{"schemaVersion":2,"ticker":"VVV","company":{"ticker":"VVV","name":"VALVOLINE INC","exchange":"NYSE","cik":1674910,"sic":"2990","sicDescription":"Miscellaneous Products of  Petroleum & Coal","fiscalYearEnd":"0930"},"updatedAt":"2026-09-11T02:29:53.698Z","filingsThrough":"Q3 2026","annual":{"keys":["FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"cash":[0,0,172000000,201000000,96000000,159000000,639700000,122600000,23400000,409100000,68300000,51600000],"currentAssets":[null,null,730000000,790000000,725000000,797000000,1438000000,1037100000,1621100000,936700000,255400000,243700000],"totalAssets":[null,null,1825000000,1915000000,1854000000,2064000000,3051000000,3191000000,3416800000,2889900000,2438700000,2670400000],"currentLiabilities":[null,null,400000000,478000000,411000000,423000000,444000000,568700000,919400000,362300000,353900000,347400000],"totalLiabilities":[null,null,2155000000,2032000000,2212000000,2321800000,3127000000,3056500000,3110200000,2686700000,2253100000,2331900000],"equity":[724000000,617000000,-330000000,-117000000,-358000000,-257800000,-76000000,134500000,306600000,203200000,185600000,338500000],"operatingCashFlow":[null,330000000,311000000,-130000000,320000000,325000000,371700000,403900000,284200000,-40800000,265100000,297200000],"revenue":[null,1967000000,1929000000,2084000000,2285000000,2390000000,727000000,1037200000,1236100000,1443500000,1619000000,1710300000],"costOfRevenue":[null,1282000000,1181000000,1308000000,1479000000,1580000000,426000000,604900000,759700000,899000000,1000200000,1051800000],"grossProfit":[null,685000000,748000000,776000000,806000000,810000000,301000000,432300000,476400000,544500000,618800000,658500000],"operatingExpenses":[null,359000000,359000000,384000000,417000000,431000000,183800000,246800000,252200000,281300000,269000000,281700000],"operatingIncome":[null,323000000,396000000,394000000,395000000,398000000,160200000,240100000,220300000,247200000,367200000,389900000],"pretaxIncome":[null,297000000,421000000,490000000,332000000,265000000,123000000,260000000,144100000,236500000,283600000,292300000],"interestExpense":[null,0,9000000,42000000,63000000,73000000,92100000,108300000,69300000,38300000,71900000,74000000],"netIncome":[null,196000000,273000000,304000000,166000000,208000000,316600000,420300000,424300000,1419700000,211500000,210700000],"dilutedEps":[1.02,1.15,1.6,1.49,0.84,1.1,1.69,2.29,2.35,8.73,1.61,1.64],"totalDebt":[null,null,743000000,1124000000,1322000000,1342000000,1962000000,1654700000,1687600000,1586100000,1093800000,1074000000],"dilutedShares":[null,170000000,170000000,204000000,197000000,189000000,187500000,183500000,180400000,162600000,131000000,128600000],"capex":[null,45000000,66000000,68000000,93000000,108000000,94000000,103100000,132000000,180500000,224400000,259200000],"sharesOutstanding":[null,null,205000000,203000000,188000000,188000000,185000000,180300000,176100000,134800000,128500000,127100000],"debtToCapital":[null,null,179.90314769975785,111.61866931479642,137.13692946058092,123.77790075631803,104.02969247083776,92.48267382070199,84.62541369972921,88.64360364388308,85.49319993747069,76.03539823008849],"returnOnAssets":[null,null,14.95890410958904,16.25668449197861,8.808702573626958,10.617662072485961,12.379276637341153,13.466837552066647,12.842398377674868,45.02196077187753,7.938295237022857,8.248028028419878],"freeCashFlow":[null,285000000,245000000,-198000000,227000000,217000000,277700000,300800000,152200000,-221300000,40700000,38000000],"totalCosts":[null,1644000000,1533000000,1690000000,1890000000,1992000000,566800000,797100000,1015800000,1196300000,1251800000,1320400000],"capexOutflow":[null,-45000000,-66000000,-68000000,-93000000,-108000000,-94000000,-103100000,-132000000,-180500000,-224400000,-259200000],"grossMargin":[null,34.82460599898322,38.77656817003629,37.23608445297505,35.27352297592998,33.89121338912134,41.403026134800555,41.67952178943309,38.540571151201355,37.720817457568415,38.22112415071032,38.50201718996667],"operatingMargin":[null,16.420945602440266,20.52877138413686,18.90595009596929,17.286652078774615,16.652719665271967,22.03576341127923,23.14886232163517,17.822182671304912,17.1250432975407,22.680667078443484,22.79717008711922],"netMargin":[null,9.9644128113879,14.152410575427682,14.587332053742802,7.264770240700219,8.702928870292887,43.54883081155433,40.52256074045507,34.32570180406116,98.35122965015587,13.063619518221122,12.31947611530141],"currentRatio":[null,null,1.825,1.6527196652719665,1.7639902676399026,1.884160756501182,3.2387387387387387,1.8236328468436787,1.7632151403088971,2.585426442174993,0.7216727889234247,0.701496833621186],"netDebt":[null,null,571000000,923000000,1226000000,1183000000,1322300000,1532100000,1664200000,1177000000,1025500000,1022400000],"ebit":[null,297000000,430000000,532000000,395000000,338000000,215100000,368300000,213400000,274800000,355500000,366300000],"fcfMargin":[null,14.489069649211997,12.700881285640229,-9.500959692898272,9.934354485776806,9.07949790794979,38.1980742778542,29.00115696104898,12.312919666693634,-15.330793210945618,2.513897467572576,2.22183242705958],"revenueGrowth":[null,null,-1.931875953228268,8.035251425609125,9.644913627639152,4.59518599562363,-69.581589958159,42.66850068775791,19.17662938681064,16.778577784968853,12.15794942847246,5.6392835083384885],"returnOnEquity":[null,29.231916480238628,190.2439024390244,-136.0178970917226,-69.89473684210526,-67.55440077947385,-189.6944278010785,1436.923076923077,192.38267966447518,556.9635151039623,108.7962962962963,80.40450295745086]}},"quarterly":{"keys":["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","2026Q3"],"labels":["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","Q3 '26"],"series":{"cash":[0,0,0,172000000,236000000,135000000,132000000,201000000,115000000,127000000,107000000,96000000,99000000,114000000,126000000,159000000,162000000,774000000,751000000,639700000,527000000,247000000,226000000,122600000,42800000,28500000,25500000,23400000,21000000,2334500000,526700000,409100000,420700000,494500000,65700000,68300000,60000000,61900000,68300000,51600000,69900000,84700000,84200000],"currentAssets":[null,null,null,730000000,759000000,732000000,748000000,790000000,735000000,795000000,790000000,725000000,668000000,733000000,801000000,797000000,794000000,1384000000,1379000000,1438000000,1214000000,968000000,1016000000,1037100000,1001000000,1016000000,1051000000,1621100000,1701400000,2458100000,1087100000,936700000,710600000,701400000,256400000,255400000,212700000,230000000,239000000,243700000,255200000,272300000,284400000],"totalAssets":[null,null,null,1825000000,1865000000,1907000000,1960000000,1915000000,1827000000,1869000000,1849000000,1854000000,1832000000,1914000000,2000000000,2064000000,2297000000,2917000000,2963000000,3051000000,3156000000,2921000000,3049000000,3191000000,3183000000,3248000000,3348000000,3416800000,3551500000,4280400000,2985500000,2889900000,2709300000,2763000000,2375600000,2438700000,2349800000,2452600000,2561600000,2670400000,3402100000,3421100000,3481600000],"currentLiabilities":[null,null,null,400000000,493000000,471000000,521000000,478000000,368000000,415000000,425000000,411000000,380000000,390000000,412000000,423000000,421000000,401000000,432000000,444000000,506000000,448000000,507000000,568700000,541000000,585000000,641000000,919400000,924400000,621600000,405900000,362300000,317400000,963700000,351400000,353900000,303600000,315600000,327500000,347400000,363800000,371300000,405400000],"totalLiabilities":[null,null,null,2155000000,2151000000,2125000000,2163000000,2032000000,2021000000,2095000000,2137000000,2212000000,2175000000,2212000000,2252000000,2321800000,2493000000,3154000000,3151000000,3127000000,3211000000,2977000000,3026000000,3056500000,3015700000,3047700000,3122500000,3110200000,3262200000,2908000000,2700100000,2686700000,2644500000,2702900000,2269100000,2253100000,2120000000,2203900000,2248000000,2331900000,3094500000,3068000000,3064900000],"equity":[null,null,null,-330000000,-286000000,-218000000,-203000000,-117000000,-194000000,-226000000,-288000000,-358000000,-343000000,-298000000,-252000000,-257800000,-196000000,-237000000,-188000000,-76000000,-55000000,-56000000,23000000,134500000,167300000,200300000,225500000,306600000,289300000,1372400000,285400000,203200000,64800000,60100000,106500000,185600000,229800000,248700000,313600000,338500000,307600000,353100000,416700000],"operatingCashFlow":[40000000,51000000,95000000,125000000,88000000,-18000000,87000000,-287000000,20000000,88000000,73000000,139000000,85000000,49000000,80000000,111000000,59000000,95000000,117000000,100700000,79000000,111000000,106000000,107900000,31800000,64000000,95400000,93000000,-8700000,118800000,-158500000,7600000,19900000,68300000,75600000,101300000,41200000,47200000,86900000,121900000,64800000,95400000,124400000],"revenue":[456000000,480000000,499000000,494000000,489000000,514000000,534000000,547000000,545000000,569000000,577000000,594000000,557000000,591000000,613000000,629000000,607000000,578000000,516000000,652000000,215500000,244900000,281600000,295200000,287300000,296000000,317400000,335400000,332800000,344500000,376200000,390000000,373400000,388700000,421400000,435500000,414300000,403200000,439000000,453800000,461800000,503800000,544600000],"costOfRevenue":[280000000,288000000,300000000,300000000,304000000,316000000,337000000,349000000,350000000,362000000,376000000,391000000,374000000,388000000,406000000,412000000,396000000,371000000,329000000,null,425000000,454000000,533000000,null,175100000,188700000,189600000,206300000,214000000,217800000,225500000,241700000,238600000,242500000,253900000,265200000,261400000,252700000,261400000,276300000,289300000,316800000,329700000],"grossProfit":[176000000,192000000,199000000,181000000,185000000,198000000,197000000,196000000,195000000,207000000,201000000,203000000,183000000,203000000,207000000,217000000,211000000,207000000,187000000,258000000,81400000,105500000,126000000,119400000,112200000,107300000,127800000,129100000,118800000,126700000,150700000,148300000,134800000,146200000,167500000,170300000,152900000,150500000,177600000,177500000,172500000,187000000,214900000],"operatingExpenses":[87000000,93000000,93000000,92000000,95000000,97000000,97000000,97000000,98000000,101000000,103000000,101000000,96000000,104000000,105000000,104000000,108000000,90000000,98000000,null,106000000,120000000,132000000,null,57400000,61100000,56800000,60300000,64100000,61700000,62600000,76100000,71900000,69800000,74000000,36600000,8700000,82800000,82500000,93200000,152400000,104300000,106900000],"operatingIncome":[96000000,104000000,113000000,118000000,94000000,100000000,87000000,113000000,88000000,100000000,102000000,105000000,87000000,96000000,102000000,113000000,104000000,117000000,88000000,176000000,31900000,51200000,69300000,87700000,52000000,40000000,61100000,67200000,29300000,61200000,86500000,70200000,62800000,76400000,93400000,134600000,143800000,66900000,94700000,84500000,18300000,86000000,112200000],"pretaxIncome":[96000000,103000000,113000000,109000000,110000000,109000000,94000000,177000000,84000000,94000000,97000000,57000000,72000000,80000000,85000000,28000000,97000000,88000000,78000000,188000000,24700000,10800000,66300000,158200000,44300000,32300000,53000000,14500000,6900000,44300000,87400000,97900000,45800000,57300000,65200000,115300000,127200000,50900000,77000000,37200000,-6000000,59500000,85600000],"interestExpense":[0,0,0,9000000,10000000,8000000,10000000,14000000,14000000,16000000,15000000,18000000,17000000,19000000,19000000,18000000,16000000,38000000,19000000,19100000,20000000,55000000,17000000,16300000,17000000,16900000,19000000,15300000,18700000,13300000,null,null,null,null,null,null,null,null,null,null,null,null,null],"netIncome":[65000000,68000000,75000000,65000000,72000000,71000000,56000000,105000000,-10000000,67000000,64000000,45000000,53000000,63000000,65000000,27000000,73000000,63000000,59000000,122000000,86700000,67800000,96900000,168900000,87000000,81400000,98200000,157700000,81900000,1227300000,61600000,48900000,31900000,41400000,45900000,92300000,91600000,37600000,56500000,25000000,-32800000,44800000,64500000],"dilutedEps":[0.38,0.4,0.44,0.38,0.35,0.35,0.27,0.52,-0.05,0.33,0.33,0.23,0.28,0.33,0.34,0.14,0.39,0.33,0.32,0.66,0.47,0.37,0.53,0.92,0.48,0.45,0.55,0.88,0.46,7.11,0.38,0.3454112554112571,0.24,0.32,0.35,0.7018251533742331,0.71,0.29,0.44,0.19934528448947778,-0.26,0.35,0.51],"totalDebt":[null,null,null,743000000,740000000,737000000,733000000,1124000000,1166000000,1206000000,1257000000,1322000000,1321000000,1348000000,1341000000,1342000000,1342000000,2003000000,1953000000,1962000000,1975000000,1720000000,1693000000,1654700000,1694000000,1695000000,1700000000,1687600000,1880600000,1597200000,1591500000,1586100000,1580600000,1575100000,1149500000,1093800000,1033100000,1075700000,1079700000,1074000000,1664800000,1657700000,1602000000],"dilutedShares":[205000000,205000000,170000000,170000000,205000000,205000000,204000000,204000000,202000000,200000000,196000000,188000000,189000000,189000000,189000000,189000000,189000000,188000000,186000000,186000000,186000000,183000000,183000000,182000000,182000000,181000000,179800000,178900000,176300000,172700000,162500000,138600000,132700000,130700000,130200000,130400000,129500000,128200000,128200000,128300000,127700000,128400000,128400000],"capex":[5000000,9000000,18000000,34000000,9000000,18000000,16000000,25000000,14000000,16000000,21000000,42000000,27000000,21000000,25000000,35000000,28000000,29000000,37000000,0,35000000,39000000,32000000,null,32000000,25700000,31800000,42500000,39900000,39500000,46500000,54600000,42300000,44900000,65800000,71400000,53600000,51800000,54900000,98900000,57400000,57800000,57100000],"sharesOutstanding":[null,null,null,205000000,205000000,205000000,203000000,203000000,201000000,197000000,193000000,188000000,188000000,188000000,188000000,188000000,188000000,185000000,185000000,185000000,183000000,181000000,181000000,180300000,180000000,179000000,177000000,176100000,173500000,168700000,138700000,134800000,129600000,128800000,128900000,128500000,127600000,127100000,127100000,127100000,127200000,127500000,127600000],"debtToCapital":[null,null,null,179.90314769975785,162.9955947136564,142.0038535645472,138.30188679245282,111.61866931479642,119.9588477366255,123.06122448979593,129.72136222910217,137.13692946058092,135.0715746421268,128.38095238095238,123.14049586776858,123.77790075631803,117.10296684118673,113.42015855039638,110.65155807365439,104.02969247083776,102.86458333333333,103.36538461538463,98.65967365967366,92.48267382070199,91.01165851823994,89.43175222919855,88.28875616722928,84.62541369972921,86.66758836812757,53.785021551724135,84.79407533699185,88.64360364388308,96.0617479032454,96.32460861056752,91.52070063694268,85.49319993747069,81.80378493942513,81.22168529145274,77.49228450441397,76.03539823008849,84.40478604745488,82.4398249452954,79.35800267498885],"returnOnAssets":[null,null,null,14.95890410958904,15.013404825737265,14.840062926061877,13.46938775510204,16.25668449197861,12.026002166847237,11.546610169491526,11.866631661853505,8.808702573626958,12.517081169718502,11.895321173671688,11.74330995063653,10.617662072485961,11.043836279970936,9.439039536327883,8.946201894015717,12.394916911045943,12.129103245919676,11.493662213086674,12.421823020625416,13.466837552066647,13.270231897775675,14.076835791862537,13.615757386274815,12.842398377674868,12.449328086717648,41.57855586844482,48.26715086445093,45.02196077187753,43.754791719908,5.2190703353494055,6.2711010800022375,7.938295237022857,10.721274534996343,10.253853823145946,11.261443733290125,8.248028028419878,3.0007475790608322,3.183683197984235,3.3591474715382574],"freeCashFlow":[35000000,42000000,77000000,91000000,79000000,-36000000,71000000,-312000000,6000000,72000000,52000000,97000000,58000000,28000000,55000000,76000000,31000000,66000000,80000000,100700000,44000000,72000000,74000000,null,-200000,38300000,63600000,50500000,-48600000,79300000,-205000000,-47000000,-22400000,23400000,9800000,29900000,-12400000,-4600000,32000000,23000000,7400000,37600000,67300000],"totalCosts":[360000000,376000000,386000000,376000000,395000000,414000000,447000000,434000000,457000000,469000000,475000000,489000000,470000000,495000000,511000000,516000000,503000000,461000000,428000000,476000000,183600000,193700000,212300000,207500000,235300000,256000000,256300000,268200000,303500000,283300000,289700000,319800000,310600000,312300000,328000000,300900000,270500000,336300000,344300000,369300000,443500000,417800000,432400000],"capexOutflow":[-5000000,-9000000,-18000000,-34000000,-9000000,-18000000,-16000000,-25000000,-14000000,-16000000,-21000000,-42000000,-27000000,-21000000,-25000000,-35000000,-28000000,-29000000,-37000000,0,-35000000,-39000000,-32000000,null,-32000000,-25700000,-31800000,-42500000,-39900000,-39500000,-46500000,-54600000,-42300000,-44900000,-65800000,-71400000,-53600000,-51800000,-54900000,-98900000,-57400000,-57800000,-57100000],"grossMargin":[38.59649122807017,40,39.879759519038075,36.63967611336032,37.83231083844581,38.52140077821012,36.89138576779026,35.831809872029254,35.77981651376147,36.37961335676626,34.835355285961874,34.17508417508417,32.85457809694793,34.34856175972927,33.768352365415986,34.49920508744038,34.76112026359143,35.813148788927336,36.240310077519375,39.57055214723926,37.77262180974478,43.07880767660269,44.74431818181818,40.447154471544714,39.053254437869825,36.25,40.26465028355388,38.491353607632675,35.69711538461539,36.77793904208998,40.058479532163744,38.02564102564103,36.10069630423139,37.612554669410855,39.7484575225439,39.1044776119403,36.90562394400193,37.32638888888889,40.45558086560364,39.11414720141032,37.3538328280641,37.117903930131,39.46015424164525],"operatingMargin":[21.052631578947366,21.666666666666668,22.645290581162325,23.88663967611336,19.222903885480573,19.45525291828794,16.292134831460675,20.6581352833638,16.14678899082569,17.57469244288225,17.677642980935875,17.67676767676768,15.61938958707361,16.243654822335024,16.6394779771615,17.965023847376788,17.1334431630972,20.242214532871973,17.05426356589147,26.993865030674847,14.80278422273782,20.906492445896284,24.609375,29.708672086720867,18.099547511312217,13.513513513513514,19.250157529930686,20.03577817531306,8.804086538461538,17.764876632801162,22.993088782562467,18,16.818425281199787,19.655261126833032,22.16421452301851,30.907003444316878,34.70914796041516,16.592261904761905,21.571753986332574,18.62053768179815,3.962754439151148,17.070265978562922,20.602276900477413],"netMargin":[14.25438596491228,14.166666666666666,15.030060120240481,13.157894736842104,14.723926380368098,13.813229571984436,10.486891385767791,19.195612431444243,-1.834862385321101,11.775043936731107,11.091854419410744,7.575757575757576,9.515260323159785,10.65989847715736,10.60358890701468,4.292527821939586,12.026359143327841,10.899653979238755,11.434108527131782,18.711656441717793,40.232018561484914,27.684769293589216,34.41051136363637,57.21544715447154,30.281935259310828,27.500000000000004,30.93887838689351,47.01848539057841,24.609375,356.25544267053704,16.374269005847953,12.538461538461537,8.543117300482058,10.650887573964498,10.892263882297106,21.19402985074627,22.10958242819213,9.325396825396826,12.870159453302962,5.509034817100044,-7.102641836292767,8.89241762604208,11.843554902680866],"currentRatio":[null,null,null,1.825,1.539553752535497,1.5541401273885351,1.435700575815739,1.6527196652719665,1.997282608695652,1.9156626506024097,1.8588235294117648,1.7639902676399026,1.7578947368421052,1.8794871794871795,1.9441747572815533,1.884160756501182,1.8859857482185274,3.451371571072319,3.1921296296296298,3.2387387387387387,2.399209486166008,2.1607142857142856,2.0039447731755424,1.8236328468436787,1.8502772643253236,1.7367521367521368,1.639625585023401,1.7632151403088971,1.8405452185201212,3.9544723294723294,2.6782458733678247,2.585426442174993,2.238815374921235,0.7278198609525786,0.7296528173022196,0.7216727889234247,0.700592885375494,0.7287705956907478,0.7297709923664122,0.701496833621186,0.7014843320505773,0.7333692431995691,0.7015293537247164],"netDebt":[null,null,null,571000000,504000000,602000000,601000000,923000000,1051000000,1079000000,1150000000,1226000000,1222000000,1234000000,1215000000,1183000000,1180000000,1229000000,1202000000,1322300000,1448000000,1473000000,1467000000,1532100000,1651200000,1666500000,1674500000,1664200000,1859600000,-737300000,1064800000,1177000000,1159900000,1080600000,1083800000,1025500000,973100000,1013800000,1011400000,1022400000,1594900000,1573000000,1517800000],"ebit":[96000000,103000000,113000000,118000000,120000000,117000000,104000000,191000000,98000000,110000000,112000000,75000000,89000000,99000000,104000000,46000000,113000000,126000000,97000000,207100000,44700000,65800000,83300000,174500000,61300000,49200000,72000000,29800000,25600000,57600000,null,null,null,null,null,null,null,null,null,null,null,null,null],"fcfMargin":[7.675438596491229,8.75,15.430861723446892,18.421052631578945,16.155419222903884,-7.003891050583658,13.295880149812733,-57.038391224862885,1.1009174311926606,12.65377855887522,9.01213171577123,16.329966329966332,10.412926391382406,4.737732656514383,8.97226753670473,12.082670906200319,5.107084019769357,11.418685121107266,15.503875968992247,15.444785276073619,20.417633410672853,29.39975500204165,26.27840909090909,null,-0.06961364427427777,12.93918918918919,20.03780718336484,15.05664877757901,-14.603365384615385,23.0188679245283,-54.49229133439659,-12.051282051282051,-5.998928762720943,6.0200668896321075,2.3255813953488373,6.865671641791045,-2.993000241370987,-1.1408730158730158,7.289293849658314,5.068312031732041,1.6024252923343438,7.463279078999603,12.357693720161587],"revenueGrowth":[null,null,null,null,7.236842105263164,7.08333333333333,7.01402805611222,10.728744939271252,11.451942740286292,10.700389105058372,8.052434456928847,8.59232175502742,2.2018348623853212,3.866432337434089,6.239168110918536,5.892255892255882,8.976660682226223,-2.1996615905245376,-15.823817292006526,3.6565977742448297,-64.49752883031302,-57.62975778546713,-45.42635658914729,-54.72392638036809,33.31786542923434,20.865659452837892,12.713068181818187,13.617886178861793,15.837104072398201,16.38513513513513,18.525519848771268,16.279069767441868,12.19951923076923,12.83018867924528,12.014885699096233,11.66666666666667,10.95340117836101,3.730383329045539,4.176554342667305,4.202066590126297,11.46512189234854,24.950396825396815,24.054669703872445],"returnOnEquity":[null,null,null,190.2439024390244,-97.9020979020979,-129.8165137614679,-130.04926108374383,-136.0178970917226,-92.5,-98.1981981981982,-92.05702647657841,-69.89473684210526,-85.28864059590316,-85.87786259541986,-83.7037037037037,-67.55440077947385,-84.60111317254174,-85.23364485981308,-100.9090909090909,-189.93409227082086,-263.50597609561754,-229.01023890784984,-452.6060606060606,1436.923076923077,749.0650044523597,601.8018018018017,350.50301810865193,192.38267966447518,183.6180464301358,199.03350925160552,598.3558426306518,556.9635151039623,773.6232702626377,25.661431064572426,85.78719060984945,108.7962962962963,184.11405295315683,173.1865284974093,132.34944060937872,80.40450295745086,32.11760327502791,31.07344632768362,27.796795837327124]}},"filings":[{"accn":"0001674910-21-000093","filed":"2021-08-05","form":"10-Q"},{"accn":"0001674910-22-000154","filed":"2022-12-02","form":"10-K/A"},{"accn":"0001674910-22-000038","filed":"2022-02-09","form":"10-Q"},{"accn":"0001674910-22-000057","filed":"2022-05-10","form":"10-Q"},{"accn":"0001674910-22-000075","filed":"2022-08-04","form":"10-Q"},{"accn":"0001674910-23-000125","filed":"2023-11-20","form":"10-K"},{"accn":"0001674910-23-000033","filed":"2023-02-07","form":"10-Q"},{"accn":"0001674910-23-000059","filed":"2023-05-10","form":"10-Q"},{"accn":"0001674910-23-000086","filed":"2023-08-09","form":"10-Q"},{"accn":"0001674910-24-000152","filed":"2024-11-22","form":"10-K"},{"accn":"0001674910-24-000033","filed":"2024-02-06","form":"10-Q"},{"accn":"0001674910-24-000065","filed":"2024-05-10","form":"10-Q"},{"accn":"0001674910-24-000096","filed":"2024-08-07","form":"10-Q"},{"accn":"0001674910-25-000135","filed":"2025-11-21","form":"10-K"},{"accn":"0001674910-25-000034","filed":"2025-02-06","form":"10-Q"},{"accn":"0001674910-25-000082","filed":"2025-05-08","form":"10-Q"},{"accn":"0001674910-25-000119","filed":"2025-08-06","form":"10-Q"},{"accn":"0001674910-26-000015","filed":"2026-02-04","form":"10-Q"},{"accn":"0001674910-26-000045","filed":"2026-05-07","form":"10-Q"},{"accn":"0001674910-26-000066","filed":"2026-08-05","form":"10-Q"},{"accn":"0001674910-17-000042","filed":"2017-11-17","form":"10-K"},{"accn":"0001674910-17-000005","filed":"2017-02-13","form":"10-Q"},{"accn":"0001674910-17-000016","filed":"2017-04-28","form":"10-Q"},{"accn":"0001674910-17-000031","filed":"2017-08-08","form":"10-Q"},{"accn":"0001674910-18-000131","filed":"2018-11-21","form":"10-K"},{"accn":"0001674910-18-000013","filed":"2018-02-08","form":"10-Q"},{"accn":"0001674910-18-000030","filed":"2018-05-03","form":"10-Q"},{"accn":"0001674910-18-000053","filed":"2018-08-02","form":"10-Q"},{"accn":"0001674910-19-000209","filed":"2019-11-22","form":"10-K"},{"accn":"0001674910-19-000039","filed":"2019-02-07","form":"10-Q"},{"accn":"0001674910-19-000065","filed":"2019-05-02","form":"10-Q"},{"accn":"0001674910-19-000105","filed":"2019-08-01","form":"10-Q"},{"accn":"0001674910-20-000221","filed":"2020-11-24","form":"10-K"},{"accn":"0001674910-20-000036","filed":"2020-02-04","form":"10-Q"},{"accn":"0001674910-20-000079","filed":"2020-05-07","form":"10-Q"},{"accn":"0001674910-20-000113","filed":"2020-08-04","form":"10-Q"},{"accn":"0001674910-21-000136","filed":"2021-11-19","form":"10-K"},{"accn":"0001674910-21-000031","filed":"2021-02-04","form":"10-Q"},{"accn":"0001674910-21-000060","filed":"2021-04-29","form":"10-Q"}],"provenance":{"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2020-06-30","value":751000000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2020-09-30","value":639700000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2020-09-30","value":639700000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2020-12-31","value":527000000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2021-03-31","value":247000000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-06-30","value":226000000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-09-30","value":122600000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-09-30","value":122600000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2021-12-31","value":42800000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2022-03-31","value":28500000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-06-30","value":25500000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-09-30","value":23400000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-09-30","value":23400000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2022-12-31","value":21000000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-03-31","value":2334500000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-06-30","value":526700000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2023-09-30","value":409100000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2023-09-30","value":409100000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2023-12-31","value":420700000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2024-03-31","value":494500000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-06-30","value":65700000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2024-09-30","value":68300000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2024-09-30","value":68300000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-12-31","value":60000000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2025-03-31","value":61900000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2025-06-30","value":68300000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-09-30","value":51600000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-09-30","value":51600000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2025-12-31","value":69900000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2026-03-31","value":84700000},"cash@2026Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2026-06-30","value":84200000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2016-09-30","value":730000000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2016-09-30","value":730000000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2016-12-31","value":759000000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2017-03-31","value":732000000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2017-06-30","value":748000000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2017-09-30","value":790000000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2017-09-30","value":790000000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2017-12-31","value":735000000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2018-03-31","value":795000000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2018-06-30","value":790000000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2018-09-30","value":725000000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2018-09-30","value":725000000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2018-12-31","value":668000000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2019-03-31","value":733000000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2019-06-30","value":801000000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2019-09-30","value":797000000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2019-09-30","value":797000000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2019-12-31","value":794000000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2020-03-31","value":1384000000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2020-06-30","value":1379000000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2020-09-30","value":1438000000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2020-09-30","value":1438000000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2020-12-31","value":1214000000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2021-03-31","value":968000000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2021-06-30","value":1016000000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2021-09-30","value":1037100000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2021-09-30","value":1037100000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2021-12-31","value":1001000000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2022-03-31","value":1016000000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2022-06-30","value":1051000000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2022-09-30","value":1621100000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2022-09-30","value":1621100000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2022-12-31","value":1701400000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2023-03-31","value":2458100000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2023-06-30","value":1087100000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2023-09-30","value":936700000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2023-09-30","value":936700000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2023-12-31","value":710600000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2024-03-31","value":701400000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2024-06-30","value":256400000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2024-09-30","value":255400000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2024-09-30","value":255400000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2024-12-31","value":212700000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2025-03-31","value":230000000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2025-06-30","value":239000000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-09-30","value":243700000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-09-30","value":243700000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2025-12-31","value":255200000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2026-03-31","value":272300000},"currentAssets@2026Q3":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2026-06-30","value":284400000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2019-09-30","value":2064000000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2019-09-30","value":2064000000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2016-09-30","value":1825000000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2016-09-30","value":1825000000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2016-12-31","value":1865000000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2017-03-31","value":1907000000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2017-06-30","value":1960000000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2017-09-30","value":1915000000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2017-09-30","value":1915000000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2017-12-31","value":1827000000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2018-03-31","value":1869000000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2018-06-30","value":1849000000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2018-09-30","value":1854000000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2018-09-30","value":1854000000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2018-12-31","value":1832000000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2019-03-31","value":1914000000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2019-06-30","value":2000000000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2019-12-31","value":2297000000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2020-03-31","value":2917000000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2020-06-30","value":2963000000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2020-09-30","value":3051000000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2020-09-30","value":3051000000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2020-12-31","value":3156000000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2021-03-31","value":2921000000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2021-06-30","value":3049000000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2021-09-30","value":3191000000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2021-09-30","value":3191000000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2021-12-31","value":3183000000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2022-03-31","value":3248000000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2022-06-30","value":3348000000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2022-09-30","value":3416800000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2022-09-30","value":3416800000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-12-31","value":3551500000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2023-03-31","value":4280400000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2023-06-30","value":2985500000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2023-09-30","value":2889900000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2023-09-30","value":2889900000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2023-12-31","value":2709300000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2024-03-31","value":2763000000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2024-06-30","value":2375600000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2024-09-30","value":2438700000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2024-09-30","value":2438700000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2024-12-31","value":2349800000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2025-03-31","value":2452600000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2025-06-30","value":2561600000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-09-30","value":2670400000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-09-30","value":2670400000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2025-12-31","value":3402100000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2026-03-31","value":3421100000},"totalAssets@2026Q3":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2026-06-30","value":3481600000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2020-09-30","value":444000000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2020-09-30","value":444000000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2016-09-30","value":400000000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2016-09-30","value":400000000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2016-12-31","value":493000000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2017-03-31","value":471000000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2017-06-30","value":521000000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2017-09-30","value":478000000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2017-09-30","value":478000000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2017-12-31","value":368000000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2018-03-31","value":415000000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2018-06-30","value":425000000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2018-09-30","value":411000000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2018-09-30","value":411000000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2018-12-31","value":380000000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2019-03-31","value":390000000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2019-06-30","value":412000000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2019-09-30","value":423000000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2019-09-30","value":423000000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2019-12-31","value":421000000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2020-03-31","value":401000000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2020-06-30","value":432000000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2020-12-31","value":506000000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2021-03-31","value":448000000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2021-06-30","value":507000000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2021-09-30","value":568700000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2021-09-30","value":568700000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2021-12-31","value":541000000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2022-03-31","value":585000000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2022-06-30","value":641000000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2022-09-30","value":919400000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2022-09-30","value":919400000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2022-12-31","value":924400000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2023-03-31","value":621600000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2023-06-30","value":405900000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2023-09-30","value":362300000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2023-09-30","value":362300000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2023-12-31","value":317400000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2024-03-31","value":963700000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2024-06-30","value":351400000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2024-09-30","value":353900000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2024-09-30","value":353900000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2024-12-31","value":303600000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2025-03-31","value":315600000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2025-06-30","value":327500000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-09-30","value":347400000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-09-30","value":347400000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2025-12-31","value":363800000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2026-03-31","value":371300000},"currentLiabilities@2026Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2026-06-30","value":405400000},"totalLiabilities@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017"},{"ref":"equity@FY2017","weight":-1}],"rule":"accounting-identity","value":2032000000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":2021000000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":2095000000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":2137000000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":2212000000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":2212000000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":2175000000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2015-09-30","value":617000000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2016-09-30","value":-330000000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2016-09-30","value":-330000000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2016-12-31","value":-286000000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2017-03-31","value":-218000000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2017-06-30","value":-203000000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2017-09-30","value":-117000000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2017-09-30","value":-117000000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2017-12-31","value":-194000000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2018-03-31","value":-226000000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2018-06-30","value":-288000000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2018-09-30","value":-358000000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2018-09-30","value":-358000000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2018-12-31","value":-343000000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2019-03-31","value":-298000000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2019-06-30","value":-252000000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2019-09-30","value":-257800000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2019-09-30","value":-257800000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2019-12-31","value":-196000000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2020-03-31","value":-237000000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2020-06-30","value":-188000000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2020-09-30","value":-76000000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2020-09-30","value":-76000000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2020-12-31","value":-55000000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2021-03-31","value":-56000000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2021-06-30","value":23000000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2021-09-30","value":134500000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2021-09-30","value":134500000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2021-12-31","value":167300000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2022-03-31","value":200300000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2022-06-30","value":225500000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2022-09-30","value":306600000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2022-09-30","value":306600000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2022-12-31","value":289300000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2023-03-31","value":1372400000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2023-06-30","value":285400000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2023-09-30","value":203200000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2023-09-30","value":203200000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2023-12-31","value":64800000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2024-03-31","value":60100000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2024-06-30","value":106500000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2024-09-30","value":185600000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2024-09-30","value":185600000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2024-12-31","value":229800000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2025-03-31","value":248700000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2025-06-30","value":313600000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2025-09-30","value":338500000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2025-09-30","value":338500000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2025-12-31","value":307600000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2026-03-31","value":353100000},"equity@2026Q3":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2026-06-30","value":416700000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2014-10-01","end":"2015-09-30","value":330000000},"revenue@2017Q4":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":547000000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2019-09-30","value":159000000},"revenue@2020Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":516000000},"revenue@2020Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":652000000},"revenue@FY2020":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2019-10-01","end":"2020-09-30","value":727000000},"revenue@2021Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":215500000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2014-10-01","end":"2015-09-30","value":1282000000},"revenue@2021Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":244900000},"revenue@2021Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":281600000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":280000000},"revenue@2021Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":295200000},"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2020-10-01","end":"2021-09-30","value":1037200000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":288000000},"revenue@2022Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":287300000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":296000000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":300000000},"revenue@2022Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":317400000},"revenue@2022Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":335400000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2021-10-01","end":"2022-09-30","value":1236100000},"revenue@2023Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":332800000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":344500000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2019-09-30","value":159000000},"revenue@2023Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":376200000},"costOfRevenue@2016Q4":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":300000000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2015-10-01","end":"2016-09-30","value":1181000000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2014-10-01","end":"2015-09-30","value":1967000000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":456000000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":480000000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":499000000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":494000000},"revenue@FY2016":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2015-10-01","end":"2016-09-30","value":1929000000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":489000000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":514000000},"revenue@2017Q3":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":534000000},"revenue@FY2017":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2016-10-01","end":"2017-09-30","value":2084000000},"revenue@2018Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":545000000},"revenue@2018Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":569000000},"revenue@2018Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":577000000},"revenue@2018Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":594000000},"revenue@FY2018":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2017-10-01","end":"2018-09-30","value":2285000000},"revenue@2019Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":557000000},"revenue@2019Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":591000000},"revenue@2019Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":613000000},"revenue@2019Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":629000000},"revenue@FY2019":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":36,"unit":"USD","start":"2018-10-01","end":"2019-09-30","value":2390000000},"revenue@2020Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":37,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":607000000},"revenue@2020Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":578000000},"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":1443500000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-10-01","end":"2023-06-30","value":1053500000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":390000000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":1443500000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":373400000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":388700000},"revenue@2024Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":421400000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":1619000000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-10-01","end":"2024-06-30","value":1183500000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":435500000},"revenue@FY2024":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":1619000000},"revenue@2025Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":414300000},"revenue@2025Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":403200000},"revenue@2025Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":439000000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":1710300000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-10-01","end":"2025-06-30","value":1256500000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":453800000},"revenue@FY2025":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":1710300000},"revenue@2026Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2025-10-01","end":"2025-12-31","value":461800000},"revenue@2026Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":503800000},"revenue@2026Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":544600000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":304000000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":316000000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":337000000},"costOfRevenue@2017Q4":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":349000000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2016-10-01","end":"2017-09-30","value":1308000000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":350000000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":362000000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":376000000},"#6":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2017-10-01","end":"2018-09-30","value":1479000000},"#7":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2017-10-01","end":"2018-06-30","value":1088000000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":391000000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2017-10-01","end":"2018-09-30","value":1479000000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":374000000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":388000000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":406000000},"#8":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2018-10-01","end":"2019-09-30","value":1580000000},"#9":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2018-10-01","end":"2019-06-30","value":1168000000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":412000000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2018-10-01","end":"2019-09-30","value":1580000000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":396000000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":371000000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":329000000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":192000000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":199000000},"#10":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2019-10-01","end":"2020-09-30","value":426000000},"#11":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2019-10-01","end":"2020-06-30","value":1096000000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":-670000000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2019-10-01","end":"2020-09-30","value":426000000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":425000000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":454000000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":533000000},"#12":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2020-10-01","end":"2021-09-30","value":604900000},"#13":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2020-10-01","end":"2021-06-30","value":1412000000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":-807100000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2020-10-01","end":"2021-09-30","value":604900000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":175100000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":188700000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":189600000},"#14":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2021-10-01","end":"2022-09-30","value":759700000},"#15":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2021-10-01","end":"2022-06-30","value":553400000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":206300000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2021-10-01","end":"2022-09-30","value":759700000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":214000000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":217800000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":225500000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":81400000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":105500000},"#16":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":899000000},"#17":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2022-10-01","end":"2023-06-30","value":657300000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":241700000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":899000000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":238600000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":242500000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":253900000},"#18":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":1000200000},"#19":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-10-01","end":"2024-06-30","value":735000000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":265200000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":1000200000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":261400000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":252700000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":261400000},"#20":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":1051800000},"#21":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2024-10-01","end":"2025-06-30","value":775500000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":276300000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":1051800000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2025-10-01","end":"2025-12-31","value":289300000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":316800000},"costOfRevenue@2026Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":329700000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2014-10-01","end":"2015-09-30","value":685000000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":176000000},"#22":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2015-10-01","end":"2016-09-30","value":748000000},"#23":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2015-10-01","end":"2016-06-30","value":567000000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":181000000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2015-10-01","end":"2016-09-30","value":748000000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":185000000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":198000000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":197000000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":196000000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2016-10-01","end":"2017-09-30","value":776000000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":195000000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":207000000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":201000000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":203000000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2017-10-01","end":"2018-09-30","value":806000000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":183000000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":203000000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":207000000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":217000000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2018-10-01","end":"2019-09-30","value":810000000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":211000000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":207000000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":187000000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":258000000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2019-10-01","end":"2020-09-30","value":301000000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":126000000},"grossProfit@2021Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":119400000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2020-10-01","end":"2021-09-30","value":432300000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":112200000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":107300000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":127800000},"grossProfit@2022Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":129100000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2021-10-01","end":"2022-09-30","value":476400000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":118800000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":126700000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":150700000},"#24":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":544500000},"#25":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2022-10-01","end":"2023-06-30","value":396200000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":148300000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":544500000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":134800000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":146200000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":167500000},"#26":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":618800000},"#27":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2023-10-01","end":"2024-06-30","value":448500000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":170300000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":618800000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":152900000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":150500000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":177600000},"#28":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":658500000},"#29":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2024-10-01","end":"2025-06-30","value":481000000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":177500000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":658500000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2025-10-01","end":"2025-12-31","value":172500000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":187000000},"grossProfit@2026Q3":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":214900000},"#30":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2014-10-01","end":"2015-09-30","value":348000000},"#31":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":20,"unit":"USD","start":"2014-10-01","end":"2015-09-30","value":11000000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31"}],"rule":"component-sum","value":359000000},"#32":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":87000000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":87000000},"#33":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":93000000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":93000000},"#34":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":93000000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":93000000},"#35":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2015-10-01","end":"2016-09-30","value":365000000},"#36":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2015-10-01","end":"2016-06-30","value":273000000},"#37":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#36","weight":-1}],"rule":"quarter-from-ytd","value":92000000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":92000000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":105000000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2017-10-01","end":"2018-09-30","value":395000000},"#38":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":24,"unit":"USD","start":"2015-10-01","end":"2016-09-30","value":13000000},"#39":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":24,"unit":"USD","start":"2015-10-01","end":"2016-09-30","value":19000000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"component-sum","value":359000000},"#40":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":95000000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":95000000},"#41":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":97000000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":97000000},"#42":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":102000000},"#43":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":27,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":5000000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"component-sum","value":97000000},"#44":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2016-10-01","end":"2017-09-30","value":396000000},"#45":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2016-10-01","end":"2017-06-30","value":294000000},"#46":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":102000000},"#47":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":28,"unit":"USD","start":"2016-10-01","end":"2017-09-30","value":25000000},"#48":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":27,"unit":"USD","start":"2016-10-01","end":"2017-06-30","value":20000000},"#49":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#49","weight":-1}],"rule":"component-sum","value":97000000},"#50":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":28,"unit":"USD","start":"2016-10-01","end":"2017-09-30","value":13000000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#50"},{"ref":"#47","weight":-1}],"rule":"component-sum","value":384000000},"#51":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":107000000},"#52":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":29,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":9000000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"component-sum","value":98000000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":87000000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":96000000},"#53":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":111000000},"#54":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2000000},"#55":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":12000000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"component-sum","value":101000000},"#56":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":110000000},"#57":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1000000},"#58":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":8000000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"component-sum","value":103000000},"#59":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2017-10-01","end":"2018-09-30","value":430000000},"#60":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2017-10-01","end":"2018-06-30","value":328000000},"#61":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":102000000},"#62":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2017-10-01","end":"2018-09-30","value":6000000},"#63":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2017-10-01","end":"2018-06-30","value":3000000},"#64":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":3000000},"#65":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":32,"unit":"USD","start":"2017-10-01","end":"2018-09-30","value":33000000},"#66":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":31,"unit":"USD","start":"2017-10-01","end":"2018-06-30","value":29000000},"#67":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":4000000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#64"},{"ref":"#67","weight":-1}],"rule":"component-sum","value":101000000},"#68":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":32,"unit":"USD","start":"2017-10-01","end":"2018-09-30","value":14000000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#68"},{"ref":"#62"},{"ref":"#65","weight":-1}],"rule":"component-sum","value":417000000},"#69":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":105000000},"#70":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":33,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":9000000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"component-sum","value":96000000},"#71":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":113000000},"#72":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":9000000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"component-sum","value":104000000},"#73":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":116000000},"#74":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":11000000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"component-sum","value":105000000},"#75":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2018-10-01","end":"2019-09-30","value":449000000},"#76":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2018-10-01","end":"2019-06-30","value":334000000},"#77":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":115000000},"#78":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":36,"unit":"USD","start":"2018-10-01","end":"2019-09-30","value":40000000},"#79":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":35,"unit":"USD","start":"2018-10-01","end":"2019-06-30","value":29000000},"#80":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":11000000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#80","weight":-1}],"rule":"component-sum","value":104000000},"#81":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":36,"unit":"USD","start":"2018-10-01","end":"2019-09-30","value":13000000},"#82":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2018-10-01","end":"2019-09-30","value":9000000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#81"},{"ref":"#82"},{"ref":"#78","weight":-1}],"rule":"component-sum","value":431000000},"#83":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":117000000},"#84":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":37,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":9000000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"component-sum","value":108000000},"#85":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":96000000},"#86":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":6000000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"component-sum","value":90000000},"#87":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":106000000},"#88":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":0,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":8000000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"component-sum","value":98000000},"#89":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2019-10-01","end":"2020-09-30","value":177200000},"#90":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2019-10-01","end":"2020-06-30","value":319000000},"#91":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":-141800000},"#92":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":1,"unit":"USD","start":"2019-10-01","end":"2020-09-30","value":6400000},"#93":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":0,"unit":"USD","start":"2019-10-01","end":"2020-06-30","value":23000000},"#94":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":-16600000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#94","weight":-1}],"rule":"component-sum","value":-125200000},"#95":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":36,"unit":"USD","start":"2019-10-01","end":"2020-09-30","value":13000000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#95"},{"ref":"#92","weight":-1}],"rule":"component-sum","value":183800000},"#96":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":117000000},"#97":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":3000000},"#98":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":14000000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"component-sum","value":106000000},"#99":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":129000000},"#100":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2020-10-01","end":"2021-03-31","value":7000000},"#101":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":4000000},"#102":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":13000000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"component-sum","value":120000000},"#103":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":136000000},"#104":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2020-10-01","end":"2021-06-30","value":12000000},"#105":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"#106":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":9000000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"component-sum","value":132000000},"#107":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2020-10-01","end":"2021-09-30","value":223900000},"#108":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2020-10-01","end":"2021-06-30","value":382000000},"#109":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":-158100000},"#110":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2020-10-01","end":"2021-09-30","value":16000000},"#111":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":4000000},"#112":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":5,"unit":"USD","start":"2020-10-01","end":"2021-09-30","value":8100000},"#113":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":4,"unit":"USD","start":"2020-10-01","end":"2021-06-30","value":36000000},"#114":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113","weight":-1}],"rule":"quarter-from-ytd","value":-27900000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#111"},{"ref":"#114","weight":-1}],"rule":"component-sum","value":-126200000},"#115":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":36,"unit":"USD","start":"2020-10-01","end":"2021-09-30","value":15000000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#115"},{"ref":"#110"},{"ref":"#112","weight":-1}],"rule":"component-sum","value":246800000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":102000000},"#116":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":60200000},"#117":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":6,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":2800000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"component-sum","value":57400000},"#118":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":63200000},"#119":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2100000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"component-sum","value":61100000},"#120":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":59200000},"#121":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":8,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2400000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"component-sum","value":56800000},"#122":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2021-10-01","end":"2022-09-30","value":244700000},"#123":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2021-10-01","end":"2022-06-30","value":182600000},"#124":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":62100000},"#125":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":9,"unit":"USD","start":"2021-10-01","end":"2022-09-30","value":9100000},"#126":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":8,"unit":"USD","start":"2021-10-01","end":"2022-06-30","value":7300000},"#127":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":1800000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#127","weight":-1}],"rule":"component-sum","value":60300000},"#128":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2021-10-01","end":"2022-09-30","value":16600000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#128"},{"ref":"#125","weight":-1}],"rule":"component-sum","value":252200000},"#129":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":66000000},"#130":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":10,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":1900000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"component-sum","value":64100000},"#131":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":62600000},"#132":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":900000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"component-sum","value":61700000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":113000000},"#133":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":65600000},"#134":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3000000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"component-sum","value":62600000},"#135":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":264500000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2022-10-01","end":"2023-06-30","value":194200000},"#137":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":70300000},"#138":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":0},"#139":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":12,"unit":"USD","start":"2022-10-01","end":"2023-06-30","value":5800000},"#140":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":-5800000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#140","weight":-1}],"rule":"component-sum","value":76100000},"#141":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":16800000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#141"},{"ref":"#138","weight":-1}],"rule":"component-sum","value":281300000},"#142":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":74500000},"#143":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":14,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":2600000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"component-sum","value":71900000},"#144":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":72300000},"#145":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2500000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"component-sum","value":69800000},"#146":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":77200000},"#147":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3200000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"component-sum","value":74000000},"#148":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":305100000},"#149":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2023-10-01","end":"2024-06-30","value":224000000},"#150":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":81100000},"#151":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":52800000},"#152":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":16,"unit":"USD","start":"2023-10-01","end":"2024-06-30","value":8300000},"#153":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":44500000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#153","weight":-1}],"rule":"component-sum","value":36600000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2018-10-01","end":"2019-09-30","value":398000000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2019-12-31","value":162000000},"#154":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":16700000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#154"},{"ref":"#151","weight":-1}],"rule":"component-sum","value":269000000},"#155":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":80400000},"#156":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":17,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":71700000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156","weight":-1}],"rule":"component-sum","value":8700000},"#157":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":83600000},"#158":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":800000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158","weight":-1}],"rule":"component-sum","value":82800000},"#159":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":82800000},"#160":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":300000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160","weight":-1}],"rule":"component-sum","value":82500000},"#161":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":349900000},"#162":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2024-10-01","end":"2025-06-30","value":246800000},"#163":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162","weight":-1}],"rule":"quarter-from-ytd","value":103100000},"#164":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":82700000},"#165":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2024-10-01","end":"2025-06-30","value":72800000},"#166":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":9900000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#166","weight":-1}],"rule":"component-sum","value":93200000},"#167":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":14500000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#167"},{"ref":"#164","weight":-1}],"rule":"component-sum","value":281700000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":104000000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":117000000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":88000000},"#168":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2025-10-01","end":"2025-12-31","value":106800000},"#169":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2025-10-01","end":"2025-12-31","value":3400000},"#170":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":17,"unit":"USD","start":"2025-10-01","end":"2025-12-31","value":-42200000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169"},{"ref":"#170","weight":-1}],"rule":"component-sum","value":152400000},"#171":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":98700000},"#172":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2025-10-01","end":"2026-03-31","value":7600000},"#173":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":4200000},"#174":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-1400000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#173"},{"ref":"#174","weight":-1}],"rule":"component-sum","value":104300000},"#175":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":103000000},"#176":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2025-10-01","end":"2026-06-30","value":11900000},"#177":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#172","weight":-1}],"rule":"quarter-from-ytd","value":4300000},"#178":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":400000},"operatingExpenses@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#177"},{"ref":"#178","weight":-1}],"rule":"component-sum","value":106900000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":96000000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":104000000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":113000000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":118000000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2015-10-01","end":"2016-09-30","value":396000000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2014-10-01","end":"2015-09-30","value":323000000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":94000000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":100000000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":87000000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":113000000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2016-10-01","end":"2017-09-30","value":394000000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":88000000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":100000000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":102000000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2020-03-31","value":774000000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":176000000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-10-01","end":"2020-09-30","value":160200000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":31900000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":51200000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":69300000},"operatingIncome@2021Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":87700000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2020-10-01","end":"2021-09-30","value":240100000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":52000000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":40000000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":61100000},"operatingIncome@2022Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":67200000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-10-01","end":"2022-09-30","value":220300000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":29300000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":61200000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":86500000},"#179":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":247200000},"#180":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-10-01","end":"2023-06-30","value":177000000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":70200000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":247200000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":62800000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":76400000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":93400000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2015-10-01","end":"2016-09-30","value":421000000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestAndDebtExpense","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":71900000},"#181":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":367200000},"#182":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-10-01","end":"2024-06-30","value":232600000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182","weight":-1}],"rule":"quarter-from-ytd","value":134600000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":367200000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":143800000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":66900000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":94700000},"#183":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":389900000},"#184":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-10-01","end":"2025-06-30","value":305400000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184","weight":-1}],"rule":"quarter-from-ytd","value":84500000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":389900000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2025-10-01","end":"2025-12-31","value":18300000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":86000000},"operatingIncome@2026Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":112200000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2014-10-01","end":"2015-09-30","value":297000000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":96000000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":103000000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":113000000},"#185":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2015-10-01","end":"2016-09-30","value":421000000},"#186":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2015-10-01","end":"2016-06-30","value":312000000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186","weight":-1}],"rule":"quarter-from-ytd","value":109000000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestAndDebtExpense","filing":9,"unit":"USD","start":"2021-10-01","end":"2022-09-30","value":69300000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":110000000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":109000000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":94000000},"pretaxIncome@2017Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":177000000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2016-10-01","end":"2017-09-30","value":490000000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":84000000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":94000000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":97000000},"pretaxIncome@2018Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":57000000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2017-10-01","end":"2018-09-30","value":332000000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":72000000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":80000000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":85000000},"pretaxIncome@2019Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":28000000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2018-10-01","end":"2019-09-30","value":265000000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":97000000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":88000000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":78000000},"pretaxIncome@2020Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":188000000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2019-10-01","end":"2020-09-30","value":123000000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":24700000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":10800000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":66300000},"pretaxIncome@2021Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":158200000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2020-10-01","end":"2021-09-30","value":260000000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":44300000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":32300000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":53000000},"pretaxIncome@2022Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":14500000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-10-01","end":"2022-09-30","value":144100000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":6900000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":44300000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":87400000},"#187":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":236500000},"#188":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-10-01","end":"2023-06-30","value":138600000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":97900000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":236500000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":45800000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":57300000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":65200000},"#189":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":283600000},"#190":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-10-01","end":"2024-06-30","value":168300000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":115300000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":283600000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":127200000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":50900000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":77000000},"#191":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":292300000},"#192":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-10-01","end":"2025-06-30","value":255100000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192","weight":-1}],"rule":"quarter-from-ytd","value":37200000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":292300000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2025-10-01","end":"2025-12-31","value":-6000000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":59500000},"pretaxIncome@2026Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":85600000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":20000000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":55000000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":17000000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":6,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":18700000},"#193":{"kind":"filed","concept":"InterestAndDebtExpense","filing":5,"unit":"USD","start":"2020-10-01","end":"2021-09-30","value":108300000},"#194":{"kind":"filed","concept":"InterestAndDebtExpense","filing":4,"unit":"USD","start":"2020-10-01","end":"2021-06-30","value":92000000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":16300000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestAndDebtExpense","filing":5,"unit":"USD","start":"2020-10-01","end":"2021-09-30","value":108300000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestAndDebtExpense","filing":20,"unit":"USD","start":"2014-10-01","end":"2015-09-30","value":0},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":21,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":0},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":0},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":23,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":0},"#195":{"kind":"filed","concept":"InterestAndDebtExpense","filing":24,"unit":"USD","start":"2015-10-01","end":"2016-09-30","value":9000000},"#196":{"kind":"filed","concept":"InterestAndDebtExpense","filing":23,"unit":"USD","start":"2015-10-01","end":"2016-06-30","value":0},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestAndDebtExpense","filing":24,"unit":"USD","start":"2015-10-01","end":"2016-09-30","value":9000000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":25,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":10000000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":8000000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":27,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":10000000},"#197":{"kind":"filed","concept":"InterestAndDebtExpense","filing":28,"unit":"USD","start":"2016-10-01","end":"2017-09-30","value":42000000},"#198":{"kind":"filed","concept":"InterestAndDebtExpense","filing":27,"unit":"USD","start":"2016-10-01","end":"2017-06-30","value":28000000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198","weight":-1}],"rule":"quarter-from-ytd","value":14000000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestAndDebtExpense","filing":28,"unit":"USD","start":"2016-10-01","end":"2017-09-30","value":42000000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":29,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":14000000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":16000000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":31,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":15000000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":13300000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestAndDebtExpense","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":38300000},"#199":{"kind":"filed","concept":"InterestAndDebtExpense","filing":32,"unit":"USD","start":"2017-10-01","end":"2018-09-30","value":63000000},"#200":{"kind":"filed","concept":"InterestAndDebtExpense","filing":31,"unit":"USD","start":"2017-10-01","end":"2018-06-30","value":45000000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":18000000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestAndDebtExpense","filing":32,"unit":"USD","start":"2017-10-01","end":"2018-09-30","value":63000000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":33,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":17000000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":19000000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":19000000},"#201":{"kind":"filed","concept":"InterestAndDebtExpense","filing":36,"unit":"USD","start":"2018-10-01","end":"2019-09-30","value":73000000},"#202":{"kind":"filed","concept":"InterestAndDebtExpense","filing":35,"unit":"USD","start":"2018-10-01","end":"2019-06-30","value":55000000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202","weight":-1}],"rule":"quarter-from-ytd","value":18000000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestAndDebtExpense","filing":36,"unit":"USD","start":"2018-10-01","end":"2019-09-30","value":73000000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":37,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":16000000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":38000000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":0,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":19000000},"#203":{"kind":"filed","concept":"InterestAndDebtExpense","filing":1,"unit":"USD","start":"2019-10-01","end":"2020-09-30","value":92100000},"#204":{"kind":"filed","concept":"InterestAndDebtExpense","filing":0,"unit":"USD","start":"2019-10-01","end":"2020-06-30","value":73000000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":19100000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestAndDebtExpense","filing":1,"unit":"USD","start":"2019-10-01","end":"2020-09-30","value":92100000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestAndDebtExpense","filing":6,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":17000000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestAndDebtExpense","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":16900000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestAndDebtExpense","filing":4,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":19000000},"#205":{"kind":"filed","concept":"InterestAndDebtExpense","filing":9,"unit":"USD","start":"2021-10-01","end":"2022-09-30","value":69300000},"#206":{"kind":"filed","concept":"InterestAndDebtExpense","filing":4,"unit":"USD","start":"2021-10-01","end":"2022-06-30","value":54000000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":15300000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestAndDebtExpense","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":74000000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2014-10-01","end":"2015-09-30","value":196000000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":65000000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":68000000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":75000000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":65000000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2015-10-01","end":"2016-09-30","value":273000000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":72000000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":71000000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":56000000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":105000000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2016-10-01","end":"2017-09-30","value":304000000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-10000000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":67000000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":64000000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":45000000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2017-10-01","end":"2018-09-30","value":166000000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":53000000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":63000000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":65000000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":27000000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2018-10-01","end":"2019-09-30","value":208000000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":73000000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":63000000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":59000000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":122000000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-10-01","end":"2020-09-30","value":316600000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":86700000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":67800000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":96900000},"netIncome@2021Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":168900000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-10-01","end":"2021-09-30","value":420300000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":87000000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":81400000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":98200000},"netIncome@2022Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":157700000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-10-01","end":"2022-09-30","value":424300000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":81900000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1227300000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":61600000},"#207":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":1419700000},"#208":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-10-01","end":"2023-06-30","value":1370800000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208","weight":-1}],"rule":"quarter-from-ytd","value":48900000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":1419700000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":31900000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":41400000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":45900000},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2016-10-01","end":"2017-09-30","value":1.49},"#209":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":211500000},"#210":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-10-01","end":"2024-06-30","value":119200000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210","weight":-1}],"rule":"quarter-from-ytd","value":92300000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":211500000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":91600000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":37600000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":56500000},"#211":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":210700000},"#212":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-10-01","end":"2025-06-30","value":185700000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":25000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":210700000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-10-01","end":"2025-12-31","value":-32800000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":44800000},"netIncome@2026Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":64500000},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2014-10-01","end":"2015-09-30","value":1.15},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0.38},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.4},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.44},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.38},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2015-10-01","end":"2016-09-30","value":1.6},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.35},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.35},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.27},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.52},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":-0.05},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.33},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.33},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.23},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2017-10-01","end":"2018-09-30","value":0.84},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.28},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.33},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.34},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.14},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2018-10-01","end":"2019-09-30","value":1.1},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.39},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.33},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.32},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.66},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-10-01","end":"2020-09-30","value":1.69},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":0.47},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.37},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.53},"dilutedEps@2021Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":0.92},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2020-10-01","end":"2021-09-30","value":2.29},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-10-01","end":"2021-12-31","value":0.48},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":0.45},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.55},"dilutedEps@2022Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.88},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2021-10-01","end":"2022-09-30","value":2.35},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2022-10-01","end":"2022-12-31","value":0.46},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":7.11},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.38},"#213":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2022-10-01","end":"2023-09-30","value":8.73},"#214":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2022-10-01","end":"2023-09-30","value":162600000},"#215":{"kind":"computed","op":"product","terms":[{"ref":"#213"},{"ref":"#214"}],"value":1419498000},"#216":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-10-01","end":"2023-06-30","value":8.04},"#217":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-10-01","end":"2023-06-30","value":170600000},"#218":{"kind":"computed","op":"product","terms":[{"ref":"#216"},{"ref":"#217"}],"value":1371623999.9999998},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#218","weight":-1}],"value":47874000.00000024},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"#214","weight":4},{"ref":"#217","weight":-3}],"rule":"unaverage-quarter","value":138600000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#219"},{"ref":"#220"}],"rule":"per-share-quarter","value":0.3454112554112571},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2022-10-01","end":"2023-09-30","value":8.73},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2023-10-01","end":"2023-12-31","value":0.24},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.32},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.35},"#221":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2023-10-01","end":"2024-09-30","value":1.61},"#222":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2023-10-01","end":"2024-09-30","value":131000000},"#223":{"kind":"computed","op":"product","terms":[{"ref":"#221"},{"ref":"#222"}],"value":210910000},"#224":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-10-01","end":"2024-06-30","value":0.91},"#225":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-10-01","end":"2024-06-30","value":131200000},"#226":{"kind":"computed","op":"product","terms":[{"ref":"#224"},{"ref":"#225"}],"value":119392000},"#227":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#226","weight":-1}],"value":91518000},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"#222","weight":4},{"ref":"#225","weight":-3}],"rule":"unaverage-quarter","value":130400000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#227"},{"ref":"#228"}],"rule":"per-share-quarter","value":0.7018251533742331},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2023-10-01","end":"2024-09-30","value":1.61},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-10-01","end":"2024-12-31","value":0.71},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.29},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.44},"#229":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2024-10-01","end":"2025-09-30","value":1.64},"#230":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2024-10-01","end":"2025-09-30","value":128600000},"#231":{"kind":"computed","op":"product","terms":[{"ref":"#229"},{"ref":"#230"}],"value":210904000},"#232":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-10-01","end":"2025-06-30","value":1.44},"#233":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-10-01","end":"2025-06-30","value":128700000},"#234":{"kind":"computed","op":"product","terms":[{"ref":"#232"},{"ref":"#233"}],"value":185328000},"#235":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#234","weight":-1}],"value":25576000},"#236":{"kind":"computed","op":"sum","terms":[{"ref":"#230","weight":4},{"ref":"#233","weight":-3}],"rule":"unaverage-quarter","value":128300000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#235"},{"ref":"#236"}],"rule":"per-share-quarter","value":0.19934528448947778},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2024-10-01","end":"2025-09-30","value":1.64},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2025-10-01","end":"2025-12-31","value":-0.26},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.35},"dilutedEps@2026Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.51},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":20,"unit":"USD/shares","start":"2013-10-01","end":"2014-09-30","value":1.02},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2016-12-31","value":236000000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2014-09-30","value":0},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2015-09-30","value":0},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2015-12-31","value":0},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2016-03-31","value":0},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2016-06-30","value":0},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2016-09-30","value":172000000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2016-09-30","value":172000000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2017-03-31","value":135000000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2017-06-30","value":132000000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2017-09-30","value":201000000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2017-09-30","value":201000000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2017-12-31","value":115000000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2018-03-31","value":127000000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2018-06-30","value":107000000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2018-09-30","value":96000000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2018-09-30","value":96000000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2018-12-31","value":99000000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2019-03-31","value":114000000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2019-06-30","value":126000000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":2212000000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":2252000000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":2321800000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":2321800000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":2493000000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":3154000000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":3151000000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":3127000000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":3127000000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":3211000000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":2977000000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":3026000000},"totalLiabilities@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4"},{"ref":"equity@2021Q4","weight":-1}],"rule":"accounting-identity","value":3056500000},"totalLiabilities@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021"},{"ref":"equity@FY2021","weight":-1}],"rule":"accounting-identity","value":3056500000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":3015700000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":3047700000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":3122500000},"totalLiabilities@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4"},{"ref":"equity@2022Q4","weight":-1}],"rule":"accounting-identity","value":3110200000},"totalLiabilities@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022"},{"ref":"equity@FY2022","weight":-1}],"rule":"accounting-identity","value":3110200000},"totalLiabilities@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"equity@2023Q1","weight":-1}],"rule":"accounting-identity","value":3262200000},"totalLiabilities@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2"},{"ref":"equity@2023Q2","weight":-1}],"rule":"accounting-identity","value":2908000000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":2700100000},"totalLiabilities@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4"},{"ref":"equity@2023Q4","weight":-1}],"rule":"accounting-identity","value":2686700000},"totalLiabilities@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023"},{"ref":"equity@FY2023","weight":-1}],"rule":"accounting-identity","value":2686700000},"totalLiabilities@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1"},{"ref":"equity@2024Q1","weight":-1}],"rule":"accounting-identity","value":2644500000},"totalLiabilities@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2"},{"ref":"equity@2024Q2","weight":-1}],"rule":"accounting-identity","value":2702900000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":2269100000},"totalLiabilities@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4"},{"ref":"equity@2024Q4","weight":-1}],"rule":"accounting-identity","value":2253100000},"totalLiabilities@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"equity@FY2024","weight":-1}],"rule":"accounting-identity","value":2253100000},"totalLiabilities@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1"},{"ref":"equity@2025Q1","weight":-1}],"rule":"accounting-identity","value":2120000000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":2203900000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":2248000000},"totalLiabilities@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4"},{"ref":"equity@2025Q4","weight":-1}],"rule":"accounting-identity","value":2331900000},"totalLiabilities@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025"},{"ref":"equity@FY2025","weight":-1}],"rule":"accounting-identity","value":2331900000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":3094500000},"totalLiabilities@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2"},{"ref":"equity@2026Q2","weight":-1}],"rule":"accounting-identity","value":3068000000},"totalLiabilities@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q3"},{"ref":"equity@2026Q3","weight":-1}],"rule":"accounting-identity","value":3064900000},"totalLiabilities@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4"},{"ref":"equity@2016Q4","weight":-1}],"rule":"accounting-identity","value":2155000000},"totalLiabilities@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016"},{"ref":"equity@FY2016","weight":-1}],"rule":"accounting-identity","value":2155000000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":2151000000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":2125000000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":2163000000},"totalLiabilities@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4"},{"ref":"equity@2017Q4","weight":-1}],"rule":"accounting-identity","value":2032000000},"#237":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2016-09-30","value":724000000},"#238":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2016-09-30","value":19000000},"#239":{"kind":"filed","concept":"ShortTermBorrowings","filing":20,"unit":"USD","end":"2016-09-30","value":0},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238"},{"ref":"#239"}],"rule":"component-sum","value":743000000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238"},{"ref":"#239"}],"rule":"component-sum","value":743000000},"#240":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2016-12-31","value":650000000},"#241":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2016-12-31","value":15000000},"#242":{"kind":"filed","concept":"ShortTermBorrowings","filing":21,"unit":"USD","end":"2016-12-31","value":75000000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241"},{"ref":"#242"}],"rule":"component-sum","value":740000000},"#243":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2017-03-31","value":646000000},"#244":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2017-03-31","value":16000000},"#245":{"kind":"filed","concept":"ShortTermBorrowings","filing":22,"unit":"USD","end":"2017-03-31","value":75000000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244"},{"ref":"#245"}],"rule":"component-sum","value":737000000},"#246":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2017-06-30","value":643000000},"#247":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2017-06-30","value":15000000},"#248":{"kind":"filed","concept":"ShortTermBorrowings","filing":23,"unit":"USD","end":"2017-06-30","value":75000000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247"},{"ref":"#248"}],"rule":"component-sum","value":733000000},"#249":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2017-09-30","value":1034000000},"#250":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2017-09-30","value":15000000},"#251":{"kind":"filed","concept":"ShortTermBorrowings","filing":24,"unit":"USD","end":"2017-09-30","value":75000000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250"},{"ref":"#251"}],"rule":"component-sum","value":1124000000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250"},{"ref":"#251"}],"rule":"component-sum","value":1124000000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2014-09-30","value":724000000},"#252":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2017-12-31","value":1147000000},"#253":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2017-12-31","value":19000000},"#254":{"kind":"filed","concept":"ShortTermBorrowings","filing":25,"unit":"USD","end":"2017-12-31","value":0},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253"},{"ref":"#254"}],"rule":"component-sum","value":1166000000},"#255":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2018-03-31","value":1183000000},"#256":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2018-03-31","value":23000000},"#257":{"kind":"filed","concept":"ShortTermBorrowings","filing":26,"unit":"USD","end":"2018-03-31","value":0},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256"},{"ref":"#257"}],"rule":"component-sum","value":1206000000},"#258":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2018-06-30","value":1231000000},"#259":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2018-06-30","value":26000000},"#260":{"kind":"filed","concept":"ShortTermBorrowings","filing":27,"unit":"USD","end":"2018-06-30","value":0},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259"},{"ref":"#260"}],"rule":"component-sum","value":1257000000},"#261":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2018-09-30","value":1292000000},"#262":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2018-09-30","value":30000000},"#263":{"kind":"filed","concept":"ShortTermBorrowings","filing":24,"unit":"USD","end":"2018-09-30","value":0},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262"},{"ref":"#263"}],"rule":"component-sum","value":1322000000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262"},{"ref":"#263"}],"rule":"component-sum","value":1322000000},"#264":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2018-12-31","value":1291000000},"#265":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2018-12-31","value":30000000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265"}],"rule":"component-sum","value":1321000000},"#266":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2019-03-31","value":1318000000},"#267":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2019-03-31","value":30000000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267"}],"rule":"component-sum","value":1348000000},"#268":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2019-06-30","value":1334000000},"#269":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2019-06-30","value":7000000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269"}],"rule":"component-sum","value":1341000000},"#270":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2019-09-30","value":1327000000},"#271":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2019-09-30","value":15000000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271"}],"rule":"component-sum","value":1342000000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271"}],"rule":"component-sum","value":1342000000},"#272":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2019-12-31","value":1320000000},"#273":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2019-12-31","value":22000000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273"}],"rule":"component-sum","value":1342000000},"#274":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2020-03-31","value":2003000000},"#275":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2020-03-31","value":0},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275"}],"rule":"component-sum","value":2003000000},"#276":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2020-06-30","value":1953000000},"#277":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2020-06-30","value":0},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277"}],"rule":"component-sum","value":1953000000},"#278":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2020-09-30","value":1962000000},"#279":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2020-09-30","value":0},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279"}],"rule":"component-sum","value":1962000000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279"}],"rule":"component-sum","value":1962000000},"#280":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2020-12-31","value":1887000000},"#281":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2020-12-31","value":88000000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281"}],"rule":"component-sum","value":1975000000},"#282":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2021-03-31","value":1719000000},"#283":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2021-03-31","value":1000000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283"}],"rule":"component-sum","value":1720000000},"#284":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2021-06-30","value":1691000000},"#285":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2021-06-30","value":2000000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285"}],"rule":"component-sum","value":1693000000},"#286":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2021-09-30","value":1639700000},"#287":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2021-09-30","value":15000000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287"}],"rule":"component-sum","value":1654700000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287"}],"rule":"component-sum","value":1654700000},"#288":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2021-12-31","value":1662000000},"#289":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2021-12-31","value":32000000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289"}],"rule":"component-sum","value":1694000000},"#290":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2022-03-31","value":1648000000},"#291":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2022-03-31","value":47000000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291"}],"rule":"component-sum","value":1695000000},"#292":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2022-06-30","value":1639000000},"#293":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2022-06-30","value":61000000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293"}],"rule":"component-sum","value":1700000000},"#294":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2022-09-30","value":1525100000},"#295":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2022-09-30","value":162500000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295"}],"rule":"component-sum","value":1687600000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295"}],"rule":"component-sum","value":1687600000},"#296":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2022-12-31","value":1656100000},"#297":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2022-12-31","value":224500000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297"}],"rule":"component-sum","value":1880600000},"#298":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2023-03-31","value":1573400000},"#299":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2023-03-31","value":23800000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299"}],"rule":"component-sum","value":1597200000},"#300":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2023-06-30","value":1567800000},"#301":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2023-06-30","value":23700000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301"}],"rule":"component-sum","value":1591500000},"#302":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2023-09-30","value":1562300000},"#303":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2023-09-30","value":23800000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303"}],"rule":"component-sum","value":1586100000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303"}],"rule":"component-sum","value":1586100000},"#304":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2023-12-31","value":1556800000},"#305":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2023-12-31","value":23800000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305"}],"rule":"component-sum","value":1580600000},"#306":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2024-03-31","value":951300000},"#307":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2024-03-31","value":623800000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307"}],"rule":"component-sum","value":1575100000},"#308":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2024-06-30","value":1125700000},"#309":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2024-06-30","value":23800000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309"}],"rule":"component-sum","value":1149500000},"#310":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2024-09-30","value":1070000000},"#311":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2024-09-30","value":23800000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311"}],"rule":"component-sum","value":1093800000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311"}],"rule":"component-sum","value":1093800000},"#312":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2024-12-31","value":1009300000},"#313":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2024-12-31","value":23800000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313"}],"rule":"component-sum","value":1033100000},"#314":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2025-03-31","value":1051900000},"#315":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2025-03-31","value":23800000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315"}],"rule":"component-sum","value":1075700000},"#316":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2025-06-30","value":1055900000},"#317":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2025-06-30","value":23800000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317"}],"rule":"component-sum","value":1079700000},"#318":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2025-09-30","value":1050200000},"#319":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2025-09-30","value":23800000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319"}],"rule":"component-sum","value":1074000000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319"}],"rule":"component-sum","value":1074000000},"#320":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2025-12-31","value":1633600000},"#321":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2025-12-31","value":31200000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321"}],"rule":"component-sum","value":1664800000},"#322":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2026-03-31","value":1626500000},"#323":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2026-03-31","value":31200000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323"}],"rule":"component-sum","value":1657700000},"#324":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2026-06-30","value":1570900000},"#325":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2026-06-30","value":31100000},"totalDebt@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325"}],"rule":"component-sum","value":1602000000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":40000000},"#326":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2015-10-01","end":"2016-03-31","value":91000000},"#327":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":40000000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":51000000},"#328":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2015-10-01","end":"2016-06-30","value":186000000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":95000000},"#329":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2015-10-01","end":"2016-09-30","value":311000000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#328","weight":-1}],"rule":"quarter-from-ytd","value":125000000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2015-10-01","end":"2016-09-30","value":311000000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":88000000},"#330":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2016-10-01","end":"2017-03-31","value":70000000},"#331":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":88000000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":-18000000},"#332":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2016-10-01","end":"2017-06-30","value":157000000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":87000000},"#333":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2016-10-01","end":"2017-09-30","value":-130000000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#332","weight":-1}],"rule":"quarter-from-ytd","value":-287000000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2016-10-01","end":"2017-09-30","value":-130000000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":20000000},"#334":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2017-10-01","end":"2018-03-31","value":108000000},"#335":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":20000000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":88000000},"#336":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2017-10-01","end":"2018-06-30","value":181000000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":73000000},"#337":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2017-10-01","end":"2018-09-30","value":320000000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#336","weight":-1}],"rule":"quarter-from-ytd","value":139000000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2017-10-01","end":"2018-09-30","value":320000000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":85000000},"#338":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2018-10-01","end":"2019-03-31","value":134000000},"#339":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":85000000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":49000000},"#340":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2018-10-01","end":"2019-06-30","value":214000000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#338","weight":-1}],"rule":"quarter-from-ytd","value":80000000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":41200000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":196000000},"#341":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2018-10-01","end":"2019-09-30","value":325000000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#340","weight":-1}],"rule":"quarter-from-ytd","value":111000000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2018-10-01","end":"2019-09-30","value":325000000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":59000000},"#342":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2019-10-01","end":"2020-03-31","value":154000000},"#343":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":59000000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":95000000},"#344":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2019-10-01","end":"2020-06-30","value":271000000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":117000000},"#345":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2019-10-01","end":"2020-09-30","value":371700000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#344","weight":-1}],"rule":"quarter-from-ytd","value":100700000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2019-10-01","end":"2020-09-30","value":371700000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":79000000},"#346":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2020-10-01","end":"2021-03-31","value":190000000},"#347":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":79000000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":111000000},"#348":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2018-10-01","end":"2019-09-30","value":108000000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#348"}],"rule":"component-sum","value":108000000},"#349":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-10-01","end":"2021-06-30","value":296000000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":106000000},"#350":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2020-10-01","end":"2021-09-30","value":403900000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":107900000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2020-10-01","end":"2021-09-30","value":403900000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":31800000},"#351":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2021-10-01","end":"2022-03-31","value":95800000},"#352":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":31800000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#352","weight":-1}],"rule":"quarter-from-ytd","value":64000000},"#353":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-10-01","end":"2022-06-30","value":191200000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":95400000},"#354":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-10-01","end":"2022-09-30","value":284200000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":93000000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-10-01","end":"2022-09-30","value":284200000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":-8700000},"#355":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":28000000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#355"}],"rule":"component-sum","value":28000000},"#356":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-10-01","end":"2023-03-31","value":110100000},"#357":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":-8700000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":118800000},"#358":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-10-01","end":"2023-06-30","value":-48400000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#356","weight":-1}],"rule":"quarter-from-ytd","value":-158500000},"#359":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":-40800000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":7600000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":-40800000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":19900000},"#360":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2023-10-01","end":"2024-03-31","value":88200000},"#361":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":19900000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":68300000},"#362":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-10-01","end":"2024-06-30","value":163800000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#360","weight":-1}],"rule":"quarter-from-ytd","value":75600000},"#363":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":265100000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#362","weight":-1}],"rule":"quarter-from-ytd","value":101300000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":265100000},"#364":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-10-01","end":"2025-03-31","value":88400000},"#365":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":41200000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":47200000},"#366":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-10-01","end":"2025-06-30","value":175300000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#364","weight":-1}],"rule":"quarter-from-ytd","value":86900000},"#367":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":297200000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#366","weight":-1}],"rule":"quarter-from-ytd","value":121900000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":297200000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2025-10-01","end":"2025-12-31","value":64800000},"#368":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2025-10-01","end":"2026-03-31","value":160200000},"#369":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2025-10-01","end":"2025-12-31","value":64800000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":95400000},"#370":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-10-01","end":"2026-06-30","value":284600000},"operatingCashFlow@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#368","weight":-1}],"rule":"quarter-from-ytd","value":124400000},"#371":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2014-10-01","end":"2015-09-30","value":45000000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#371"}],"rule":"component-sum","value":45000000},"#372":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":5000000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#372"}],"rule":"component-sum","value":5000000},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2017-09-30","value":203000000},"#373":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2015-10-01","end":"2016-03-31","value":14000000},"#374":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#372","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#374"}],"rule":"component-sum","value":9000000},"#375":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2015-10-01","end":"2016-06-30","value":32000000},"#376":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":18000000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#376"}],"rule":"component-sum","value":18000000},"#377":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2015-10-01","end":"2016-09-30","value":66000000},"#378":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":34000000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"}],"rule":"component-sum","value":34000000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#377"}],"rule":"component-sum","value":66000000},"#379":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":9000000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#379"}],"rule":"component-sum","value":9000000},"#380":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2016-10-01","end":"2017-03-31","value":27000000},"#381":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":18000000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#381"}],"rule":"component-sum","value":18000000},"#382":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2016-10-01","end":"2017-06-30","value":43000000},"#383":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#380","weight":-1}],"rule":"quarter-from-ytd","value":16000000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#383"}],"rule":"component-sum","value":16000000},"#384":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2016-10-01","end":"2017-09-30","value":68000000},"#385":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#382","weight":-1}],"rule":"quarter-from-ytd","value":25000000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#385"}],"rule":"component-sum","value":25000000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#384"}],"rule":"component-sum","value":68000000},"#386":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":14000000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#386"}],"rule":"component-sum","value":14000000},"#387":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2017-10-01","end":"2018-03-31","value":30000000},"#388":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#386","weight":-1}],"rule":"quarter-from-ytd","value":16000000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#388"}],"rule":"component-sum","value":16000000},"#389":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2017-10-01","end":"2018-06-30","value":51000000},"#390":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#387","weight":-1}],"rule":"quarter-from-ytd","value":21000000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#390"}],"rule":"component-sum","value":21000000},"#391":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2017-10-01","end":"2018-09-30","value":93000000},"#392":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#389","weight":-1}],"rule":"quarter-from-ytd","value":42000000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"}],"rule":"component-sum","value":42000000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#391"}],"rule":"component-sum","value":93000000},"#393":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":27000000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#393"}],"rule":"component-sum","value":27000000},"#394":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2018-10-01","end":"2019-03-31","value":48000000},"#395":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#393","weight":-1}],"rule":"quarter-from-ytd","value":21000000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#395"}],"rule":"component-sum","value":21000000},"#396":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2018-10-01","end":"2019-06-30","value":73000000},"#397":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#394","weight":-1}],"rule":"quarter-from-ytd","value":25000000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#397"}],"rule":"component-sum","value":25000000},"#398":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#396","weight":-1}],"rule":"quarter-from-ytd","value":35000000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#398"}],"rule":"component-sum","value":35000000},"#399":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2019-10-01","end":"2020-03-31","value":57000000},"#400":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":29000000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#400"}],"rule":"component-sum","value":29000000},"#401":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2019-10-01","end":"2020-06-30","value":94000000},"#402":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#399","weight":-1}],"rule":"quarter-from-ytd","value":37000000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#402"}],"rule":"component-sum","value":37000000},"#403":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2019-10-01","end":"2020-09-30","value":94000000},"#404":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#401","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#404"}],"rule":"component-sum","value":0},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#403"}],"rule":"component-sum","value":94000000},"#405":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":35000000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#405"}],"rule":"component-sum","value":35000000},"#406":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2020-10-01","end":"2021-03-31","value":74000000},"#407":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#405","weight":-1}],"rule":"quarter-from-ytd","value":39000000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#407"}],"rule":"component-sum","value":39000000},"#408":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2020-10-01","end":"2021-06-30","value":106000000},"#409":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#406","weight":-1}],"rule":"quarter-from-ytd","value":32000000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#409"}],"rule":"component-sum","value":32000000},"#410":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2020-10-01","end":"2021-09-30","value":103100000},"#411":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#408","weight":-1}],"rule":"quarter-from-ytd","value":-2900000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#411"}],"rule":"component-sum","value":-2900000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#410"}],"rule":"component-sum","value":103100000},"#412":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":32000000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#412"}],"rule":"component-sum","value":32000000},"#413":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2021-10-01","end":"2022-03-31","value":57700000},"#414":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#412","weight":-1}],"rule":"quarter-from-ytd","value":25700000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#414"}],"rule":"component-sum","value":25700000},"#415":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2021-10-01","end":"2022-06-30","value":89500000},"#416":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#413","weight":-1}],"rule":"quarter-from-ytd","value":31800000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#416"}],"rule":"component-sum","value":31800000},"#417":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2021-10-01","end":"2022-09-30","value":132000000},"#418":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#415","weight":-1}],"rule":"quarter-from-ytd","value":42500000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#418"}],"rule":"component-sum","value":42500000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#417"}],"rule":"component-sum","value":132000000},"#419":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":39900000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#419"}],"rule":"component-sum","value":39900000},"#420":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2022-10-01","end":"2023-03-31","value":79400000},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":39500000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#421"}],"rule":"component-sum","value":39500000},"#422":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2022-10-01","end":"2023-06-30","value":125900000},"#423":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#420","weight":-1}],"rule":"quarter-from-ytd","value":46500000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#423"}],"rule":"component-sum","value":46500000},"#424":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2022-10-01","end":"2023-09-30","value":180500000},"#425":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#422","weight":-1}],"rule":"quarter-from-ytd","value":54600000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#425"}],"rule":"component-sum","value":54600000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#424"}],"rule":"component-sum","value":180500000},"#426":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":42300000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#426"}],"rule":"component-sum","value":42300000},"#427":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2023-10-01","end":"2024-03-31","value":87200000},"#428":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#426","weight":-1}],"rule":"quarter-from-ytd","value":44900000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#428"}],"rule":"component-sum","value":44900000},"#429":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2023-10-01","end":"2024-06-30","value":153000000},"#430":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#427","weight":-1}],"rule":"quarter-from-ytd","value":65800000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#430"}],"rule":"component-sum","value":65800000},"#431":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2023-10-01","end":"2024-09-30","value":224400000},"#432":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#429","weight":-1}],"rule":"quarter-from-ytd","value":71400000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#432"}],"rule":"component-sum","value":71400000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#431"}],"rule":"component-sum","value":224400000},"#433":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":53600000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#433"}],"rule":"component-sum","value":53600000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":200000000},"#434":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2024-10-01","end":"2025-03-31","value":105400000},"#435":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":51800000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#435"}],"rule":"component-sum","value":51800000},"#436":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2024-10-01","end":"2025-06-30","value":160300000},"#437":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#434","weight":-1}],"rule":"quarter-from-ytd","value":54900000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#437"}],"rule":"component-sum","value":54900000},"#438":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2024-10-01","end":"2025-09-30","value":259200000},"#439":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#436","weight":-1}],"rule":"quarter-from-ytd","value":98900000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#439"}],"rule":"component-sum","value":98900000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#438"}],"rule":"component-sum","value":259200000},"#440":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2025-10-01","end":"2025-12-31","value":57400000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#440"}],"rule":"component-sum","value":57400000},"#441":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2025-10-01","end":"2026-03-31","value":115200000},"#442":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#440","weight":-1}],"rule":"quarter-from-ytd","value":57800000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#442"}],"rule":"component-sum","value":57800000},"#443":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2025-10-01","end":"2026-06-30","value":172300000},"#444":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":57100000},"capex@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#444"}],"rule":"component-sum","value":57100000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2014-10-01","end":"2015-09-30","value":170000000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2015-10-01","end":"2015-12-31","value":205000000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":205000000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":170000000},"#445":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2015-10-01","end":"2016-09-30","value":170000000},"#446":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2015-10-01","end":"2016-06-30","value":170000000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#445","weight":4},{"ref":"#446","weight":-3}],"rule":"unaverage-quarter","value":170000000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2015-10-01","end":"2016-09-30","value":170000000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2016-10-01","end":"2016-12-31","value":205000000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":205000000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":204000000},"#447":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2016-10-01","end":"2017-09-30","value":204000000},"#448":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2016-10-01","end":"2017-06-30","value":204000000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#447","weight":4},{"ref":"#448","weight":-3}],"rule":"unaverage-quarter","value":204000000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2016-10-01","end":"2017-09-30","value":204000000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2017-10-01","end":"2017-12-31","value":202000000},"#449":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2017-10-01","end":"2018-09-30","value":197000000},"#450":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2017-10-01","end":"2018-06-30","value":200000000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#449","weight":4},{"ref":"#450","weight":-3}],"rule":"unaverage-quarter","value":188000000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2017-10-01","end":"2018-09-30","value":197000000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2018-10-01","end":"2018-12-31","value":189000000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":189000000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":189000000},"#451":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2018-10-01","end":"2019-09-30","value":189000000},"#452":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2018-10-01","end":"2019-06-30","value":189000000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#451","weight":4},{"ref":"#452","weight":-3}],"rule":"unaverage-quarter","value":189000000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2018-10-01","end":"2019-09-30","value":189000000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2019-10-01","end":"2019-12-31","value":189000000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":188000000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":186000000},"#453":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2019-10-01","end":"2020-09-30","value":187500000},"#454":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2019-10-01","end":"2020-06-30","value":188000000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#453","weight":4},{"ref":"#454","weight":-3}],"rule":"unaverage-quarter","value":186000000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2019-10-01","end":"2020-09-30","value":187500000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2020-10-01","end":"2020-12-31","value":186000000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":183000000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":183000000},"#455":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2020-10-01","end":"2021-09-30","value":183500000},"#456":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-10-01","end":"2021-06-30","value":184000000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#455","weight":4},{"ref":"#456","weight":-3}],"rule":"unaverage-quarter","value":182000000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2020-10-01","end":"2021-09-30","value":183500000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2021-10-01","end":"2021-12-31","value":182000000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":181000000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":179800000},"#457":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-10-01","end":"2022-09-30","value":180400000},"#458":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-10-01","end":"2022-06-30","value":180900000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#457","weight":4},{"ref":"#458","weight":-3}],"rule":"unaverage-quarter","value":178900000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-10-01","end":"2022-09-30","value":180400000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2022-10-01","end":"2022-12-31","value":176300000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":172700000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":162500000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#214","weight":4},{"ref":"#217","weight":-3}],"rule":"unaverage-quarter","value":138600000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2022-10-01","end":"2023-09-30","value":162600000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-10-01","end":"2023-12-31","value":132700000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":130700000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":130200000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#222","weight":4},{"ref":"#225","weight":-3}],"rule":"unaverage-quarter","value":130400000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2023-10-01","end":"2024-09-30","value":131000000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-10-01","end":"2024-12-31","value":129500000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":128200000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":128200000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230","weight":4},{"ref":"#233","weight":-3}],"rule":"unaverage-quarter","value":128300000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2024-10-01","end":"2025-09-30","value":128600000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2025-10-01","end":"2025-12-31","value":127700000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":128400000},"dilutedShares@2026Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":128400000},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2016-09-30","value":205000000},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2016-09-30","value":205000000},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2016-12-31","value":205000000},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2017-03-31","value":205000000},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2017-06-30","value":203000000},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2017-09-30","value":203000000},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2017-12-31","value":201000000},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2018-03-31","value":197000000},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2018-06-30","value":193000000},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2018-09-30","value":188000000},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2018-09-30","value":188000000},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2018-12-31","value":188000000},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2019-03-31","value":188000000},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2019-06-30","value":188000000},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2019-09-30","value":188000000},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2019-09-30","value":188000000},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2019-12-31","value":188000000},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2020-03-31","value":185000000},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2020-06-30","value":185000000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2020-09-30","value":185000000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2020-09-30","value":185000000},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2020-12-31","value":183000000},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2021-03-31","value":181000000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2021-06-30","value":181000000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2021-09-30","value":180300000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2021-09-30","value":180300000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2021-12-31","value":180000000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2022-03-31","value":179000000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2022-06-30","value":177000000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2022-09-30","value":176100000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2022-09-30","value":176100000},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2022-12-31","value":173500000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2023-03-31","value":168700000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2023-06-30","value":138700000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2023-09-30","value":134800000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2023-09-30","value":134800000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2023-12-31","value":129600000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2024-03-31","value":128800000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2024-06-30","value":128900000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2024-09-30","value":128500000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2024-09-30","value":128500000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2024-12-31","value":127600000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2025-03-31","value":127100000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2025-06-30","value":127100000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2025-09-30","value":127100000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2025-09-30","value":127100000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2025-12-31","value":127200000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2026-03-31","value":127500000},"sharesOutstanding@2026Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2026-06-30","value":127600000},"#459":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":1895300000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#459"}],"scale":100,"value":89.43175222919855},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":1925500000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#460"}],"scale":100,"value":88.28875616722928},"#461":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1994200000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#461"}],"scale":100,"value":84.62541369972921},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1994200000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#462"}],"scale":100,"value":84.62541369972921},"#463":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":2169900000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#463"}],"scale":100,"value":86.66758836812757},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":2969600000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#464"}],"scale":100,"value":53.785021551724135},"#465":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1876900000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#465"}],"scale":100,"value":84.79407533699185},"#466":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1789300000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#466"}],"scale":100,"value":88.64360364388308},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1789300000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#467"}],"scale":100,"value":88.64360364388308},"#468":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1645400000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#468"}],"scale":100,"value":96.0617479032454},"#469":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":1635200000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#469"}],"scale":100,"value":96.32460861056752},"#470":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":1256000000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#470"}],"scale":100,"value":91.52070063694268},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":1279400000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#471"}],"scale":100,"value":85.49319993747069},"#472":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":1279400000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#472"}],"scale":100,"value":85.49319993747069},"#473":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":1262900000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#473"}],"scale":100,"value":81.80378493942513},"#474":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":1324400000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#474"}],"scale":100,"value":81.22168529145274},"#475":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":1393300000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#475"}],"scale":100,"value":77.49228450441397},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":1412500000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#476"}],"scale":100,"value":76.03539823008849},"#477":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":1412500000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#477"}],"scale":100,"value":76.03539823008849},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":1972400000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#478"}],"scale":100,"value":84.40478604745488},"#479":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":2010800000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#479"}],"scale":100,"value":82.4398249452954},"#480":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q3"},{"ref":"equity@2026Q3"}],"value":2018700000},"debtToCapital@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q3"},{"ref":"#480"}],"scale":100,"value":79.35800267498885},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1084200000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#481"}],"scale":100,"value":123.77790075631803},"#482":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1084200000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#482"}],"scale":100,"value":123.77790075631803},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":1146000000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#483"}],"scale":100,"value":117.10296684118673},"#484":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1766000000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#484"}],"scale":100,"value":113.42015855039638},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":454000000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#485"}],"scale":100,"value":162.9955947136564},"#486":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":413000000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#486"}],"scale":100,"value":179.90314769975785},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":413000000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#487"}],"scale":100,"value":179.90314769975785},"#488":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":519000000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#488"}],"scale":100,"value":142.0038535645472},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":530000000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#489"}],"scale":100,"value":138.30188679245282},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":1007000000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#490"}],"scale":100,"value":111.61866931479642},"#491":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":1007000000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#491"}],"scale":100,"value":111.61866931479642},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":972000000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#492"}],"scale":100,"value":119.9588477366255},"#493":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":980000000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#493"}],"scale":100,"value":123.06122448979593},"#494":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":969000000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#494"}],"scale":100,"value":129.72136222910217},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":964000000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#495"}],"scale":100,"value":137.13692946058092},"#496":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":964000000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#496"}],"scale":100,"value":137.13692946058092},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":978000000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#497"}],"scale":100,"value":135.0715746421268},"#498":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":1050000000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#498"}],"scale":100,"value":128.38095238095238},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1089000000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#499"}],"scale":100,"value":123.14049586776858},"#500":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":222000000},"#501":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":2481500000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#500"},{"ref":"#501"}],"scale":100,"value":8.946201894015717},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":317000000},"#503":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":2557500000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#502"},{"ref":"#503"}],"scale":100,"value":12.394916911045943},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":2557500000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#504"}],"scale":100,"value":12.379276637341153},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":74000000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":212300000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-32000000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":44.74431818181818},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":24.609375},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":34.41051136363637},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":2.0039447731755424},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":1467000000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":83300000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":110800000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":207500000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":2900000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":40.447154471544714},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":29.708672086720867},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":57.21544715447154},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.8236328468436787},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":1532100000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":174500000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":300800000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":797100000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-103100000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":41.67952178943309},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":23.14886232163517},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":40.52256074045507},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.8236328468436787},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":1532100000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":368300000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-200000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":235300000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-32000000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":39.053254437869825},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":18.099547511312217},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":30.281935259310828},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.8502772643253236},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":1651200000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":61300000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":38300000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":256000000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-25700000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":36.25},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":13.513513513513514},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":27.500000000000004},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.7367521367521368},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":1666500000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":49200000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":63600000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":256300000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-31800000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":40.26465028355388},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":19.250157529930686},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":30.93887838689351},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.639625585023401},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":1674500000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":72000000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":50500000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":268200000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-42500000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":38.491353607632675},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":20.03577817531306},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":47.01848539057841},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.7632151403088971},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":1664200000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":29800000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":152200000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":1015800000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-132000000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":38.540571151201355},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":17.822182671304912},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":34.32570180406116},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.7632151403088971},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":1664200000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":213400000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-48600000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":303500000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-39900000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":35.69711538461539},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":8.804086538461538},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":24.609375},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.8405452185201212},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":1859600000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":25600000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":79300000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":283300000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-39500000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":36.77793904208998},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":17.764876632801162},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":356.25544267053704},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":3.9544723294723294},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":-737300000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":57600000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":-205000000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":289700000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-46500000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":40.058479532163744},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":22.993088782562467},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":16.374269005847953},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":2.6782458733678247},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":1064800000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-47000000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":319800000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-54600000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":38.02564102564103},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":18},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":12.538461538461537},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":2.585426442174993},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1177000000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-221300000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":1196300000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-180500000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":37.720817457568415},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":17.1250432975407},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":98.35122965015587},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":2.585426442174993},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1177000000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":274800000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-22400000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":310600000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-42300000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":36.10069630423139},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":16.818425281199787},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":8.543117300482058},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":2.238815374921235},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1159900000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":23400000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":312300000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-44900000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":37.612554669410855},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":19.655261126833032},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":10.650887573964498},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":0.7278198609525786},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":1080600000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":9800000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":328000000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-65800000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":39.7484575225439},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":22.16421452301851},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":10.892263882297106},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":0.7296528173022196},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":1083800000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":29900000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":300900000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-71400000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":39.1044776119403},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":30.907003444316878},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":21.19402985074627},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":0.7216727889234247},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":1025500000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":40700000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":1251800000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-224400000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":38.22112415071032},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":22.680667078443484},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":13.063619518221122},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":0.7216727889234247},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":1025500000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":355500000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-12400000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":270500000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-53600000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":36.90562394400193},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":34.70914796041516},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":22.10958242819213},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":0.700592885375494},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":973100000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-4600000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":336300000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-51800000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":37.32638888888889},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":16.592261904761905},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":9.325396825396826},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":0.7287705956907478},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":1013800000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":32000000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":344300000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-54900000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":40.45558086560364},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":21.571753986332574},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":12.870159453302962},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":0.7297709923664122},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":1011400000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":23000000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":369300000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-98900000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":39.11414720141032},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":18.62053768179815},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":5.509034817100044},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":0.701496833621186},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":1022400000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":38000000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":1320400000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-259200000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":38.50201718996667},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":22.79717008711922},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":12.31947611530141},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":0.701496833621186},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":1022400000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":366300000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":7400000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":443500000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-57400000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":37.3538328280641},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":3.962754439151148},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-7.102641836292767},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.7014843320505773},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":1594900000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":37600000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":417800000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-57800000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":37.117903930131},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":17.070265978562922},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":8.89241762604208},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":0.7333692431995691},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":1573000000},"freeCashFlow@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q3"},{"ref":"capex@2026Q3","weight":-1}],"value":67300000},"totalCosts@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q3"},{"ref":"operatingIncome@2026Q3","weight":-1}],"value":432400000},"capexOutflow@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q3","weight":-1}],"value":-57100000},"grossMargin@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q3"},{"ref":"revenue@2026Q3"}],"scale":100,"value":39.46015424164525},"operatingMargin@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q3"},{"ref":"revenue@2026Q3"}],"scale":100,"value":20.602276900477413},"netMargin@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q3"},{"ref":"revenue@2026Q3"}],"scale":100,"value":11.843554902680866},"currentRatio@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q3"},{"ref":"currentLiabilities@2026Q3"}],"value":0.7015293537247164},"netDebt@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q3"},{"ref":"cash@2026Q3","weight":-1}],"value":1517800000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":76000000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":516000000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-35000000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":34.49920508744038},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":17.965023847376788},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":4.292527821939586},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.884160756501182},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":1183000000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":46000000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":217000000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":1992000000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-108000000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":33.89121338912134},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":16.652719665271967},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":8.702928870292887},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.884160756501182},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":1183000000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":338000000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":31000000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":503000000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-28000000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":34.76112026359143},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":17.1334431630972},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":12.026359143327841},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.8859857482185274},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":1180000000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":113000000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":66000000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":461000000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-29000000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":35.813148788927336},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":20.242214532871973},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":10.899653979238755},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":3.451371571072319},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":1229000000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":126000000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":79000000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":395000000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-9000000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":37.83231083844581},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":19.222903885480573},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":14.723926380368098},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.539553752535497},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":504000000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":120000000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":285000000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":1644000000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-45000000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":34.82460599898322},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":16.420945602440266},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":9.9644128113879},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":297000000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":35000000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":360000000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-5000000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":38.59649122807017},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":21.052631578947366},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":14.25438596491228},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":96000000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":42000000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":376000000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-9000000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":40},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":21.666666666666668},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":14.166666666666666},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":103000000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":77000000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":386000000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-18000000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":39.879759519038075},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":22.645290581162325},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":15.030060120240481},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":113000000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":91000000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":376000000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-34000000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":36.63967611336032},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":23.88663967611336},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":13.157894736842104},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.825},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":571000000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":118000000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":245000000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":1533000000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-66000000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":38.77656817003629},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":20.52877138413686},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":14.152410575427682},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.825},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":571000000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":430000000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-36000000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":414000000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-18000000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":38.52140077821012},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":19.45525291828794},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":13.813229571984436},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.5541401273885351},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":602000000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":117000000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":71000000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":447000000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-16000000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":36.89138576779026},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":16.292134831460675},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":10.486891385767791},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.435700575815739},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":601000000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":104000000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-312000000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":434000000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-25000000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":35.831809872029254},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":20.6581352833638},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":19.195612431444243},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.6527196652719665},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":923000000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":191000000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":-198000000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":1690000000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-68000000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":37.23608445297505},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":18.90595009596929},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":14.587332053742802},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.6527196652719665},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":923000000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":532000000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":6000000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":457000000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-14000000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":35.77981651376147},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":16.14678899082569},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-1.834862385321101},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.997282608695652},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":1051000000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":98000000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":72000000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":469000000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-16000000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":36.37961335676626},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":17.57469244288225},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":11.775043936731107},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.9156626506024097},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":1079000000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":110000000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":52000000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":475000000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-21000000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":34.835355285961874},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":17.677642980935875},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":11.091854419410744},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.8588235294117648},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":1150000000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":112000000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":97000000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":489000000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-42000000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":34.17508417508417},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":17.67676767676768},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":7.575757575757576},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.7639902676399026},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":1226000000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":75000000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":227000000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":1890000000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-93000000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":35.27352297592998},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":17.286652078774615},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":7.264770240700219},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.7639902676399026},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":1226000000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":395000000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":58000000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":470000000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-27000000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":32.85457809694793},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":15.61938958707361},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":9.515260323159785},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.7578947368421052},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":1222000000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":89000000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":28000000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":495000000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-21000000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":34.34856175972927},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":16.243654822335024},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":10.65989847715736},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.8794871794871795},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":1234000000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":99000000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":55000000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":511000000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-25000000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":33.768352365415986},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":16.6394779771615},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":10.60358890701468},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.9441747572815533},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":1215000000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":104000000},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":15.503875968992247},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":15.444785276073619},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":38.1980742778542},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":20.417633410672853},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":29.39975500204165},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":26.27840909090909},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":37.53387533875339},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":29.00115696104898},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-0.06961364427427777},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":12.93918918918919},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":20.03780718336484},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":15.05664877757901},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":12.312919666693634},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-14.603365384615385},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":23.0188679245283},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-54.49229133439659},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-12.051282051282051},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-15.330793210945618},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-5.998928762720943},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":6.0200668896321075},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":2.3255813953488373},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":6.865671641791045},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":2.513897467572576},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-2.993000241370987},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-1.1408730158730158},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":7.289293849658314},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":5.068312031732041},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.22183242705958},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":1.6024252923343438},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":7.463279078999603},"fcfMargin@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q3"},{"ref":"revenue@2026Q3"}],"scale":100,"value":12.357693720161587},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":12.082670906200319},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":9.07949790794979},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":5.107084019769357},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":11.418685121107266},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":16.155419222903884},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":14.489069649211997},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":7.675438596491229},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":8.75},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":15.430861723446892},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":18.421052631578945},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":12.700881285640229},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-7.003891050583658},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":13.295880149812733},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-57.038391224862885},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-9.500959692898272},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":1.1009174311926606},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":12.65377855887522},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":9.01213171577123},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":16.329966329966332},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":9.934354485776806},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":10.412926391382406},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":4.737732656514383},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":8.97226753670473},"#505":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":1765000000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#505"}],"scale":100,"value":110.65155807365439},"#506":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1886000000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#506"}],"scale":100,"value":104.02969247083776},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1886000000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#507"}],"scale":100,"value":104.02969247083776},"#508":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":1920000000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#508"}],"scale":100,"value":102.86458333333333},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":1664000000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#509"}],"scale":100,"value":103.36538461538463},"#510":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":1716000000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#510"}],"scale":100,"value":98.65967365967366},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":1789200000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#511"}],"scale":100,"value":92.48267382070199},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":1789200000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#512"}],"scale":100,"value":92.48267382070199},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":1861300000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#513"}],"scale":100,"value":91.01165851823994},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":1473000000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":65800000},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":26.993865030674847},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":18.711656441717793},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":3.2387387387387387},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":1322300000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":207100000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":277700000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":566800000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-94000000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":41.403026134800555},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":22.03576341127923},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":43.54883081155433},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":3.2387387387387387},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":1322300000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":215100000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":44000000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":183600000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-35000000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":37.77262180974478},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":14.80278422273782},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":40.232018561484914},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":2.399209486166008},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":1448000000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":44700000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":72000000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":193700000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-39000000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":43.07880767660269},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":20.906492445896284},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":27.684769293589216},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.1607142857142856},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":100700000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":476000000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":0},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":39.57055214723926},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":80000000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":428000000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-37000000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":36.240310077519375},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":17.05426356589147},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":11.434108527131782},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":3.1921296296296298},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":1202000000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":97000000},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":330700000},"#515":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":2726500000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#514"},{"ref":"#515"}],"scale":100,"value":12.129103245919676},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":335500000},"#517":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":2919000000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#516"},{"ref":"#517"}],"scale":100,"value":11.493662213086674},"#518":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":373400000},"#519":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":3006000000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#518"},{"ref":"#519"}],"scale":100,"value":12.421823020625416},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":420300000},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":3121000000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#520"},{"ref":"#521"}],"scale":100,"value":13.466837552066647},"#522":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":3121000000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#522"}],"scale":100,"value":13.466837552066647},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":420600000},"#524":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":3169500000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#523"},{"ref":"#524"}],"scale":100,"value":13.270231897775675},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":434200000},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":3084500000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#525"},{"ref":"#526"}],"scale":100,"value":14.076835791862537},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":-333100000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#527"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":-57.62975778546713},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":435500000},"#529":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":3198500000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#528"},{"ref":"#529"}],"scale":100,"value":13.615757386274815},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":424300000},"#531":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":3303900000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#530"},{"ref":"#531"}],"scale":100,"value":12.842398377674868},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":3303900000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#532"}],"scale":100,"value":12.842398377674868},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":419200000},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":3367250000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#533"},{"ref":"#534"}],"scale":100,"value":12.449328086717648},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":1565100000},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":3764200000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#535"},{"ref":"#536"}],"scale":100,"value":41.57855586844482},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":1528500000},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":3166750000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#537"},{"ref":"#538"}],"scale":100,"value":48.26715086445093},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":1419700000},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":3153350000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#539"},{"ref":"#540"}],"scale":100,"value":45.02196077187753},"#541":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":3153350000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#541"}],"scale":100,"value":45.02196077187753},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":1369700000},"#543":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":3130400000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#542"},{"ref":"#543"}],"scale":100,"value":43.754791719908},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":183800000},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":3521700000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#544"},{"ref":"#545"}],"scale":100,"value":5.2190703353494055},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":168100000},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":2680550000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#546"},{"ref":"#547"}],"scale":100,"value":6.2711010800022375},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":211500000},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":2664300000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#548"},{"ref":"#549"}],"scale":100,"value":7.938295237022857},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":2664300000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#550"}],"scale":100,"value":7.938295237022857},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":271200000},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":2529550000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#551"},{"ref":"#552"}],"scale":100,"value":10.721274534996343},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":267400000},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":2607800000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#553"},{"ref":"#554"}],"scale":100,"value":10.253853823145946},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":-234400000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#555"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":-45.42635658914729},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":278000000},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":2468600000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#556"},{"ref":"#557"}],"scale":100,"value":11.261443733290125},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":210700000},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":2554550000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#558"},{"ref":"#559"}],"scale":100,"value":8.248028028419878},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":2554550000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#560"}],"scale":100,"value":8.248028028419878},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":86300000},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":2875950000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#561"},{"ref":"#562"}],"scale":100,"value":3.0007475790608322},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":93500000},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":2936850000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#563"},{"ref":"#564"}],"scale":100,"value":3.183683197984235},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q3"},{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"}],"rule":"trailing-year","value":101500000},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3","weight":0.5},{"ref":"totalAssets@2026Q3","weight":0.5}],"rule":"average-balance","value":3021600000},"returnOnAssets@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#565"},{"ref":"#566"}],"scale":100,"value":3.3591474715382574},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":208000000},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":1959000000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#567"},{"ref":"#568"}],"scale":100,"value":10.617662072485961},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":1959000000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#569"}],"scale":100,"value":10.617662072485961},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":228000000},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":2064500000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#570"},{"ref":"#571"}],"scale":100,"value":11.043836279970936},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":228000000},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":2415500000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#572"},{"ref":"#573"}],"scale":100,"value":9.439039536327883},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":280000000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#574"},{"ref":"totalAssets@2017Q1"}],"scale":100,"value":15.013404825737265},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":273000000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#575"},{"ref":"totalAssets@2016Q4"}],"scale":100,"value":14.95890410958904},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"totalAssets@FY2016"}],"scale":100,"value":14.95890410958904},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":283000000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#576"},{"ref":"totalAssets@2017Q2"}],"scale":100,"value":14.840062926061877},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":264000000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#577"},{"ref":"totalAssets@2017Q3"}],"scale":100,"value":13.46938775510204},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":304000000},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":1870000000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#578"},{"ref":"#579"}],"scale":100,"value":16.25668449197861},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":1870000000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#580"}],"scale":100,"value":16.25668449197861},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":-356800000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#581"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":-54.72392638036809},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":222000000},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":1846000000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#582"},{"ref":"#583"}],"scale":100,"value":12.026002166847237},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":218000000},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":1888000000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#584"},{"ref":"#585"}],"scale":100,"value":11.546610169491526},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":226000000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":1904500000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#586"},{"ref":"#587"}],"scale":100,"value":11.866631661853505},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":166000000},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":1884500000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#588"},{"ref":"#589"}],"scale":100,"value":8.808702573626958},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":1884500000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#590"}],"scale":100,"value":8.808702573626958},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":229000000},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":1829500000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#591"},{"ref":"#592"}],"scale":100,"value":12.517081169718502},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":225000000},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":1891500000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#593"},{"ref":"#594"}],"scale":100,"value":11.895321173671688},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":310200000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#595"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":42.66850068775791},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":226000000},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":1924500000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#596"},{"ref":"#597"}],"scale":100,"value":11.74330995063653},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":-220000000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#500"},{"ref":"#598"}],"scale":100,"value":-100.9090909090909},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":-166900000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#502"},{"ref":"#599"}],"scale":100,"value":-189.93409227082086},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":-166900000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#600"}],"scale":100,"value":-189.6944278010785},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":-125500000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#514"},{"ref":"#601"}],"scale":100,"value":-263.50597609561754},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":-146500000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#516"},{"ref":"#602"}],"scale":100,"value":-229.01023890784984},"#603":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":-82500000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#518"},{"ref":"#603"}],"scale":100,"value":-452.6060606060606},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":71800000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#604"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":33.31786542923434},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":29250000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#520"},{"ref":"#605"}],"scale":100,"value":1436.923076923077},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":29250000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#606"}],"scale":100,"value":1436.923076923077},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":56150000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#523"},{"ref":"#607"}],"scale":100,"value":749.0650044523597},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":72150000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#525"},{"ref":"#608"}],"scale":100,"value":601.8018018018017},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":124250000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#528"},{"ref":"#609"}],"scale":100,"value":350.50301810865193},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":220550000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#530"},{"ref":"#610"}],"scale":100,"value":192.38267966447518},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":220550000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#611"}],"scale":100,"value":192.38267966447518},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":228300000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#533"},{"ref":"#612"}],"scale":100,"value":183.6180464301358},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":786350000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#535"},{"ref":"#613"}],"scale":100,"value":199.03350925160552},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":255450000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#537"},{"ref":"#614"}],"scale":100,"value":598.3558426306518},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":254900000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#539"},{"ref":"#615"}],"scale":100,"value":556.9635151039623},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":254900000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#616"}],"scale":100,"value":556.9635151039623},"#617":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":177050000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#542"},{"ref":"#617"}],"scale":100,"value":773.6232702626377},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":716250000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#544"},{"ref":"#618"}],"scale":100,"value":25.661431064572426},"#619":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":195950000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#546"},{"ref":"#619"}],"scale":100,"value":85.78719060984945},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":51100000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#620"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":20.865659452837892},"#621":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":194400000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#548"},{"ref":"#621"}],"scale":100,"value":108.7962962962963},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":194400000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#622"}],"scale":100,"value":108.7962962962963},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":147300000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#551"},{"ref":"#623"}],"scale":100,"value":184.11405295315683},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":154400000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#553"},{"ref":"#624"}],"scale":100,"value":173.1865284974093},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":210050000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#556"},{"ref":"#625"}],"scale":100,"value":132.34944060937872},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":262050000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#558"},{"ref":"#626"}],"scale":100,"value":80.40450295745086},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":262050000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#627"}],"scale":100,"value":80.40450295745086},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":268700000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#561"},{"ref":"#628"}],"scale":100,"value":32.11760327502791},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":300900000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#563"},{"ref":"#629"}],"scale":100,"value":31.07344632768362},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q3","weight":0.5},{"ref":"equity@2026Q3","weight":0.5}],"rule":"average-balance","value":365150000},"returnOnEquity@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#565"},{"ref":"#630"}],"scale":100,"value":27.796795837327124},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":-307900000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#567"},{"ref":"#631"}],"scale":100,"value":-67.55440077947385},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":-307900000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#632"}],"scale":100,"value":-67.55440077947385},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":-269500000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#570"},{"ref":"#633"}],"scale":100,"value":-84.60111317254174},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":-267500000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#572"},{"ref":"#634"}],"scale":100,"value":-85.23364485981308},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#574"},{"ref":"equity@2017Q1"}],"scale":100,"value":-97.9020979020979},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":670500000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#635"}],"scale":100,"value":29.231916480238628},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":35800000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#636"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":12.713068181818187},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":143500000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#575"},{"ref":"#637"}],"scale":100,"value":190.2439024390244},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":143500000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#638"}],"scale":100,"value":190.2439024390244},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#576"},{"ref":"equity@2017Q2"}],"scale":100,"value":-129.8165137614679},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#577"},{"ref":"equity@2017Q3"}],"scale":100,"value":-130.04926108374383},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":-223500000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#578"},{"ref":"#639"}],"scale":100,"value":-136.0178970917226},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":-223500000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#640"}],"scale":100,"value":-136.0178970917226},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":-240000000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#582"},{"ref":"#641"}],"scale":100,"value":-92.5},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":-222000000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#584"},{"ref":"#642"}],"scale":100,"value":-98.1981981981982},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":-245500000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#586"},{"ref":"#643"}],"scale":100,"value":-92.05702647657841},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":-237500000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#588"},{"ref":"#644"}],"scale":100,"value":-69.89473684210526},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":-237500000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#645"}],"scale":100,"value":-69.89473684210526},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":-268500000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#591"},{"ref":"#646"}],"scale":100,"value":-85.28864059590316},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":-262000000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#593"},{"ref":"#647"}],"scale":100,"value":-85.87786259541986},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":-270000000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#596"},{"ref":"#648"}],"scale":100,"value":-83.7037037037037},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":53000000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#649"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":10.728744939271252},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-97000000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#650"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-15.823817292006526},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":23000000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#651"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":3.6565977742448297},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-1663000000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#652"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-69.581589958159},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-391500000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#653"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-64.49752883031302},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":40200000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#654"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":13.617886178861793},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":198900000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#655"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":19.17662938681064},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":45500000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#656"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":15.837104072398201},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":48500000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#657"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":16.38513513513513},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":58800000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#658"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":18.525519848771268},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-38000000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#659"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-1.931875953228268},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":33000000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#660"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":7.236842105263164},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":34000000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#661"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":7.08333333333333},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":35000000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#662"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":7.01402805611222},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":155000000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#663"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":8.035251425609125},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":56000000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#664"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":11.451942740286292},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":55000000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#665"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":10.700389105058372},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":43000000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#666"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":8.052434456928847},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":47000000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#667"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":8.59232175502742},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":201000000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#668"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":9.644913627639152},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":12000000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#669"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":2.2018348623853212},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":22000000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#670"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":3.866432337434089},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":36000000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#671"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":6.239168110918536},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":35000000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#672"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":5.892255892255882},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":105000000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#673"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":4.59518599562363},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":50000000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#674"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":8.976660682226223},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-13000000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#675"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-2.1996615905245376},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":54600000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#676"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":16.279069767441868},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":207400000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#677"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":16.778577784968853},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":40600000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#678"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":12.19951923076923},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":44200000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#679"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":12.83018867924528},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":45200000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#680"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":12.014885699096233},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":45500000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#681"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":11.66666666666667},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":175500000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#682"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":12.15794942847246},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":40900000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#683"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":10.95340117836101},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":14500000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#684"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":3.730383329045539},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":17600000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#685"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":4.176554342667305},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":18300000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#686"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":4.202066590126297},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":91300000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#687"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":5.6392835083384885},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":47500000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#688"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":11.46512189234854},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":100600000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#689"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":24.950396825396815},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q3"},{"ref":"revenue@2025Q3","weight":-1}],"value":105600000},"revenueGrowth@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#690"},{"ref":"revenue@2025Q3"}],"scale":100,"rule":"year-on-year","value":24.054669703872445},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2015-09-30","value":617000000}},"quality":[{"metric":"revenue","periodKey":"FY2020","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.3530e+9 but the year reports 7.2700e+8 (69.10% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"grossProfit","periodKey":"2021Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 8.1400e+7 ≠ revenue − cost -2.0950e+8 (138.85% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2021Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.0550e+8 ≠ revenue − cost -2.0910e+8 (150.45% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2016Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.8100e+8 ≠ revenue − cost 1.9400e+8 (6.70% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2017Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.9600e+8 ≠ revenue − cost 1.9800e+8 (1.01% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2020Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 2.5800e+8 ≠ revenue − cost 1.3220e+9 (80.48% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2021Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.2600e+8 ≠ revenue − cost -2.5140e+8 (150.12% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2021Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.1940e+8 ≠ revenue − cost 1.1023e+9 (89.17% apart) — check whether revenue includes a component outside the cost base."},{"metric":"costOfRevenue","periodKey":"2020Q4","rule":"impossible-sign","severity":"error","message":"Cost of revenue reports -6.7000e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"costOfRevenue","periodKey":"2021Q4","rule":"impossible-sign","severity":"error","message":"Cost of revenue reports -8.0710e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2020Q4","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -1.2520e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2021Q4","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -1.2620e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"2021Q4","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -2.9000e+6, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"dilutedShares","periodKey":"2016Q2","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 25 of 49 period(s), by up to 17.1% — this issuer means something different by it, so the missing periods are left empty rather than inferred."},{"metric":"operatingExpenses","periodKey":"2020Q4","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 45 of 54 period(s), by up to 165.5% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}