{"schemaVersion":2,"ticker":"WCC","company":{"ticker":"WCC","name":"WESCO INTERNATIONAL INC","exchange":"NYSE","cik":929008,"sic":"5063","sicDescription":"Wholesale-Electrical Apparatus & Equipment, Wiring Supplies ","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:53.852Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[4623954000,5063862000,6125718000,6579301000,7513342000,7889626000,7518487000,7336017000,7679021000,8176601000,8358917000,12325995000,18217500000,21420100000,22385200000,21818800000,23510900000],"costOfRevenue":[3724061000,4065425000,4889149000,5247855000,5967892000,6278584000,6024826000,5887814000,6194366000,6609220000,6777456000,9998329000,14425400000,16758800000,17541500000,17106200000,18538900000],"grossProfit":[899893000,998437000,1236569000,1331446000,1545450000,1611042000,1493661000,1448203000,1484655000,1567381000,1581461000,2327666000,3792100000,4661300000,4843700000,4712600000,4972000000],"operatingExpenses":[693896000,763583000,885383000,976114000,1035410000,1115808000,1091851000,1089899000,1139398000,1187844000,1208637000,1925528000,2911200000,3137100000,3344600000,3392300000,3630500000],"operatingIncome":[179952000,210919000,332979000,332871000,480998000,466217000,373742000,330546000,319040000,352440000,346217000,347038000,801900000,1438100000,1406400000,1223200000,1233000000],"pretaxIncome":[137151000,157641000,279376000,281639000,379851000,384153000,303910000,131551000,252440000,281025000,282061000,122842000,581900000,1136700000,992000000,951000000,855900000],"interestExpense":[53754000,57563000,53603000,47762000,85607000,82064000,null,null,null,null,null,null,null,null,null,null,null],"netIncome":[105088000,115477000,196251000,201777000,276430000,275906000,210687000,101588000,163460000,227343000,223426000,100560000,465400000,860500000,765500000,717600000,640200000],"dilutedEps":[2.46,2.5,3.96,3.95,5.25,5.18,4.18,2.1,3.38,4.82,5.14,1.51,7.84,15.33,13.54,13.05,13.05],"cash":[112329000,53577000,63869000,86099000,123725000,128319000,160279000,110131000,117953000,96343000,150902000,449135000,212583000,527300000,524100000,702600000,604800000],"currentAssets":[1331004000,1513686000,1737420000,2101837000,2205615000,2350338000,2257534000,2103078000,2408849000,2385640000,2540411000,5506978000,6350111000,8330500000,8391600000,8351400000,9456200000],"totalAssets":[2494193000,2826774000,3078452000,4629629000,4648893000,4754437000,4569726000,4431841000,4735468000,4605036000,5017635000,11880214000,12617699000,14811700000,15060900000,15061400000,16494900000],"currentLiabilities":[680834000,708233000,845846000,1007995000,1051663000,1063872000,947801000,873799000,1040969000,1061946000,1084059000,2986995000,3049808000,3817300000,3388400000,3804000000,4296800000],"totalLiabilities":[1497904000,1678180000,1732542000,3075938000,2884102000,2826272000,2795855000,2468210000,2619325000,2475310000,2758964000,8543825000,8841488000,10362100000,10029000000,10095900000,11468500000],"totalDebt":[691846000,729881000,649333000,1735172000,1487695000,1415560000,1483401000,1385273000,1348560000,1223525000,1310007000,4898783000,4711070000,5416500000,5321700000,5065000000,5781400000],"equity":[996289000,1148594000,1345998000,1553797000,1764809000,1928165000,1773871000,1963631000,2116143000,2129726000,2258671000,3336500000,3776200000,4449400000,5031900000,4965500000,5026400000],"operatingCashFlow":[291664000,127283000,167533000,288184000,315141000,251156000,283049000,300235000,149122000,296721000,224367000,543931000,67100000,11000000,493200000,1101200000,125000000],"capex":[12970000,15132000,33347000,23084000,27825000,21639000,21946000,19100000,22059000,36647000,45408000,56671000,54700000,99400000,92300000,94700000,99800000],"depreciationAndAmortization":[26045000,23935000,31607000,37561000,67642000,68017000,64968000,66858000,64017000,62997000,62107000,121600000,198600000,179000000,181300000,183200000,197600000],"dilutedShares":[42672000,46113000,49623000,51134000,52650000,53258000,50373000,48333000,48361000,47199000,43487000,46625000,52000000,52400000,52300000,50600000,49500000],"sharesOutstanding":[42416796,43009941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"totalCosts":[4444002000,4852943000,5792739000,6246430000,7032344000,7423409000,7144745000,7005471000,7359981000,7824161000,8012700000,11978957000,17415600000,19982000000,20978800000,20595600000,22277900000],"freeCashFlow":[278694000,112151000,134186000,265100000,287316000,229517000,261103000,281135000,127063000,260074000,178959000,487260000,12400000,-88400000,400900000,1006500000,25200000],"capexOutflow":[-12970000,-15132000,-33347000,-23084000,-27825000,-21639000,-21946000,-19100000,-22059000,-36647000,-45408000,-56671000,-54700000,-99400000,-92300000,-94700000,-99800000],"grossMargin":[19.46154741158757,19.71690776723378,20.186515278698757,20.236891426612036,20.56940839376139,20.419751202401738,19.866510376356306,19.74099841916942,19.333909882522786,19.16910217338476,18.919448536215878,18.884203668750473,20.81569919033896,21.761336314956512,21.63795722173579,21.598804700533485,21.147637904121066],"operatingMargin":[3.8917342170791493,4.165180646707987,5.435754633171165,5.059367248891638,6.4019180811947605,5.909240818259319,4.970973548268422,4.505796537821546,4.154696282247437,4.310348517678678,4.141888237435543,2.815496842242756,4.401811445039111,6.713787517331851,6.282722513089005,5.606174491722735,5.244376012828092],"netMargin":[2.272686968771748,2.2804136447636214,3.203722404459363,3.066845550917947,3.6791883026221885,3.497073245297052,2.80225263407385,1.3847841410400221,2.1286567649704304,2.7804096103013953,2.672906071444423,0.8158367742320195,2.5546864278852754,4.017254821406063,3.4196701391991136,3.288906814306928,2.7229923142031995],"currentRatio":[1.9549611212131004,2.1372712087688654,2.0540618505023374,2.085166097054053,2.0972640475133195,2.2092300577513084,2.381864969545295,2.4068212483648987,2.31404489470868,2.2464795761743064,2.343425034984258,1.843651562858324,2.082134678642065,2.1823016268042856,2.4765671113209775,2.1954258675078866,2.2007540495252282],"netDebt":[579517000,676304000,585464000,1649073000,1363970000,1287241000,1323122000,1275142000,1230607000,1127182000,1159105000,4449648000,4498487000,4889200000,4797600000,4362400000,5176600000],"ebit":[190905000,215204000,332979000,329401000,465458000,466217000,null,null,null,null,null,null,null,null,null,null,null],"fcfMargin":[6.027179336126614,2.2147325499786525,2.1905350523807985,4.029303416882736,3.8240772215613243,2.909098606195021,3.4728130806105004,3.8322566591653207,1.6546770740697283,3.1807104198920797,2.14093524316607,3.9531088565263897,0.06806641965143406,-0.41269648601080294,1.7909154262637814,4.612994298494876,0.10718432726947925],"ebitda":[216950000,239139000,364586000,366962000,533100000,534234000,null,null,null,null,null,null,null,null,null,null,null],"debtToCapital":[40.982859783133456,38.85497544550766,32.54262074813653,52.757323039530014,45.739989866269184,42.33482119492482,45.54120748896623,41.36496597095647,38.922816760917165,36.48772489742044,36.70846739324759,59.485302448015446,55.50748356067381,54.9012254330573,51.39951321279555,50.495987238921295,53.49284775810062],"returnOnAssets":[4.213306668730126,4.340451650987499,6.646688882017386,5.235466518839125,5.958492096047194,5.868261562659185,4.519161666307206,2.257118121767021,3.566150110135919,4.867895779499693,4.643741846728418,1.1902106593567028,3.7995073294610853,6.27428985957731,5.125097915815831,4.764576410167883,4.057509910857736],"returnOnEquity":[10.547943418024289,10.767673574735777,15.734116039817334,13.916638934821254,16.659404581321194,14.94221188667995,11.382223187456848,5.436144248217125,8.013188965859383,10.708903171529787,10.182579196914043,3.594528210129771,13.086450996105558,20.922485897685274,16.147574699671985,14.355732490447517,12.814379647514487],"revenueGrowth":[-24.331941271576408,9.513675957849067,20.96929181719407,7.404568737901429,14.196660101126234,5.008210726997397,-4.704139334361345,-2.426951060765281,4.675616209722522,6.479732247118486,2.229728465410008,47.45923425247553,47.79739891181198,17.57979964320022,4.505581206436937,-2.530243196397619,7.755238601572945]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[1159218000,1152427000,1132722000,1148599000,1259121000,1324555000,1331587000,1606018000,1672734000,1656186000,1589522000,1808059000,1893953000,1931260000,1644363000,1808059000,1893953000,1931260000,1880070000,1816330000,2005165000,2078150000,1995486000,1816330000,1916718000,1923899000,1861540000,1775961000,1911582000,1855212000,1793262000,1772591000,1909624000,2000159000,1996646000,1993915000,2103994000,2067245000,2011447000,1961267000,2150088000,2148110000,2099452000,1968647000,2086706000,4141801000,4128841000,4041477000,4595790000,4728325000,4851908000,4932200000,5483500000,5445900000,5558500000,5521900000,5745500000,5644400000,5473400000,5350000000,5479700000,5489400000,5499700000,5343700000,5899600000,6199100000,6068500000,6080100000,6665100000],"costOfRevenue":[935306000,931536000,915765000,921183000,1016169000,1066769000,1061304000,1286268000,1337062000,1317432000,1261483000,1426979000,1501403000,1535609000,1307093000,1426979000,1501403000,1535609000,1503901000,1448639000,1593437000,1655787000,1593328000,1448639000,1535084000,1543113000,1497990000,1420793000,1532113000,1490173000,1444735000,1422573000,1543510000,1614814000,1613469000,1613966000,1704100000,1670037000,1621117000,1578771000,1741114000,1747913000,1709658000,1592249000,1692931000,3356259000,3356890000,3230441000,3630633000,3720332000,3843994000,3883100000,4294100000,4241400000,4340200000,4313400000,4503100000,4422400000,4302600000,4212100000,4281700000,4276700000,4335700000,4218100000,4656900000,4881700000,4782200000,4788300000,5209100000],"grossProfit":[223912000,220891000,216957000,227416000,242952000,257786000,270283000,319750000,335672000,338754000,328039000,381080000,392550000,395651000,337270000,381080000,392550000,395651000,376169000,367691000,411728000,422363000,402158000,367691000,381634000,380786000,363550000,355168000,379469000,365039000,348527000,350018000,366114000,385345000,383177000,379949000,399894000,397208000,390330000,382496000,408974000,400197000,389794000,376398000,393775000,785542000,771951000,811036000,965157000,1007993000,1007914000,1049100000,1189400000,1204500000,1218300000,1208500000,1242400000,1222000000,1170800000,1137900000,1198000000,1212700000,1164000000,1125600000,1242700000,1317400000,1286300000,1291800000,1456000000],"operatingExpenses":[169914000,168309000,168238000,183039000,185977000,190577000,203991000,213759000,216205000,216205000,227807000,228139000,231179000,225812000,275884000,227456000,265506000,255202000,248646000,265462000,278709000,271697000,260939000,264585000,275242000,258151000,256971000,269286000,274523000,255547000,251443000,267419000,267735000,280497000,285945000,290829000,292888000,284073000,284154000,296528000,304342000,299452000,299715000,307892000,369850000,589271000,658514000,658176000,726681000,758895000,767448000,743800000,797600000,781200000,814600000,839700000,854100000,818500000,832300000,851300000,850300000,852600000,838100000,858500000,894500000,945300000,932200000,969400000,1043700000],"operatingIncome":[47638000,46172000,42600000,38276000,51355000,61246000,60042000,83532000,96051000,103032000,91486000,136907000,109891000,123646000,50356000,136907000,109891000,123646000,110554000,87185000,115833000,133248000,124177000,87185000,90253000,106348000,89956000,69508000,87987000,92555000,82009000,67089000,83105000,89250000,81446000,73241000,91183000,97517000,90499000,70726000,97950000,93733000,83808000,60913000,15270000,178095000,92763000,133251000,218872000,229466000,220311000,284000000,370700000,401600000,381800000,346400000,363800000,380500000,315700000,263000000,323500000,335600000,301100000,240900000,322200000,345400000,324500000,293500000,382200000],"pretaxIncome":[null,null,null,27252000,38733000,47498000,44158000,74570000,84574000,90378000,79534000,114981000,88122000,100027000,32117000,114981000,88122000,100027000,76721000,66291000,95496000,112450000,103936000,66291000,71640000,85931000,80048000,50679000,68535000,-52170000,64507000,50368000,66289000,71939000,63844000,53458000,73442000,80467000,73658000,53606000,80643000,80225000,67587000,44441000,-45313000,104332000,19384000,65685000,152084000,165066000,199065000,219300000,301000000,325800000,290500000,241300000,264200000,278300000,208200000,147000000,320600000,274000000,209400000,154400000,236600000,246400000,218600000,197200000,272000000],"interestExpense":[13821000,13599000,13805000,13530000,14400000,13748000,15885000,12641000,15079000,15079000,11952000,8962000,11477000,12654000,14669000,21926000,21769000,21304000,20608000,20688000,20337000,20798000,20241000,20894000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"netIncome":[26454000,33619000,21753000,19200000,27793000,33661000,34823000,52978000,58874000,63415000,54849000,83989000,65285000,69162000,26510000,83989000,65285000,69162000,57994000,47031000,68802000,80816000,74383000,47031000,51741000,63503000,48412000,36053000,49798000,-31611000,47348000,37729000,49510000,53675000,22546000,44421000,57940000,66849000,58133000,42369000,63464000,64495000,53098000,34407000,-34506000,80678000,19982000,59178000,119195000,119596000,167431000,181200000,220700000,239600000,218900000,197100000,193100000,233400000,141900000,115800000,232100000,204300000,165400000,118400000,174500000,187500000,159900000,153800000,209000000],"dilutedEps":[0.62,0.79,0.51,0.44,0.6,0.74,0.72,1.03,1.15,1.25,1.12,1.6,1.25,1.32,0.52,1.6,1.25,1.32,1.09,0.9,1.29,1.52,1.4,0.9,1,1.28,1.03,0.77,1.02,-0.73,0.96,0.76,1.02,1.12,0.47,0.93,1.22,1.41,1.26,0.93,1.45,1.52,1.26,0.82,-0.84,1.31,0.11,0.87,2.02,2.02,2.922286282306163,3.19,3.95,4.3,3.91,3.48,3.41,4.2,2.4528846153846153,1.95,4.28,3.81,3.02628,2.1,3.83,3.79,3.339999999999999,3.11,4.23],"cash":[103290000,111345000,112329000,121074000,95804000,103120000,53577000,52432000,94049000,94049000,63869000,63641000,72198000,107637000,86099000,98575000,104512000,98575000,123725000,96356000,101643000,110368000,128319000,154351000,174307000,132852000,160279000,147834000,160290000,112837000,110131000,103000000,87799000,94083000,117953000,123897000,110940000,142760000,96343000,106100000,87218000,138160000,150902000,342560000,265222000,352249000,449135000,303887000,287891000,251799000,212583000,201500000,236800000,234100000,527300000,349100000,529000000,631400000,524100000,985500000,716500000,706800000,702600000,681600000,667000000,571900000,604800000,696600000,808900000],"currentAssets":[null,null,1331004000,null,1415752000,1517812000,1513686000,1633735000,1704759000,1761888000,1737420000,1794406000,1836151000,1905925000,2101837000,2176694000,2194656000,2218670000,2205615000,2259899000,2408541000,2450037000,2350338000,2313461000,2368050000,2366090000,2257534000,2274442000,2306637000,2243827000,2103078000,2203360000,2305545000,2410127000,2408849000,2418671000,2446940000,2506499000,2385640000,2513750000,2584864000,2578480000,2540411000,2777478000,5438386000,5597450000,5506978000,5575140000,5995747000,6215496000,6350111000,6878969000,7606475000,7897087000,8330500000,8448100000,8583400000,8611400000,8391600000,8912800000,8536100000,8683500000,8351400000,8686800000,9243600000,9566300000,9456200000,9953600000,10746500000],"totalAssets":[null,null,2494193000,null,2532604000,2635259000,2826774000,2952515000,3025957000,3067424000,3078452000,3147201000,3186687000,3419994000,4629629000,4669244000,4635694000,4679471000,4648893000,4711069000,4929132000,4905468000,4754437000,4612380000,4726367000,4642509000,4569726000,4690828000,4692676000,4609353000,4431841000,4511249000,4623671000,4764468000,4735468000,4713313000,4714986000,4778791000,4605036000,4984638000,5067936000,5047411000,5017635000,5230956000,11732014000,11868339000,11880214000,11878270000,12299079000,12481018000,12617699000,13185033000,13863266000,14080564000,14811700000,14971200000,15162700000,15168600000,15060900000,15539000000,15108500000,15275000000,15061400000,15515100000,16202500000,16553300000,16494900000,16964700000,17807800000],"currentLiabilities":[null,null,680834000,null,778313000,834844000,708233000,806755000,776616000,822741000,845846000,878171000,894505000,910036000,1007995000,1038727000,1041014000,1036811000,1051663000,1086172000,1114367000,1126681000,1063872000,1039112000,1011711000,1016777000,947801000,983302000,970947000,959982000,873799000,920069000,964406000,1043493000,1040969000,1021601000,1025909000,1051528000,1061946000,1150722000,1124832000,1104524000,1084059000,1040505000,2301726000,2540935000,2986995000,2726011000,3301956000,3138099000,3049808000,3262133000,3592834000,3567572000,3817300000,3538900000,3581700000,3653600000,3388400000,4035900000,3748300000,3928500000,3804000000,4035500000,4431200000,4579700000,4296800000,4688200000,5139000000],"totalLiabilities":[null,null,1497904000,null,1481250000,1539962000,1678180000,1753291000,1772650000,1783917000,1732542000,1736022000,1718221000,1875464000,3075938000,3051874000,2993047000,2941146000,2884102000,2937510000,3039630000,2996823000,2826272000,2775062000,2860424000,2882661000,2795855000,2797346000,2750102000,2616720000,2468210000,2453766000,2528565000,2657235000,2619325000,2580399000,2549231000,2546954000,2475310000,2788276000,2933113000,2860701000,2758964000,3028830000,8631613000,8655115000,8543825000,8478567000,8774078000,8899201000,8841488000,9217555000,9751959000,9888618000,10362100000,10381500000,10362400000,10286100000,10029000000,10561200000,10257200000,10238200000,10095900000,10485000000,11447500000,11711600000,11468500000,11866800000,12595200000],"totalDebt":[null,null,691846000,null,579787000,580319000,729881000,708175000,758365000,730875000,649333000,618544000,584196000,721743000,1735172000,1674903000,1615888000,1577473000,1487695000,1502766000,1568378000,1517173000,1415560000,1388775000,1485958000,1501268000,1483401000,1440716000,1405391000,1455490000,1385273000,1339081000,1359735000,1409226000,1348560000,1334996000,1298420000,1261618000,1223525000,1242748000,1427099000,1372232000,1310007000,1542981000,5096245000,4906968000,4898783000,4613536000,4670089000,4585064000,4711070000,4906921000,5110485000,5262111000,5416500000,5602700000,5532300000,5393000000,5321700000,5194900000,5217200000,5022700000,5065000000,5157600000,5668500000,5749900000,5781400000,5760900000,5936100000],"equity":[null,null,996289000,null,1051354000,1095297000,1148594000,1199224000,1253307000,1283507000,1345998000,1411305000,1468534000,1544622000,1553797000,1617371000,1642647000,1738325000,1764809000,1773559000,1889502000,1908645000,1928165000,1837318000,1865943000,1759848000,1773871000,1893482000,1942574000,1992633000,1963631000,2057483000,2095106000,2107233000,2116143000,2132914000,2165755000,2231837000,2129726000,2196362000,2134823000,2186710000,2258671000,2202126000,3100401000,3213224000,3336500000,3399703000,3525001000,3581817000,3776200000,3967400000,4111200000,4191900000,4449400000,4589700000,4800300000,4882500000,5031900000,4977800000,4851300000,5036800000,4965500000,5030100000,4755000000,4841700000,5026400000,5097900000,5212600000],"operatingCashFlow":[null,86152000,810000,68674000,82000,6741000,51786000,31781000,-9264000,49311000,95705000,58339000,56844000,74500000,98501000,80393000,39334000,59942000,135472000,46713000,4129000,88978000,111336000,90056000,42585000,43323000,107085000,78568000,60042000,78578000,83047000,47640000,19129000,14342000,68011000,52993000,33828000,87639000,122261000,28869000,-37644000,125439000,107703000,31528000,101160000,286250000,124993000,120490000,-17695000,69875000,-105570000,-172000000,-132500000,-106100000,421600000,-255400000,317600000,361700000,69300000,746300000,-223800000,302100000,276600000,28000000,107800000,-82700000,71900000,221400000,53700000],"capex":[null,4281000,2465000,2246000,3776000,4101000,5009000,5559000,10298000,8109000,9381000,4509000,7825000,7135000,3615000,5974000,5776000,8722000,7353000,5012000,6773000,4251000,4512000,5026000,7598000,3618000,5416000,3608000,3478000,6097000,4774000,4490000,5305000,6175000,5537000,7662000,8722000,7365000,12461000,10828000,10574000,8921000,13744000,15762000,11401000,15399000,14109000,10211000,9980000,4979000,29530000,15200000,16400000,27800000,40000000,13900000,30400000,19300000,28700000,20400000,20800000,29200000,24300000,20400000,21800000,13200000,44400000,23400000,28200000],"depreciationAndAmortization":[6360000,6410000,6119000,6101000,5620000,5963000,6251000,7546000,7641000,7674000,8746000,8079000,8442000,9910000,11130000,16717000,17153000,16803000,16969000,16372000,17186000,17418000,17041000,15921000,16139000,16287000,16621000,16374000,16959000,16937000,16589000,15965000,15721000,16074000,16259000,15879000,15823000,15618000,15676000,15242000,15182000,15612000,16072000,16093000,18755000,45476000,41276000,41209000,46704000,56732000,53955000,47000000,45800000,42700000,43400000,44400000,46900000,45100000,44900000,45500000,46100000,46000000,45600000,48400000,48300000,49100000,51800000,50700000,51100000],"dilutedShares":[null,null,null,null,46042107,45524441,48910257,50432765,48471000,48470975,49143000,51285000,51078000,50773000,51365000,52410000,52319000,52546000,53313000,53373000,53476000,53243000,52946000,52196000,51902000,49718000,47547000,46813000,48627000,48740000,49218000,49401000,48776000,47804000,47518000,47608000,47550000,47486000,46155000,45491000,43816000,42378000,42248000,42075000,42775000,50487000,51188000,51708000,51994000,52063000,52312000,52200000,52200000,52400000,52400000,52500000,52400000,52200000,52000000,51900000,50900000,49800000,50000000,49600000,49400000,49500000,49500000,49500000,49400000],"sharesOutstanding":[null,null,42416796,null,42486443,42502097,43009941,43123709,43281169,43291800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"totalCosts":[1111580000,1106255000,1090122000,1110323000,1207766000,1263309000,1271545000,1507573000,1560941000,1541311000,1498036000,1663197000,1784062000,1807614000,1594107000,1671152000,1784062000,1807614000,1769516000,1730473000,1889332000,1944902000,1871308000,1729145000,1826465000,1817551000,1771582000,1706453000,1823595000,1762657000,1712767000,1705957000,1826966000,1911385000,1915673000,1920674000,2012811000,1969728000,1920947000,1890541000,2052138000,2054377000,2015645000,1907734000,2071436000,3963706000,4036080000,3908226000,4376918000,4498859000,4631597000,4648200000,5112800000,5044300000,5176700000,5175500000,5381700000,5263900000,5157700000,5087000000,5156200000,5153800000,5198600000,5102800000,5577400000,5853700000,5744000000,5786600000,6282900000],"freeCashFlow":[null,81871000,-1655000,66428000,-3694000,2640000,46777000,26222000,-19562000,41202000,86324000,53830000,49019000,67365000,94886000,74419000,33558000,51220000,128119000,41701000,-2644000,84727000,106824000,85030000,34987000,39705000,101669000,74960000,56564000,72481000,78273000,43150000,13824000,8167000,62474000,45331000,25106000,80274000,109800000,18041000,-48218000,116518000,93959000,15766000,89759000,270851000,110884000,110279000,-27675000,64896000,-135100000,-187200000,-148900000,-133900000,381600000,-269300000,287200000,342400000,40600000,725900000,-244600000,272900000,252300000,7600000,86000000,-95900000,27500000,198000000,25500000],"capexOutflow":[null,-4281000,-2465000,-2246000,-3776000,-4101000,-5009000,-5559000,-10298000,-8109000,-9381000,-4509000,-7825000,-7135000,-3615000,-5974000,-5776000,-8722000,-7353000,-5012000,-6773000,-4251000,-4512000,-5026000,-7598000,-3618000,-5416000,-3608000,-3478000,-6097000,-4774000,-4490000,-5305000,-6175000,-5537000,-7662000,-8722000,-7365000,-12461000,-10828000,-10574000,-8921000,-13744000,-15762000,-11401000,-15399000,-14109000,-10211000,-9980000,-4979000,-29530000,-15200000,-16400000,-27800000,-40000000,-13900000,-30400000,-19300000,-28700000,-20400000,-20800000,-29200000,-24300000,-20400000,-21800000,-13200000,-44400000,-23400000,-28200000],"grossMargin":[19.315780120736566,19.16746136631648,19.15359638110675,19.799425212802728,19.295365576461673,19.462083492191717,20.29781005672179,19.90949042912346,20.067267120773536,20.4538620662172,20.63758790378491,21.076745836280786,20.72649110088793,20.486677091639656,20.510677995065567,21.076745836280786,20.72649110088793,20.486677091639656,20.0082443738797,20.243623130158067,20.533372565349982,20.323990087337297,20.153386192636784,20.243623130158067,19.91080586711243,19.792411140085836,19.52952931443858,19.998637357464492,19.85104484139315,19.676403559269776,19.435364157607758,19.746123048125597,19.172046434271877,19.265718375389156,19.191033362949668,19.055426134012734,19.006423022118884,19.214365012371537,19.40543300420046,19.502495070788424,19.02126796670648,18.63019119132633,18.56646401060848,19.119628861852835,18.870650681025502,18.966193692067773,18.69655431148838,20.067811842056756,21.000894296736796,21.31818350049965,20.773559597585116,21.270426989984188,21.69052612382602,22.117556326777944,21.917783574705407,21.885582860971766,21.62387955791489,21.649776769895826,21.39072605692988,21.269158878504673,21.862510721389857,22.091667577513025,21.16479080677128,21.064056739712182,21.06413994169096,21.251471987869206,21.196341764851283,21.246361079587505,21.845133606397503],"operatingMargin":[4.109494504053595,4.0065010625401865,3.7608521773215315,3.3324075678282847,4.078638987039371,4.6238925525931345,4.509055735749898,5.201187035263614,5.742156254371586,6.221040390390934,5.7555667678710964,7.572042726481825,5.802203116972807,6.4023487257023906,3.0623408578276208,7.572042726481825,5.802203116972807,6.4023487257023906,5.880312967070375,4.80006386504655,5.776731590667103,6.411856699468277,6.222895074182429,4.80006386504655,4.708726061945471,5.527733004695153,4.832343113766021,3.9138246842132234,4.602836812650465,4.988917708596106,4.573174471995727,3.784798636572114,4.35190383028282,4.462145259451874,4.079140718985739,3.6732257894644453,4.333805134425289,4.717244448529323,4.499198835465215,3.6061382769403654,4.555627490595734,4.363510248544069,3.991898838363535,3.0941555291527636,0.7317753435318631,4.2999410159976295,2.2467079744654734,3.29708668390294,4.762445629587079,4.853008200578429,4.540708521266272,5.758079558817567,6.760280842527583,7.374355019372373,6.868759557434561,6.273203064162698,6.331911931076495,6.741194812557579,5.767895640735192,4.91588785046729,5.9036078617442564,6.1136007578241705,5.474844082404495,4.508112356606846,5.461387212692386,5.571776548208611,5.347285161077696,4.827223236459926,5.734347571679345],"netMargin":[2.2820556616615684,2.9172346708294756,1.9204182491379174,1.6716016642884068,2.2073335287077254,2.5413063255206465,2.615150192965236,3.298717698058179,3.5196271493255953,3.8289781461744035,3.450660009738777,4.645257704532872,3.4470232365850686,3.5811853401406335,1.6121744408016965,4.645257704532872,3.4470232365850686,3.5811853401406335,3.0846723792199224,2.5893422450766104,3.431238825732546,3.8888434424849025,3.7275631099391324,2.5893422450766104,2.699458136251655,3.300744997528456,2.6006424788078686,2.0300558401901845,2.60506742582845,-1.70390230334862,2.640328072529279,2.1284661831183844,2.5926569837831948,2.6835366588356226,1.1291936577640704,2.227828167198702,2.753810134439547,3.2337241110753685,2.890108464205122,2.1602872020994592,2.9516931400017117,3.0024067668787913,2.5291361745827006,1.7477485806241546,-1.6536110022207249,1.947896579290024,0.48396147974697984,1.4642666530082937,2.593569331932051,2.5293523605082138,3.4508280041583643,3.673816957949799,4.024801677760554,4.399640096219174,3.938112800215886,3.5694235679747917,3.36089113219041,4.135071929700234,2.5925384587276645,2.1644859813084114,4.235633337591474,3.7217182205705543,3.0074367692783244,2.2156932462525964,2.9578276493321582,3.02463260795922,2.6349180192798882,2.5295636584924592,3.13573689817107],"currentRatio":[null,null,1.9549611212131004,null,1.8190008389940808,1.8180785871372376,2.1372712087688654,2.025069568828207,2.1951118699588985,2.1414855951022256,2.0540618505023374,2.04334463333451,2.0527006556698955,2.09434022390323,2.085166097054053,2.095540021584112,2.1081906679449074,2.139898207098497,2.0972640475133195,2.080608780193192,2.161353485880325,2.174561388716061,2.2092300577513084,2.2263827190909162,2.3406387792561314,2.327049097294687,2.381864969545295,2.313065568868974,2.3756569617085175,2.3373636172344896,2.4068212483648987,2.3947769134706203,2.3906373456822125,2.309672417543769,2.31404489470868,2.36752998479837,2.3851433216786284,2.3836730928705654,2.2464795761743064,2.18449808033565,2.2980000568973855,2.334471681919089,2.343425034984258,2.669355745527412,2.362742567968559,2.202909558882852,1.843651562858324,2.0451641611130698,1.8158167461952854,1.9806564420051758,2.082134678642065,2.108733457526103,2.1171239751126825,2.2135746664678386,2.1823016268042856,2.3872107151939868,2.396459781667923,2.3569629954017954,2.4765671113209775,2.2083797913724323,2.277325720993517,2.210385643375334,2.1954258675078866,2.1525957130467104,2.0860263585484744,2.0888486145380702,2.2007540495252282,2.1231176144362442,2.091165596419537],"netDebt":[null,null,579517000,null,483983000,477199000,676304000,655743000,664316000,636826000,585464000,554903000,511998000,614106000,1649073000,1576328000,1511376000,1478898000,1363970000,1406410000,1466735000,1406805000,1287241000,1234424000,1311651000,1368416000,1323122000,1292882000,1245101000,1342653000,1275142000,1236081000,1271936000,1315143000,1230607000,1211099000,1187480000,1118858000,1127182000,1136648000,1339881000,1234072000,1159105000,1200421000,4831023000,4554719000,4449648000,4309649000,4382198000,4333265000,4498487000,4705421000,4873685000,5028011000,4889200000,5253600000,5003300000,4761600000,4797600000,4209400000,4500700000,4315900000,4362400000,4476000000,5001500000,5178000000,5176600000,5064300000,5127200000],"ebit":[null,null,null,40782000,53133000,61246000,60043000,87211000,99653000,105457000,91486000,123943000,99599000,112681000,46786000,136907000,109891000,121331000,97329000,86979000,115833000,133248000,124177000,87185000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"fcfMargin":[null,7.104224389050239,-0.1461082242597919,5.783393508091161,-0.29337927014163057,0.1993122218405427,3.512875989327021,1.632733879694997,-1.1694626880304937,2.4877640554865215,5.430815050059074,2.977225853802337,2.588184606481787,3.4881372782535753,5.770380384379848,4.115960817650309,1.7718496710319633,2.6521545519505403,6.814586690921083,2.2958933673946915,-0.1318594729112068,4.07703967471068,5.353282358282644,4.681418024257707,1.8253598077547142,2.0637777762761975,5.461553337559225,4.220813407501629,2.959015098489105,3.906885035241255,4.364839047501146,2.4342896923204504,0.7239121418666711,0.40831753875566895,3.1289472445290754,2.2734670234187515,1.1932543533869393,3.8831391538013156,5.458756805424155,0.9198645569420176,-2.242605884038235,5.4242101195935035,4.475405963079889,0.8008545970913017,4.301468438773838,6.539449867340319,2.6855962726585982,2.7286806283940255,-0.6021815618207098,1.372494488005795,-2.7844715934432394,-3.7954665260938327,-2.7154189842254035,-2.458730421050699,6.865161464423855,-4.876944529962513,4.998694630580455,6.066189497555099,0.7417692841743706,13.56822429906542,-4.463748015402303,4.971399424345101,4.587522955797589,0.14222355296891667,1.4577259475218658,-1.546998757884209,0.45315975941336406,3.2565253860956234,0.3825899086285277],"ebitda":[null,null,null,46883000,58753000,67209000,66294000,94757000,107294000,113131000,100232000,132022000,108041000,122591000,57916000,153624000,127044000,138134000,114298000,103351000,133019000,150666000,141218000,103106000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"debtToCapital":[null,null,40.982859783133456,null,35.544873189994,34.633173710444396,38.85497544550766,37.12778500984849,37.69824305353954,36.28284009686345,32.54262074813653,30.47241445053302,28.45946617431421,31.845841247989622,52.757323039530014,50.873742586431135,49.58940137208899,47.574460205356296,45.739989866269184,45.86742768193021,45.35663470103069,44.286444872436306,42.33482119492482,43.04820102830266,44.3317985823567,46.03540628422908,45.54120748896623,43.21027125563629,41.977469895891986,42.21108121723036,41.36496597095647,39.424577308126686,39.35738287232321,40.075143773893,38.922816760917165,38.49569337151195,37.4813628064402,36.113761305069055,36.48772489742044,36.13574442224878,40.0654197368724,38.55730158007633,36.70846739324759,41.199917652553054,62.17476026169728,60.42921152603288,59.485302448015446,57.57392235524237,56.98642723874906,56.14216737087268,55.50748356067381,55.29348104491601,55.418125863115044,55.66008966987662,54.9012254330573,54.969388956477374,53.54218686487429,52.48406403581334,51.39951321279555,51.06707167222074,51.817053185678105,49.92991699388637,50.495987238921295,50.62575458641303,54.38192545690027,54.28735979455418,53.49284775810062,53.052823516410655,53.2447729331671],"returnOnAssets":[null,null,null,null,4.041887322297525,3.8860316955563,4.340451650987499,5.055181768763241,6.488585804851292,7.368110764704965,7.793639058014038,8.561939605057024,8.612693725891907,8.425077588649291,6.355563725913103,6.267452787040656,6.262696741567561,6.048448879030898,5.958492096047194,5.105842416985446,5.08088699156681,5.313398447293196,5.764596159020262,5.813985790022555,5.26064991565946,4.957238585723447,4.519161666307206,4.293336234124831,4.199280117948288,2.21905601272479,2.257118121767021,2.2443628759029077,2.21065187889631,4.016761147881957,3.566150110135919,3.689107406942465,3.824575632234913,4.018669094069437,4.867895779499693,4.646156698461355,4.718733319145343,4.6500367079773035,4.643741846728418,4.218335223580733,1.3987422581614828,1.5805033770302825,1.190222495182671,1.4650808867683436,2.3222664071084904,2.6115761496289207,3.7995073294610853,4.687506670609217,5.266553896449267,6.090985092680097,6.273560714910305,6.224554257666499,5.847867388806285,5.760848412624717,5.125097915815831,4.485057456194977,4.778138957160602,4.559907501083972,4.764576410167883,4.638356931934914,4.232378397368337,4.058023834135031,4.058143698722601,4.160739906033904,4.176381860789231],"returnOnEquity":[null,null,null,null,9.736492180559544,9.349701496489079,10.767673574735777,12.445965057403788,15.649676893911945,17.663498127630522,18.449189286264048,20.005677010291784,19.65860606846616,19.326204709898313,16.89402181878374,16.175120745830853,15.746174844857949,14.922324362836195,16.659404581321194,14.124266794065345,13.758706102149146,13.964633654787399,14.678251187254501,15.011976314895245,13.525481001585698,12.90219171741639,11.382223187456848,10.705961187948967,10.385459747192936,5.471153618099598,5.436144248217125,5.2272799176909945,5.100750926274494,9.183812348988967,8.013188965859383,8.12104437837274,8.382437258572857,8.83857600822296,10.708903171529787,10.407791048664949,10.734138527425849,10.341001238642477,10.182579196914043,9.797184850794181,4.488594948372792,4.951060512961825,3.594563955239259,4.474681394237489,8.423126626882414,9.358324695906912,13.086450996105558,15.947164034492257,18.04371047854817,20.811948775598594,20.920054464112038,20.481237802526557,19.04729843460697,18.56872079696729,16.147574699671985,14.302586882675724,14.98611629159932,13.994939159013237,14.355732490447517,14.392629822440274,13.795113623351343,13.074859543452956,12.816381268827751,13.343206951026856,14.250170552590394],"revenueGrowth":[null,null,null,null,8.618137399522773,14.936130444704965,17.556381883639595,39.82408133735098,32.849344900132714,25.03716342469735,19.370495506489615,12.580245053293293,13.224995725560662,16.608883301754762,3.450156713779373,0,0,0,14.334243716259731,0.4574518862492827,5.871951415901022,7.605915309176403,6.138920359348332,0,-4.410958699159417,-7.422515217862036,-6.7124499996492055,-2.2225586760115212,-0.26795804077595076,-3.570197811839393,-3.6678234150219757,-0.18975641920064845,-0.10242825052757532,7.812961537549357,11.341566374573265,12.485903403548825,10.17844350510886,3.3540333543483403,0.7412931486102226,-1.6373817339254693,2.1907857151683974,3.9117279277492534,4.375208494183536,0.37628736933827955,-2.947879342612958,92.81140165075345,96.66279581528894,105.29211179048352,120.241375641801,14.16108596236274,17.512590094895874,22.039541484462234,19.31572156256052,15.176093013910851,14.563178032229796,11.95612505575605,4.777970274459742,3.64494390275254,-1.5309885760546926,-3.113058910882127,-4.626229222870071,-2.7460846148394835,0.48050571856614877,-0.11775700934579802,7.662828257021359,12.928553211644257,10.342382311762455,13.7807137376724,12.975455963116133]}},"filings":[{"accn":"0000929008-19-000006","filed":"2019-02-27","form":"10-K"},{"accn":"0000929008-18-000011","filed":"2018-05-04","form":"10-Q"},{"accn":"0000929008-18-000030","filed":"2018-08-03","form":"10-Q"},{"accn":"0000929008-18-000034","filed":"2018-11-02","form":"10-Q"},{"accn":"0000929008-20-000013","filed":"2020-02-24","form":"10-K"},{"accn":"0000929008-19-000010","filed":"2019-05-03","form":"10-Q"},{"accn":"0000929008-19-000023","filed":"2019-08-02","form":"10-Q"},{"accn":"0000929008-19-000033","filed":"2019-11-01","form":"10-Q"},{"accn":"0000929008-21-000006","filed":"2021-03-01","form":"10-K"},{"accn":"0000929008-22-000009","filed":"2022-02-25","form":"10-K"},{"accn":"0000929008-21-000012","filed":"2021-05-07","form":"10-Q"},{"accn":"0000929008-21-000031","filed":"2021-08-06","form":"10-Q"},{"accn":"0000929008-21-000036","filed":"2021-11-05","form":"10-Q"},{"accn":"0000929008-23-000006","filed":"2023-02-21","form":"10-K"},{"accn":"0000929008-22-000014","filed":"2022-05-06","form":"10-Q"},{"accn":"0000929008-22-000031","filed":"2022-08-05","form":"10-Q"},{"accn":"0000929008-22-000040","filed":"2022-11-04","form":"10-Q"},{"accn":"0000929008-24-000005","filed":"2024-02-20","form":"10-K"},{"accn":"0000929008-23-000011","filed":"2023-05-05","form":"10-Q"},{"accn":"0000929008-23-000019","filed":"2023-08-07","form":"10-Q"},{"accn":"0000929008-23-000023","filed":"2023-11-02","form":"10-Q"},{"accn":"0000929008-25-000005","filed":"2025-02-14","form":"10-K"},{"accn":"0000929008-24-000013","filed":"2024-05-02","form":"10-Q"},{"accn":"0000929008-24-000022","filed":"2024-08-01","form":"10-Q"},{"accn":"0000929008-24-000029","filed":"2024-10-31","form":"10-Q"},{"accn":"0000929008-26-000008","filed":"2026-02-13","form":"10-K"},{"accn":"0000929008-25-000012","filed":"2025-05-01","form":"10-Q"},{"accn":"0000929008-25-000023","filed":"2025-07-31","form":"10-Q"},{"accn":"0000929008-25-000034","filed":"2025-10-30","form":"10-Q"},{"accn":"0000929008-26-000014","filed":"2026-04-30","form":"10-Q"},{"accn":"0000929008-26-000024","filed":"2026-07-30","form":"10-Q"},{"accn":"0000929008-14-000006","filed":"2014-02-21","form":"10-K"},{"accn":"0000929008-15-000006","filed":"2015-02-24","form":"10-K"},{"accn":"0000950123-10-072455","filed":"2010-08-04","form":"10-Q"},{"accn":"0000950123-10-099519","filed":"2010-11-02","form":"10-Q"},{"accn":"0000929008-12-000010","filed":"2012-02-22","form":"10-K"},{"accn":"0000929008-13-000009","filed":"2013-03-01","form":"10-K"},{"accn":"0000929008-16-000049","filed":"2016-02-22","form":"10-K"},{"accn":"0000929008-17-000005","filed":"2017-02-22","form":"10-K"},{"accn":"0000929008-16-000060","filed":"2016-05-06","form":"10-Q"},{"accn":"0000929008-18-000004","filed":"2018-02-22","form":"10-K"},{"accn":"0000950123-11-043732","filed":"2011-05-03","form":"10-Q"},{"accn":"0001193125-11-207545","filed":"2011-08-03","form":"10-Q"},{"accn":"0001193125-11-290808","filed":"2011-11-01","form":"10-Q"},{"accn":"0000929008-12-000017","filed":"2012-05-03","form":"10-Q"},{"accn":"0000929008-12-000045","filed":"2012-11-01","form":"10-Q"},{"accn":"0000929008-13-000017","filed":"2013-05-06","form":"10-Q"},{"accn":"0000929008-13-000027","filed":"2013-08-07","form":"10-Q"},{"accn":"0000929008-13-000038","filed":"2013-10-29","form":"10-Q"},{"accn":"0000929008-14-000014","filed":"2014-05-06","form":"10-Q"},{"accn":"0000929008-14-000025","filed":"2014-08-04","form":"10-Q"},{"accn":"0000929008-14-000031","filed":"2014-11-03","form":"10-Q"},{"accn":"0000929008-15-000016","filed":"2015-05-04","form":"10-Q"},{"accn":"0000929008-15-000030","filed":"2015-07-31","form":"10-Q"},{"accn":"0000929008-15-000039","filed":"2015-10-30","form":"10-Q"},{"accn":"0000929008-16-000075","filed":"2016-08-08","form":"10-Q"},{"accn":"0000929008-16-000091","filed":"2016-11-04","form":"10-Q"},{"accn":"0000929008-17-000011","filed":"2017-05-05","form":"10-Q"},{"accn":"0000929008-17-000025","filed":"2017-08-04","form":"10-Q"},{"accn":"0000929008-17-000029","filed":"2017-11-03","form":"10-Q"},{"accn":"0000929008-20-000029","filed":"2020-05-01","form":"10-Q"},{"accn":"0000929008-20-000067","filed":"2020-08-17","form":"10-Q"},{"accn":"0000929008-20-000086","filed":"2020-11-09","form":"10-Q"},{"accn":"0000950123-11-018103","filed":"2011-02-25","form":"10-K"},{"accn":"0000929008-12-000034","filed":"2012-08-02","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":7336017000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":7336017000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1772591000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":1772591000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1909624000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":1909624000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2000159000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":2000159000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":7679021000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":5682375000},"#6":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":1996646000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":1996646000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":7679021000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1993915000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":1993915000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2103994000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":2103994000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2067245000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":2067245000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":8176601000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":6165154000},"#12":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":2011447000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":2011447000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":8176601000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1961267000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":1961267000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2150088000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":2150088000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2148110000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":2148110000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":2099452000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":2099452000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":8358917000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":8358917000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1968647000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":1968647000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":2086706000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":2086706000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":4141801000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":4141801000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":4128841000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":4128841000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":12325995000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":12325995000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4041477000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":4041477000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":4595790000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":4595790000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":4728325000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":4728325000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":18217500000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":13365592000},"#28":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":4851908000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":4851908000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":18217500000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":4932200000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":4932200000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":5483500000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":5483500000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":5445900000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":5445900000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":21420100000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":15861600000},"#34":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":5558500000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":5558500000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":21420100000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":5521900000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":5521900000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":5745500000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":5745500000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":5644400000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":5644400000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":22385200000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":16911800000},"#40":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":5473400000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":5473400000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":22385200000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":5350000000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":5350000000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":5479700000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":5479700000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":5489400000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":5489400000},"#44":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":21818800000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":16319100000},"#46":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":5499700000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":5499700000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":21818800000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5343700000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":5343700000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5899600000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":5899600000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":6199100000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":6199100000},"#50":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":23510900000},"#51":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":17442400000},"#52":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":6068500000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":6068500000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":23510900000},"#53":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":6080100000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#53"}],"rule":"component-sum","value":6080100000},"#54":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":6665100000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":6665100000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1808059000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1893953000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1931260000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":1644363000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":6579301000},"revenue@2009Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":1159218000},"revenue@2009Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":1152427000},"#55":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":4623954000},"#56":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":3491232000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":1132722000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":4623954000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":1148599000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1259121000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1324555000},"revenue@2010Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":1331587000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":5063862000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1606018000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":1672734000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1656186000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":1589522000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":6125718000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1808059000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1893953000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1931260000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":1880070000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":7513342000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1816330000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2005165000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2078150000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":1995486000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":7889626000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1816330000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1916718000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1923899000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":1861540000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7518487000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1775961000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1911582000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1855212000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":1793262000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":935306000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":931536000},"#57":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":3724061000},"#58":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":2808296000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":915765000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":3724061000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":921183000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1016169000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1066769000},"costOfRevenue@2010Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":1061304000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":4065425000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1286268000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":1337062000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1317432000},"costOfRevenue@2011Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":1261483000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":4889149000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1426979000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1501403000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1535609000},"costOfRevenue@2012Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":1307093000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":5247855000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1426979000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1501403000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1535609000},"costOfRevenue@2013Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":1503901000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5967892000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1448639000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1593437000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1655787000},"costOfRevenue@2014Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":1593328000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":6278584000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1448639000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1535084000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1543113000},"costOfRevenue@2015Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":1497990000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":6024826000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1420793000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1532113000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1490173000},"costOfRevenue@2016Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":1444735000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":5887814000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1422573000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1543510000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1614814000},"costOfRevenue@2017Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":1613469000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6194366000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1613966000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1704100000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1670037000},"costOfRevenue@2018Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":1621117000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":6609220000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1578771000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1741114000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1747913000},"costOfRevenue@2019Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":1709658000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6777456000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1592249000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1692931000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":3356259000},"costOfRevenue@2020Q4":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":3356890000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":9998329000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3230441000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":3630633000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":3720332000},"#59":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":14425400000},"#60":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":10581406000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":3843994000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":14425400000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3883100000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":4294100000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":4241400000},"#61":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":16758800000},"#62":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":12418600000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":4340200000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":16758800000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":4313400000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":4503100000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4422400000},"#63":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":17541500000},"#64":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":13238900000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":4302600000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":17541500000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":4212100000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":4281700000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":4276700000},"#65":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":17106200000},"#66":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":12770500000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":4335700000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":17106200000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4218100000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":4656900000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":4881700000},"#67":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":18538900000},"#68":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":13756700000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":4782200000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":18538900000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4788300000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":5209100000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":382496000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":408974000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":400197000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":389794000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":376398000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":393775000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":785542000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":771951000},"grossProfit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"costOfRevenue@FY2016","weight":-1}],"rule":"accounting-identity","value":1448203000},"grossProfit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"costOfRevenue@2017Q1","weight":-1}],"rule":"accounting-identity","value":350018000},"grossProfit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"costOfRevenue@2017Q2","weight":-1}],"rule":"accounting-identity","value":366114000},"grossProfit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"costOfRevenue@2017Q3","weight":-1}],"rule":"accounting-identity","value":385345000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"costOfRevenue@2017Q4","weight":-1}],"rule":"accounting-identity","value":383177000},"grossProfit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"costOfRevenue@FY2017","weight":-1}],"rule":"accounting-identity","value":1484655000},"grossProfit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"costOfRevenue@2018Q1","weight":-1}],"rule":"accounting-identity","value":379949000},"grossProfit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"costOfRevenue@2018Q2","weight":-1}],"rule":"accounting-identity","value":399894000},"grossProfit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"costOfRevenue@2018Q3","weight":-1}],"rule":"accounting-identity","value":397208000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"costOfRevenue@2018Q4","weight":-1}],"rule":"accounting-identity","value":390330000},"grossProfit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"costOfRevenue@FY2018","weight":-1}],"rule":"accounting-identity","value":1567381000},"grossProfit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"costOfRevenue@FY2019","weight":-1}],"rule":"accounting-identity","value":1581461000},"grossProfit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"costOfRevenue@FY2020","weight":-1}],"rule":"accounting-identity","value":2327666000},"grossProfit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"costOfRevenue@2021Q1","weight":-1}],"rule":"accounting-identity","value":811036000},"grossProfit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"costOfRevenue@2021Q2","weight":-1}],"rule":"accounting-identity","value":965157000},"grossProfit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"costOfRevenue@2021Q3","weight":-1}],"rule":"accounting-identity","value":1007993000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"costOfRevenue@2021Q4","weight":-1}],"rule":"accounting-identity","value":1007914000},"grossProfit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"costOfRevenue@FY2021","weight":-1}],"rule":"accounting-identity","value":3792100000},"grossProfit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"costOfRevenue@2022Q1","weight":-1}],"rule":"accounting-identity","value":1049100000},"grossProfit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"costOfRevenue@2022Q2","weight":-1}],"rule":"accounting-identity","value":1189400000},"grossProfit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"costOfRevenue@2022Q3","weight":-1}],"rule":"accounting-identity","value":1204500000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"costOfRevenue@2022Q4","weight":-1}],"rule":"accounting-identity","value":1218300000},"grossProfit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"costOfRevenue@FY2022","weight":-1}],"rule":"accounting-identity","value":4661300000},"grossProfit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"costOfRevenue@2023Q1","weight":-1}],"rule":"accounting-identity","value":1208500000},"grossProfit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"costOfRevenue@2023Q2","weight":-1}],"rule":"accounting-identity","value":1242400000},"grossProfit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"costOfRevenue@2023Q3","weight":-1}],"rule":"accounting-identity","value":1222000000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"costOfRevenue@2023Q4","weight":-1}],"rule":"accounting-identity","value":1170800000},"grossProfit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"costOfRevenue@FY2023","weight":-1}],"rule":"accounting-identity","value":4843700000},"grossProfit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"costOfRevenue@2024Q1","weight":-1}],"rule":"accounting-identity","value":1137900000},"grossProfit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"costOfRevenue@2024Q2","weight":-1}],"rule":"accounting-identity","value":1198000000},"grossProfit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"costOfRevenue@2024Q3","weight":-1}],"rule":"accounting-identity","value":1212700000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"costOfRevenue@2024Q4","weight":-1}],"rule":"accounting-identity","value":1164000000},"grossProfit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"costOfRevenue@FY2024","weight":-1}],"rule":"accounting-identity","value":4712600000},"grossProfit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"costOfRevenue@2025Q1","weight":-1}],"rule":"accounting-identity","value":1125600000},"grossProfit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"costOfRevenue@2025Q2","weight":-1}],"rule":"accounting-identity","value":1242700000},"grossProfit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"costOfRevenue@2025Q3","weight":-1}],"rule":"accounting-identity","value":1317400000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"costOfRevenue@2025Q4","weight":-1}],"rule":"accounting-identity","value":1286300000},"grossProfit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"costOfRevenue@FY2025","weight":-1}],"rule":"accounting-identity","value":4972000000},"grossProfit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"costOfRevenue@2026Q1","weight":-1}],"rule":"accounting-identity","value":1291800000},"grossProfit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"costOfRevenue@2026Q2","weight":-1}],"rule":"accounting-identity","value":1456000000},"grossProfit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"costOfRevenue@2012Q1","weight":-1}],"rule":"accounting-identity","value":381080000},"grossProfit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"costOfRevenue@2012Q2","weight":-1}],"rule":"accounting-identity","value":392550000},"grossProfit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"costOfRevenue@2012Q3","weight":-1}],"rule":"accounting-identity","value":395651000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"costOfRevenue@2012Q4","weight":-1}],"rule":"accounting-identity","value":337270000},"grossProfit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"costOfRevenue@FY2012","weight":-1}],"rule":"accounting-identity","value":1331446000},"grossProfit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"costOfRevenue@2009Q2","weight":-1}],"rule":"accounting-identity","value":223912000},"grossProfit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"costOfRevenue@2009Q3","weight":-1}],"rule":"accounting-identity","value":220891000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"costOfRevenue@2009Q4","weight":-1}],"rule":"accounting-identity","value":216957000},"grossProfit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"costOfRevenue@FY2009","weight":-1}],"rule":"accounting-identity","value":899893000},"grossProfit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"costOfRevenue@2010Q1","weight":-1}],"rule":"accounting-identity","value":227416000},"grossProfit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"costOfRevenue@2010Q2","weight":-1}],"rule":"accounting-identity","value":242952000},"grossProfit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"costOfRevenue@2010Q3","weight":-1}],"rule":"accounting-identity","value":257786000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"costOfRevenue@2010Q4","weight":-1}],"rule":"accounting-identity","value":270283000},"grossProfit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"costOfRevenue@FY2010","weight":-1}],"rule":"accounting-identity","value":998437000},"grossProfit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"costOfRevenue@2011Q1","weight":-1}],"rule":"accounting-identity","value":319750000},"grossProfit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"costOfRevenue@2011Q2","weight":-1}],"rule":"accounting-identity","value":335672000},"grossProfit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"costOfRevenue@2011Q3","weight":-1}],"rule":"accounting-identity","value":338754000},"grossProfit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"costOfRevenue@2011Q4","weight":-1}],"rule":"accounting-identity","value":328039000},"grossProfit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"costOfRevenue@FY2011","weight":-1}],"rule":"accounting-identity","value":1236569000},"grossProfit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"costOfRevenue@2013Q1","weight":-1}],"rule":"accounting-identity","value":381080000},"grossProfit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"costOfRevenue@2013Q2","weight":-1}],"rule":"accounting-identity","value":392550000},"grossProfit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"costOfRevenue@2013Q3","weight":-1}],"rule":"accounting-identity","value":395651000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"costOfRevenue@2013Q4","weight":-1}],"rule":"accounting-identity","value":376169000},"grossProfit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"costOfRevenue@FY2013","weight":-1}],"rule":"accounting-identity","value":1545450000},"grossProfit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"costOfRevenue@2014Q1","weight":-1}],"rule":"accounting-identity","value":367691000},"grossProfit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"costOfRevenue@2014Q2","weight":-1}],"rule":"accounting-identity","value":411728000},"grossProfit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"costOfRevenue@2014Q3","weight":-1}],"rule":"accounting-identity","value":422363000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"costOfRevenue@2014Q4","weight":-1}],"rule":"accounting-identity","value":402158000},"grossProfit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"costOfRevenue@FY2014","weight":-1}],"rule":"accounting-identity","value":1611042000},"grossProfit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"costOfRevenue@2015Q1","weight":-1}],"rule":"accounting-identity","value":367691000},"grossProfit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"costOfRevenue@2015Q2","weight":-1}],"rule":"accounting-identity","value":381634000},"grossProfit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"costOfRevenue@2015Q3","weight":-1}],"rule":"accounting-identity","value":380786000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"costOfRevenue@2015Q4","weight":-1}],"rule":"accounting-identity","value":363550000},"grossProfit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"costOfRevenue@FY2015","weight":-1}],"rule":"accounting-identity","value":1493661000},"grossProfit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"costOfRevenue@2016Q1","weight":-1}],"rule":"accounting-identity","value":355168000},"grossProfit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"costOfRevenue@2016Q2","weight":-1}],"rule":"accounting-identity","value":379469000},"grossProfit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"costOfRevenue@2016Q3","weight":-1}],"rule":"accounting-identity","value":365039000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"costOfRevenue@2016Q4","weight":-1}],"rule":"accounting-identity","value":348527000},"#69":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":169914000},"operatingExpenses@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#69"}],"rule":"component-sum","value":169914000},"#70":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":168309000},"operatingExpenses@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#70"}],"rule":"component-sum","value":168309000},"#71":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":693896000},"#72":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":525658000},"#73":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":168238000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"}],"rule":"component-sum","value":168238000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#71"}],"rule":"component-sum","value":693896000},"#74":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":183039000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#74"}],"rule":"component-sum","value":183039000},"#75":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":185977000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#75"}],"rule":"component-sum","value":185977000},"#76":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":190577000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#76"}],"rule":"component-sum","value":190577000},"#77":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":763583000},"#78":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":559592000},"#79":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":203991000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"}],"rule":"component-sum","value":203991000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#77"}],"rule":"component-sum","value":763583000},"#80":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":213759000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":213759000},"#81":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":216205000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#81"}],"rule":"component-sum","value":216205000},"#82":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":216205000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#82"}],"rule":"component-sum","value":216205000},"#83":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":871983000},"#84":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":644176000},"#85":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":227807000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"}],"rule":"component-sum","value":227807000},"#86":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":13400000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#86"}],"rule":"component-sum","value":885383000},"#87":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":228139000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#87"}],"rule":"component-sum","value":228139000},"#88":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":231179000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#88"}],"rule":"component-sum","value":231179000},"#89":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":225812000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#89"}],"rule":"component-sum","value":225812000},"#90":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":961014000},"#91":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":685130000},"#92":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":275884000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"}],"rule":"component-sum","value":275884000},"#93":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":15100000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#93"}],"rule":"component-sum","value":976114000},"#94":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":227456000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#94"}],"rule":"component-sum","value":227456000},"#95":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":265506000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":265506000},"#96":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":255202000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#96"}],"rule":"component-sum","value":255202000},"#97":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":996810000},"#98":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":748164000},"#99":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":248646000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"}],"rule":"component-sum","value":248646000},"#100":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":38600000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#100"}],"rule":"component-sum","value":1035410000},"#101":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":265462000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#101"}],"rule":"component-sum","value":265462000},"#102":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":278709000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#102"}],"rule":"component-sum","value":278709000},"#103":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":271697000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#103"}],"rule":"component-sum","value":271697000},"#104":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1076808000},"#105":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":815869000},"#106":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":260939000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"}],"rule":"component-sum","value":260939000},"#107":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":39000000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#107"}],"rule":"component-sum","value":1115808000},"#108":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":264585000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#108"}],"rule":"component-sum","value":264585000},"#109":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":275242000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#109"}],"rule":"component-sum","value":275242000},"#110":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":258151000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#110"}],"rule":"component-sum","value":258151000},"#111":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1054951000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":797980000},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":256971000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"}],"rule":"component-sum","value":256971000},"#114":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":36900000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#114"}],"rule":"component-sum","value":1091851000},"#115":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":269286000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#115"}],"rule":"component-sum","value":269286000},"#116":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":274523000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#116"}],"rule":"component-sum","value":274523000},"#117":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":255547000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#117"}],"rule":"component-sum","value":255547000},"#118":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1050799000},"#119":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":799356000},"#120":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":251443000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"}],"rule":"component-sum","value":251443000},"#121":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":39100000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#121"}],"rule":"component-sum","value":1089899000},"#122":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":267419000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#122"}],"rule":"component-sum","value":267419000},"#123":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":267735000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#123"}],"rule":"component-sum","value":267735000},"#124":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":280497000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#124"}],"rule":"component-sum","value":280497000},"#125":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1101598000},"#126":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":815653000},"#127":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":285945000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"}],"rule":"component-sum","value":285945000},"#128":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":37800000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#128"}],"rule":"component-sum","value":1139398000},"#129":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":290829000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#129"}],"rule":"component-sum","value":290829000},"#130":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":292888000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#130"}],"rule":"component-sum","value":292888000},"#131":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":284073000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#131"}],"rule":"component-sum","value":284073000},"#132":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1151944000},"#133":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":867790000},"#134":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":284154000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"}],"rule":"component-sum","value":284154000},"#135":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":35900000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#135"}],"rule":"component-sum","value":1187844000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":296528000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":296528000},"#137":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":61,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":295842000},"#138":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":61,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":8500000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138"}],"rule":"component-sum","value":304342000},"#139":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":290852000},"#140":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":62,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":8600000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140"}],"rule":"component-sum","value":299452000},"#141":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1173137000},"#142":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":883222000},"#143":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142","weight":-1}],"rule":"quarter-from-ytd","value":289915000},"#144":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":35500000},"#145":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":25700000},"#146":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":9800000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#146"}],"rule":"component-sum","value":299715000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#144"}],"rule":"component-sum","value":1208637000},"#147":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":299392000},"#148":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":8500000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148"}],"rule":"component-sum","value":307892000},"#149":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":359750000},"#150":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":10100000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150"}],"rule":"component-sum","value":369850000},"#151":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":561971000},"#152":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":27300000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152"}],"rule":"component-sum","value":589271000},"#153":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1859028000},"#154":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1221114000},"#155":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#154","weight":-1}],"rule":"quarter-from-ytd","value":637914000},"#156":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":66500000},"#157":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":45900000},"#158":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":20600000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#158"}],"rule":"component-sum","value":658514000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#156"}],"rule":"component-sum","value":1925528000},"#159":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":636576000},"#160":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":21600000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160"}],"rule":"component-sum","value":658176000},"#161":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":699581000},"#162":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":27100000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162"}],"rule":"component-sum","value":726681000},"#163":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":721795000},"#164":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":37100000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164"}],"rule":"component-sum","value":758895000},"#165":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2791600000},"#166":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2057952000},"#167":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":733648000},"#168":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":119600000},"#169":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":85800000},"#170":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":33800000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#170"}],"rule":"component-sum","value":767448000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#168"}],"rule":"component-sum","value":2911200000},"#171":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":718100000},"#172":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":25700000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172"}],"rule":"component-sum","value":743800000},"#173":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":772900000},"#174":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":24700000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174"}],"rule":"component-sum","value":797600000},"#175":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":760200000},"#176":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":21000000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176"}],"rule":"component-sum","value":781200000},"#177":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3044200000},"#178":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2251100000},"#179":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178","weight":-1}],"rule":"quarter-from-ytd","value":793100000},"#180":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":92900000},"#181":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":71400000},"#182":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":21500000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#182"}],"rule":"component-sum","value":814600000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#180"}],"rule":"component-sum","value":3137100000},"#183":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":817700000},"#184":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":22000000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184"}],"rule":"component-sum","value":839700000},"#185":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":831700000},"#186":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":22400000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186"}],"rule":"component-sum","value":854100000},"#187":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":796400000},"#188":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":22100000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188"}],"rule":"component-sum","value":818500000},"#189":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3256000000},"#190":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2445800000},"#191":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":810200000},"#192":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":88600000},"#193":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":66500000},"#194":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":22100000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#194"}],"rule":"component-sum","value":832300000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#192"}],"rule":"component-sum","value":3344600000},"#195":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":829400000},"#196":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":21900000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196"}],"rule":"component-sum","value":851300000},"#197":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":828400000},"#198":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":21900000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198"}],"rule":"component-sum","value":850300000},"#199":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":831100000},"#200":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":21500000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200"}],"rule":"component-sum","value":852600000},"#201":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3306200000},"#202":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2488900000},"#203":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202","weight":-1}],"rule":"quarter-from-ytd","value":817300000},"#204":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":86100000},"#205":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":65300000},"#206":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":20800000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#206"}],"rule":"component-sum","value":838100000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#204"}],"rule":"component-sum","value":3392300000},"#207":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":836300000},"#208":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":22200000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208"}],"rule":"component-sum","value":858500000},"#209":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":872200000},"#210":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":22300000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210"}],"rule":"component-sum","value":894500000},"#211":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":922900000},"#212":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":22400000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212"}],"rule":"component-sum","value":945300000},"#213":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3541400000},"#214":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2631400000},"#215":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214","weight":-1}],"rule":"quarter-from-ytd","value":910000000},"#216":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":89100000},"#217":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":66900000},"#218":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217","weight":-1}],"rule":"quarter-from-ytd","value":22200000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#218"}],"rule":"component-sum","value":932200000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#216"}],"rule":"component-sum","value":3630500000},"#219":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":947600000},"#220":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":21800000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220"}],"rule":"component-sum","value":969400000},"#221":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1022700000},"#222":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":21000000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222"}],"rule":"component-sum","value":1043700000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":47638000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":46172000},"#223":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":179952000},"#224":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":137352000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":42600000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":179952000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":38276000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":51355000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":61246000},"operatingIncome@2010Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":60042000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":210919000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":83532000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":96051000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":103032000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":91486000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":332979000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":136907000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":109891000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":123646000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":50356000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":332871000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":136907000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":109891000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":123646000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":110554000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":480998000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":87185000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":115833000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":133248000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":124177000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":466217000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":87185000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":90253000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":106348000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":89956000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":373742000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":69508000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":87987000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":92555000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":82009000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":330546000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":67089000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":83105000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":89250000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":81446000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":319040000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":73241000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":91183000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":97517000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":90499000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":352440000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":70726000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":97950000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":93733000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":83808000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":346217000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":60913000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":15270000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":178095000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":92763000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":347038000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":133251000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":218872000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":229466000},"#225":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":801900000},"#226":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":581589000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":220311000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":801900000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":284000000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":370700000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":401600000},"#227":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1438100000},"#228":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1056300000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":381800000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1438100000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":346400000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":363800000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":380500000},"#229":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1406400000},"#230":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1090700000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230","weight":-1}],"rule":"quarter-from-ytd","value":315700000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1406400000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":263000000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":323500000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":335600000},"#231":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1223200000},"#232":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":922100000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":301100000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1223200000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":240900000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":322200000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":345400000},"#233":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1233000000},"#234":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":908500000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":324500000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1233000000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":293500000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":382200000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":137151000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":27252000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":38733000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":47498000},"pretaxIncome@2010Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":44158000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":157641000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":74570000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":84574000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":90378000},"pretaxIncome@2011Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":79534000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":279376000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":114981000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":88122000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":100027000},"pretaxIncome@2012Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":32117000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":281639000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":114981000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":88122000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":100027000},"pretaxIncome@2013Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":76721000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":379851000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":66291000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":95496000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":112450000},"pretaxIncome@2014Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":103936000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":384153000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":66291000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":71640000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":85931000},"pretaxIncome@2015Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":80048000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":303910000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":50679000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":68535000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-52170000},"pretaxIncome@2016Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":64507000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":131551000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":50368000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":66289000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":71939000},"pretaxIncome@2017Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":63844000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":252440000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":53458000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":73442000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":80467000},"pretaxIncome@2018Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":73658000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":281025000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":53606000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":80643000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":80225000},"pretaxIncome@2019Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":67587000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":282061000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":44441000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-45313000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":104332000},"pretaxIncome@2020Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":19384000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":122842000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":65685000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":152084000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":165066000},"#235":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":581900000},"#236":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":382835000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":199065000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":581900000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":219300000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":301000000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":325800000},"#237":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1136700000},"#238":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":846200000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238","weight":-1}],"rule":"quarter-from-ytd","value":290500000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1136700000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":241300000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":264200000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":278300000},"#239":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":992000000},"#240":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":783800000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240","weight":-1}],"rule":"quarter-from-ytd","value":208200000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":992000000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":147000000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":320600000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":274000000},"#241":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":951000000},"#242":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":741600000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":209400000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":951000000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":154400000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":236600000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":246400000},"#243":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":855900000},"#244":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":637300000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":218600000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":855900000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":197200000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":272000000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":13821000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":13599000},"#245":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":53754000},"#246":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":39949000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":13805000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":53754000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":13530000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":14400000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":13748000},"#247":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":57563000},"#248":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":41678000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":15885000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":57563000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":12641000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":15079000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":15079000},"#249":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":53603000},"#250":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":41651000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250","weight":-1}],"rule":"quarter-from-ytd","value":11952000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":53603000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":8962000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":11477000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":12654000},"#251":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":47762000},"#252":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":33093000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":14669000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":47762000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":21926000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":21769000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":21304000},"#253":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":85607000},"#254":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":64999000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254","weight":-1}],"rule":"quarter-from-ytd","value":20608000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":85607000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":20688000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":20337000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":20798000},"#255":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":82064000},"#256":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":61823000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":20241000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":82064000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":20894000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":26454000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":33619000},"#257":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":105088000},"#258":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":83335000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258","weight":-1}],"rule":"quarter-from-ytd","value":21753000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":105088000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":19200000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":27793000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":33661000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":34823000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":115477000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":52978000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":58874000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":63415000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":54849000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":196251000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":83989000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":65285000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":69162000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":26510000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":201777000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":83989000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":65285000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":69162000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":57994000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":276430000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":47031000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":68802000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":80816000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":74383000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":275906000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":47031000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":51741000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":63503000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":48412000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":210687000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":36053000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":49798000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-31611000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":47348000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":101588000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":37729000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":49510000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":53675000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":22546000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":163460000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":44421000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":57940000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":66849000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":58133000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":227343000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":42369000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":62,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":63464000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":62,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":64495000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":53098000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":223426000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":34407000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-34506000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":80678000},"#259":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":100560000},"#260":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":80578000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#260","weight":-1}],"rule":"quarter-from-ytd","value":19982000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":100560000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":59178000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":119195000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":119596000},"#261":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":465400000},"#262":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":297969000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":167431000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":465400000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":181200000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":220700000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":239600000},"#263":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":860500000},"#264":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":641600000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264","weight":-1}],"rule":"quarter-from-ytd","value":218900000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":860500000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":197100000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":193100000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":233400000},"#265":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":765500000},"#266":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":623600000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":141900000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":765500000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":115800000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":232100000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":204300000},"#267":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":717600000},"#268":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":552200000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268","weight":-1}],"rule":"quarter-from-ytd","value":165400000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":717600000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":118400000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":174500000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":187500000},"#269":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":640200000},"#270":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":480300000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":159900000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":640200000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":153800000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":209000000},"dilutedEps@2009Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":0.62},"dilutedEps@2009Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":0.79},"#271":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":2.46},"#272":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2009-01-01","end":"2009-09-30","value":1.95},"dilutedEps@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":0.51},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":2.46},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":0.44},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.6},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.74},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":0.72},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":2.5},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":1.03},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":1.15},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":1.25},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":1.12},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":3.96},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":1.6},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":1.25},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":1.32},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.52},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":3.95},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":1.6},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":1.25},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":1.32},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":1.09},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":5.25},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.9},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":1.29},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":1.52},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":1.4},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":5.18},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.9},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":1},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":1.28},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":1.03},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":4.18},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.77},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":1.02},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":-0.73},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.96},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":2.1},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.76},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":1.02},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":1.12},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":0.47},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":3.38},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.93},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":1.22},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":1.41},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":1.26},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":4.82},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.93},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":1.45},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":1.52},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":1.26},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":5.14},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.82},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-0.84},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":1.31},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":0.11},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":1.51},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.87},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":2.02},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":2.02},"#273":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":7.84},"#274":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":52000000},"#275":{"kind":"computed","op":"product","terms":[{"ref":"#273"},{"ref":"#274"}],"value":407680000},"#276":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":4.91},"#277":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":51896000},"#278":{"kind":"computed","op":"product","terms":[{"ref":"#276"},{"ref":"#277"}],"value":254809360},"#279":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#278","weight":-1}],"value":152870640},"#280":{"kind":"computed","op":"sum","terms":[{"ref":"#274","weight":4},{"ref":"#277","weight":-3}],"rule":"unaverage-quarter","value":52312000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#279"},{"ref":"#280"}],"rule":"per-share-quarter","value":2.922286282306163},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":7.84},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":3.19},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":3.95},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":4.3},"#281":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":15.33},"#282":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":52400000},"#283":{"kind":"computed","op":"product","terms":[{"ref":"#281"},{"ref":"#282"}],"value":803292000},"#284":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":11.42},"#285":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":52400000},"#286":{"kind":"computed","op":"product","terms":[{"ref":"#284"},{"ref":"#285"}],"value":598408000},"#287":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#286","weight":-1}],"value":204884000},"#288":{"kind":"computed","op":"sum","terms":[{"ref":"#282","weight":4},{"ref":"#285","weight":-3}],"rule":"unaverage-quarter","value":52400000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#287"},{"ref":"#288"}],"rule":"per-share-quarter","value":3.91},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":15.33},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":3.48},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":3.41},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":4.2},"#289":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":13.54},"#290":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":52300000},"#291":{"kind":"computed","op":"product","terms":[{"ref":"#289"},{"ref":"#290"}],"value":708142000},"#292":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":11.08},"#293":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":52400000},"#294":{"kind":"computed","op":"product","terms":[{"ref":"#292"},{"ref":"#293"}],"value":580592000},"#295":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#294","weight":-1}],"value":127550000},"#296":{"kind":"computed","op":"sum","terms":[{"ref":"#290","weight":4},{"ref":"#293","weight":-3}],"rule":"unaverage-quarter","value":52000000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#295"},{"ref":"#296"}],"rule":"per-share-quarter","value":2.4528846153846153},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":13.54},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":1.95},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":4.28},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":3.81},"#297":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":13.05},"#298":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":50600000},"#299":{"kind":"computed","op":"product","terms":[{"ref":"#297"},{"ref":"#298"}],"value":660330000},"#300":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":10.02},"#301":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":50800000},"#302":{"kind":"computed","op":"product","terms":[{"ref":"#300"},{"ref":"#301"}],"value":509016000},"#303":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#302","weight":-1}],"value":151314000},"#304":{"kind":"computed","op":"sum","terms":[{"ref":"#298","weight":4},{"ref":"#301","weight":-3}],"rule":"unaverage-quarter","value":50000000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#303"},{"ref":"#304"}],"rule":"per-share-quarter","value":3.02628},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":13.05},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":2.1},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":3.83},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":3.79},"#305":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":13.05},"#306":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":49500000},"#307":{"kind":"computed","op":"product","terms":[{"ref":"#305"},{"ref":"#306"}],"value":645975000},"#308":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":9.71},"#309":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":49500000},"#310":{"kind":"computed","op":"product","terms":[{"ref":"#308"},{"ref":"#309"}],"value":480645000.00000006},"#311":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#310","weight":-1}],"value":165329999.99999994},"#312":{"kind":"computed","op":"sum","terms":[{"ref":"#306","weight":4},{"ref":"#309","weight":-3}],"rule":"unaverage-quarter","value":49500000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#311"},{"ref":"#312"}],"rule":"per-share-quarter","value":3.339999999999999},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":13.05},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":3.11},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":4.23},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2009-12-31","value":112329000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2009-12-31","value":112329000},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2009-06-30","value":103290000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2009-09-30","value":111345000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2010-03-31","value":121074000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2010-06-30","value":95804000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2010-09-30","value":103120000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2010-12-31","value":53577000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2010-12-31","value":53577000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2011-03-31","value":52432000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2011-06-30","value":94049000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2011-09-30","value":94049000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2011-12-31","value":63869000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2011-12-31","value":63869000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2012-03-31","value":63641000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2012-06-30","value":72198000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2012-09-30","value":107637000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2012-12-31","value":86099000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2012-12-31","value":86099000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2013-03-31","value":98575000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2013-06-30","value":104512000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2013-09-30","value":98575000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2013-12-31","value":123725000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2013-12-31","value":123725000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2014-03-31","value":96356000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2014-06-30","value":101643000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2014-09-30","value":110368000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2014-12-31","value":128319000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2014-12-31","value":128319000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2015-03-31","value":154351000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2015-06-30","value":174307000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2015-09-30","value":132852000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":160279000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":160279000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2016-03-31","value":147834000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2016-06-30","value":160290000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2016-09-30","value":112837000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2016-12-31","value":110131000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2016-12-31","value":110131000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-03-31","value":103000000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2017-06-30","value":87799000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2017-09-30","value":94083000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2017-12-31","value":117953000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2017-12-31","value":117953000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2018-03-31","value":123897000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2018-06-30","value":110940000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2018-09-30","value":142760000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2018-12-31","value":96343000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2018-12-31","value":96343000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2019-03-31","value":106100000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2019-06-30","value":87218000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2019-09-30","value":138160000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2019-12-31","value":150902000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2019-12-31","value":150902000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2020-03-31","value":342560000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2020-06-30","value":265222000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2020-09-30","value":352249000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2020-12-31","value":449135000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2020-12-31","value":449135000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-03-31","value":303887000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2021-06-30","value":287891000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-09-30","value":251799000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-12-31","value":212583000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-12-31","value":212583000},"cash@2022Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":18,"unit":"USD","end":"2022-03-31","value":201500000},"cash@2022Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":19,"unit":"USD","end":"2022-06-30","value":236800000},"cash@2022Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":20,"unit":"USD","end":"2022-09-30","value":234100000},"cash@2022Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":25,"unit":"USD","end":"2022-12-31","value":527300000},"cash@FY2022":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":25,"unit":"USD","end":"2022-12-31","value":527300000},"cash@2023Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":18,"unit":"USD","end":"2023-03-31","value":349100000},"cash@2023Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":23,"unit":"USD","end":"2023-06-30","value":529000000},"cash@2023Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":24,"unit":"USD","end":"2023-09-30","value":631400000},"cash@2023Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":25,"unit":"USD","end":"2023-12-31","value":524100000},"cash@FY2023":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":25,"unit":"USD","end":"2023-12-31","value":524100000},"cash@2024Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":26,"unit":"USD","end":"2024-03-31","value":985500000},"cash@2024Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":27,"unit":"USD","end":"2024-06-30","value":716500000},"cash@2024Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":28,"unit":"USD","end":"2024-09-30","value":706800000},"cash@2024Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":30,"unit":"USD","end":"2024-12-31","value":702600000},"cash@FY2024":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":30,"unit":"USD","end":"2024-12-31","value":702600000},"cash@2025Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":29,"unit":"USD","end":"2025-03-31","value":681600000},"cash@2025Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":30,"unit":"USD","end":"2025-06-30","value":667000000},"cash@2025Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":28,"unit":"USD","end":"2025-09-30","value":571900000},"cash@2025Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":30,"unit":"USD","end":"2025-12-31","value":604800000},"cash@FY2025":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":30,"unit":"USD","end":"2025-12-31","value":604800000},"cash@2026Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":29,"unit":"USD","end":"2026-03-31","value":696600000},"cash@2026Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":30,"unit":"USD","end":"2026-06-30","value":808900000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":1331004000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":1331004000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2010-06-30","value":1415752000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2010-09-30","value":1517812000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2010-12-31","value":1513686000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2010-12-31","value":1513686000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2011-03-31","value":1633735000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2011-06-30","value":1704759000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2011-09-30","value":1761888000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":1737420000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":1737420000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2012-03-31","value":1794406000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2012-06-30","value":1836151000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2012-09-30","value":1905925000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2012-12-31","value":2101837000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2012-12-31","value":2101837000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2013-03-31","value":2176694000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2013-06-30","value":2194656000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2013-09-30","value":2218670000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2013-12-31","value":2205615000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2013-12-31","value":2205615000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2014-03-31","value":2259899000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2014-06-30","value":2408541000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2014-09-30","value":2450037000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2014-12-31","value":2350338000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2014-12-31","value":2350338000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2015-03-31","value":2313461000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2015-06-30","value":2368050000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2015-09-30","value":2366090000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2015-12-31","value":2257534000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2015-12-31","value":2257534000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2016-03-31","value":2274442000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2016-06-30","value":2306637000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2016-09-30","value":2243827000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2016-12-31","value":2103078000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2016-12-31","value":2103078000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2017-03-31","value":2203360000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2017-06-30","value":2305545000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2017-09-30","value":2410127000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2408849000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2408849000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-03-31","value":2418671000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2018-06-30","value":2446940000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-09-30","value":2506499000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2018-12-31","value":2385640000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2018-12-31","value":2385640000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2019-03-31","value":2513750000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2019-06-30","value":2584864000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2019-09-30","value":2578480000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2019-12-31","value":2540411000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2019-12-31","value":2540411000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2020-03-31","value":2777478000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2020-06-30","value":5438386000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2020-09-30","value":5597450000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2020-12-31","value":5506978000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2020-12-31","value":5506978000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-03-31","value":5575140000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2021-06-30","value":5995747000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2021-09-30","value":6215496000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2021-12-31","value":6350111000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2021-12-31","value":6350111000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-03-31","value":6878969000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2022-06-30","value":7606475000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2022-09-30","value":7897087000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2022-12-31","value":8330500000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2022-12-31","value":8330500000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2023-03-31","value":8448100000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2023-06-30","value":8583400000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2023-09-30","value":8611400000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2023-12-31","value":8391600000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2023-12-31","value":8391600000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-03-31","value":8912800000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2024-06-30","value":8536100000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2024-09-30","value":8683500000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2024-12-31","value":8351400000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2024-12-31","value":8351400000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2025-03-31","value":8686800000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2025-06-30","value":9243600000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2025-09-30","value":9566300000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2025-12-31","value":9456200000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2025-12-31","value":9456200000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2026-03-31","value":9953600000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2026-06-30","value":10746500000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2009-12-31","value":2494193000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2009-12-31","value":2494193000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2010-06-30","value":2532604000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2010-09-30","value":2635259000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2010-12-31","value":2826774000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2010-12-31","value":2826774000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2011-03-31","value":2952515000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2011-06-30","value":3025957000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2011-09-30","value":3067424000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2011-12-31","value":3078452000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2011-12-31","value":3078452000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2012-03-31","value":3147201000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2012-06-30","value":3186687000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2012-09-30","value":3419994000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2012-12-31","value":4629629000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2012-12-31","value":4629629000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2013-03-31","value":4669244000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2013-06-30","value":4635694000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2013-09-30","value":4679471000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2013-12-31","value":4648893000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2013-12-31","value":4648893000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2014-03-31","value":4711069000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2014-06-30","value":4929132000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2014-09-30","value":4905468000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2014-12-31","value":4754437000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2014-12-31","value":4754437000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2015-03-31","value":4612380000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2015-06-30","value":4726367000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2015-09-30","value":4642509000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2015-12-31","value":4569726000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2015-12-31","value":4569726000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2016-03-31","value":4690828000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2016-06-30","value":4692676000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2016-09-30","value":4609353000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2016-12-31","value":4431841000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2016-12-31","value":4431841000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2017-03-31","value":4511249000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2017-06-30","value":4623671000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2017-09-30","value":4764468000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":4735468000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":4735468000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-03-31","value":4713313000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-06-30","value":4714986000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2018-09-30","value":4778791000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2018-12-31","value":4605036000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2018-12-31","value":4605036000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2019-03-31","value":4984638000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-06-30","value":5067936000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2019-09-30","value":5047411000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2019-12-31","value":5017635000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2019-12-31","value":5017635000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2020-03-31","value":5230956000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2020-06-30","value":11732014000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2020-09-30","value":11868339000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2020-12-31","value":11880214000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2020-12-31","value":11880214000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-03-31","value":11878270000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2021-06-30","value":12299079000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-09-30","value":12481018000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2021-12-31","value":12617699000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2021-12-31","value":12617699000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2022-03-31","value":13185033000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2022-06-30","value":13863266000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-09-30","value":14080564000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2022-12-31","value":14811700000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2022-12-31","value":14811700000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2023-03-31","value":14971200000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2023-06-30","value":15162700000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2023-09-30","value":15168600000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2023-12-31","value":15060900000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2023-12-31","value":15060900000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-03-31","value":15539000000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2024-06-30","value":15108500000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2024-09-30","value":15275000000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2024-12-31","value":15061400000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2024-12-31","value":15061400000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2025-03-31","value":15515100000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2025-06-30","value":16202500000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2025-09-30","value":16553300000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2025-12-31","value":16494900000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2025-12-31","value":16494900000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2026-03-31","value":16964700000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2026-06-30","value":17807800000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":680834000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":680834000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2010-06-30","value":778313000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2010-09-30","value":834844000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2010-12-31","value":708233000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2010-12-31","value":708233000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2011-03-31","value":806755000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2011-06-30","value":776616000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2011-09-30","value":822741000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":845846000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":845846000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2012-03-31","value":878171000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2012-06-30","value":894505000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2012-09-30","value":910036000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2012-12-31","value":1007995000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2012-12-31","value":1007995000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2013-03-31","value":1038727000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2013-06-30","value":1041014000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2013-09-30","value":1036811000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2013-12-31","value":1051663000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2013-12-31","value":1051663000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2014-03-31","value":1086172000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2014-06-30","value":1114367000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2014-09-30","value":1126681000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2014-12-31","value":1063872000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2014-12-31","value":1063872000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2015-03-31","value":1039112000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2015-06-30","value":1011711000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2015-09-30","value":1016777000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2015-12-31","value":947801000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2015-12-31","value":947801000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2016-03-31","value":983302000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2016-06-30","value":970947000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2016-09-30","value":959982000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2016-12-31","value":873799000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2016-12-31","value":873799000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2017-03-31","value":920069000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2017-06-30","value":964406000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2017-09-30","value":1043493000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1040969000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1040969000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-03-31","value":1021601000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2018-06-30","value":1025909000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-09-30","value":1051528000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2018-12-31","value":1061946000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2018-12-31","value":1061946000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2019-03-31","value":1150722000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2019-06-30","value":1124832000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2019-09-30","value":1104524000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2019-12-31","value":1084059000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2019-12-31","value":1084059000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2020-03-31","value":1040505000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2020-06-30","value":2301726000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2020-09-30","value":2540935000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2020-12-31","value":2986995000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2020-12-31","value":2986995000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-03-31","value":2726011000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2021-06-30","value":3301956000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2021-09-30","value":3138099000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2021-12-31","value":3049808000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2021-12-31","value":3049808000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-03-31","value":3262133000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2022-06-30","value":3592834000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2022-09-30","value":3567572000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2022-12-31","value":3817300000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2022-12-31","value":3817300000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2023-03-31","value":3538900000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2023-06-30","value":3581700000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2023-09-30","value":3653600000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2023-12-31","value":3388400000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2023-12-31","value":3388400000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-03-31","value":4035900000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2024-06-30","value":3748300000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2024-09-30","value":3928500000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2024-12-31","value":3804000000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2024-12-31","value":3804000000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2025-03-31","value":4035500000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2025-06-30","value":4431200000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2025-09-30","value":4579700000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2025-12-31","value":4296800000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2025-12-31","value":4296800000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2026-03-31","value":4688200000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2026-06-30","value":5139000000},"totalLiabilities@2009Q4":{"kind":"filed","concept":"Liabilities","filing":63,"unit":"USD","end":"2009-12-31","value":1497904000},"totalLiabilities@FY2009":{"kind":"filed","concept":"Liabilities","filing":63,"unit":"USD","end":"2009-12-31","value":1497904000},"totalLiabilities@2010Q2":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2010-06-30","value":1481250000},"totalLiabilities@2010Q3":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2010-09-30","value":1539962000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2010-12-31","value":1678180000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2010-12-31","value":1678180000},"totalLiabilities@2011Q1":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2011-03-31","value":1753291000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2011-06-30","value":1772650000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2011-09-30","value":1783917000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2011-12-31","value":1732542000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2011-12-31","value":1732542000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2012-03-31","value":1736022000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":64,"unit":"USD","end":"2012-06-30","value":1718221000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2012-09-30","value":1875464000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2012-12-31","value":3075938000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2012-12-31","value":3075938000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2013-03-31","value":3051874000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2013-06-30","value":2993047000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2013-09-30","value":2941146000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2013-12-31","value":2884102000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2013-12-31","value":2884102000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2014-03-31","value":2937510000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2014-06-30","value":3039630000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2014-09-30","value":2996823000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2014-12-31","value":2826272000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2014-12-31","value":2826272000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2015-03-31","value":2775062000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2015-06-30","value":2860424000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2015-09-30","value":2882661000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2015-12-31","value":2795855000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2015-12-31","value":2795855000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2016-03-31","value":2797346000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2016-06-30","value":2750102000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2016-09-30","value":2616720000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2016-12-31","value":2468210000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2016-12-31","value":2468210000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2017-03-31","value":2453766000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2017-06-30","value":2528565000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2017-09-30","value":2657235000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":2619325000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":2619325000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-03-31","value":2580399000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2018-06-30","value":2549231000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2018-09-30","value":2546954000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2018-12-31","value":2475310000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2018-12-31","value":2475310000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2019-03-31","value":2788276000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2019-06-30","value":2933113000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2019-09-30","value":2860701000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2019-12-31","value":2758964000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2019-12-31","value":2758964000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2020-03-31","value":3028830000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":61,"unit":"USD","end":"2020-06-30","value":8631613000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":62,"unit":"USD","end":"2020-09-30","value":8655115000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2020-12-31","value":8543825000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2020-12-31","value":8543825000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2021-03-31","value":8478567000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2021-06-30","value":8774078000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2021-09-30","value":8899201000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2021-12-31","value":8841488000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2021-12-31","value":8841488000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2022-03-31","value":9217555000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2022-06-30","value":9751959000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2022-09-30","value":9888618000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2022-12-31","value":10362100000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2022-12-31","value":10362100000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2023-03-31","value":10381500000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2023-06-30","value":10362400000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2023-09-30","value":10286100000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2023-12-31","value":10029000000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2023-12-31","value":10029000000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2024-03-31","value":10561200000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2024-06-30","value":10257200000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2024-09-30","value":10238200000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2024-12-31","value":10095900000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2024-12-31","value":10095900000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2025-03-31","value":10485000000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2025-06-30","value":11447500000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2025-09-30","value":11711600000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2025-12-31","value":11468500000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2025-12-31","value":11468500000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2026-03-31","value":11866800000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2026-06-30","value":12595200000},"#313":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2021-03-31","value":4592734000},"#314":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2021-03-31","value":20802000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#314"}],"rule":"component-sum","value":4613536000},"#315":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2010-12-31","value":725893000},"#316":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2010-12-31","value":3988000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316"}],"rule":"component-sum","value":729881000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316"}],"rule":"component-sum","value":729881000},"#317":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2011-12-31","value":642922000},"#318":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":6411000},"#319":{"kind":"filed","concept":"ShortTermBorrowings","filing":36,"unit":"USD","end":"2011-12-31","value":0},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#318"},{"ref":"#319"}],"rule":"component-sum","value":649333000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#318"},{"ref":"#319"}],"rule":"component-sum","value":649333000},"#320":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2012-12-31","value":1695413000},"#321":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2012-12-31","value":9623000},"#322":{"kind":"filed","concept":"ShortTermBorrowings","filing":31,"unit":"USD","end":"2012-12-31","value":30136000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321"},{"ref":"#322"}],"rule":"component-sum","value":1735172000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321"},{"ref":"#322"}],"rule":"component-sum","value":1735172000},"#323":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2013-12-31","value":1447634000},"#324":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2013-12-31","value":2510000},"#325":{"kind":"filed","concept":"ShortTermBorrowings","filing":32,"unit":"USD","end":"2013-12-31","value":37551000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#324"},{"ref":"#325"}],"rule":"component-sum","value":1487695000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#324"},{"ref":"#325"}],"rule":"component-sum","value":1487695000},"#326":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2014-12-31","value":1366430000},"#327":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2014-12-31","value":2343000},"#328":{"kind":"filed","concept":"ShortTermBorrowings","filing":37,"unit":"USD","end":"2014-12-31","value":46787000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327"},{"ref":"#328"}],"rule":"component-sum","value":1415560000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327"},{"ref":"#328"}],"rule":"component-sum","value":1415560000},"#329":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2015-03-31","value":1336881000},"#330":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2015-03-31","value":2231000},"#331":{"kind":"filed","concept":"ShortTermBorrowings","filing":52,"unit":"USD","end":"2015-03-31","value":49663000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330"},{"ref":"#331"}],"rule":"component-sum","value":1388775000},"#332":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2015-06-30","value":1436802000},"#333":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2015-06-30","value":2232000},"#334":{"kind":"filed","concept":"ShortTermBorrowings","filing":53,"unit":"USD","end":"2015-06-30","value":46924000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333"},{"ref":"#334"}],"rule":"component-sum","value":1485958000},"#335":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2015-09-30","value":1454705000},"#336":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2015-09-30","value":2144000},"#337":{"kind":"filed","concept":"ShortTermBorrowings","filing":54,"unit":"USD","end":"2015-09-30","value":44419000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#336"},{"ref":"#337"}],"rule":"component-sum","value":1501268000},"#338":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2015-12-31","value":1439062000},"#339":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2015-12-31","value":1025000},"#340":{"kind":"filed","concept":"ShortTermBorrowings","filing":38,"unit":"USD","end":"2015-12-31","value":43314000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339"},{"ref":"#340"}],"rule":"component-sum","value":1483401000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339"},{"ref":"#340"}],"rule":"component-sum","value":1483401000},"#341":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2016-03-31","value":1391227000},"#342":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2016-03-31","value":1238000},"#343":{"kind":"filed","concept":"ShortTermBorrowings","filing":39,"unit":"USD","end":"2016-03-31","value":48251000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#342"},{"ref":"#343"}],"rule":"component-sum","value":1440716000},"#344":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2016-06-30","value":1360658000},"#345":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2016-06-30","value":1239000},"#346":{"kind":"filed","concept":"ShortTermBorrowings","filing":55,"unit":"USD","end":"2016-06-30","value":43494000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345"},{"ref":"#346"}],"rule":"component-sum","value":1405391000},"#347":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2016-09-30","value":1418708000},"#348":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2016-09-30","value":1220000},"#349":{"kind":"filed","concept":"ShortTermBorrowings","filing":56,"unit":"USD","end":"2016-09-30","value":35562000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#348"},{"ref":"#349"}],"rule":"component-sum","value":1455490000},"#350":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2016-12-31","value":1363135000},"#351":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2016-12-31","value":1218000},"#352":{"kind":"filed","concept":"ShortTermBorrowings","filing":40,"unit":"USD","end":"2016-12-31","value":20920000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351"},{"ref":"#352"}],"rule":"component-sum","value":1385273000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351"},{"ref":"#352"}],"rule":"component-sum","value":1385273000},"#353":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2017-03-31","value":1309800000},"#354":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2017-03-31","value":1244000},"#355":{"kind":"filed","concept":"ShortTermBorrowings","filing":57,"unit":"USD","end":"2017-03-31","value":28037000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#354"},{"ref":"#355"}],"rule":"component-sum","value":1339081000},"#356":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2017-06-30","value":1334542000},"#357":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2017-06-30","value":1221000},"#358":{"kind":"filed","concept":"ShortTermBorrowings","filing":58,"unit":"USD","end":"2017-06-30","value":23972000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357"},{"ref":"#358"}],"rule":"component-sum","value":1359735000},"#359":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2017-09-30","value":1368301000},"#360":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2017-09-30","value":1213000},"#361":{"kind":"filed","concept":"ShortTermBorrowings","filing":59,"unit":"USD","end":"2017-09-30","value":39712000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360"},{"ref":"#361"}],"rule":"component-sum","value":1409226000},"#362":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1313261000},"#363":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1224000},"#364":{"kind":"filed","concept":"ShortTermBorrowings","filing":0,"unit":"USD","end":"2017-12-31","value":34075000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363"},{"ref":"#364"}],"rule":"component-sum","value":1348560000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363"},{"ref":"#364"}],"rule":"component-sum","value":1348560000},"#365":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2018-03-31","value":1292094000},"#366":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2018-03-31","value":1210000},"#367":{"kind":"filed","concept":"ShortTermBorrowings","filing":1,"unit":"USD","end":"2018-03-31","value":41692000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#366"},{"ref":"#367"}],"rule":"component-sum","value":1334996000},"#368":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2018-06-30","value":1261705000},"#369":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2018-06-30","value":1188000},"#370":{"kind":"filed","concept":"ShortTermBorrowings","filing":2,"unit":"USD","end":"2018-06-30","value":35527000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369"},{"ref":"#370"}],"rule":"component-sum","value":1298420000},"#371":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2018-09-30","value":1229314000},"#372":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2018-09-30","value":1179000},"#373":{"kind":"filed","concept":"ShortTermBorrowings","filing":3,"unit":"USD","end":"2018-09-30","value":31125000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#372"},{"ref":"#373"}],"rule":"component-sum","value":1261618000},"#374":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2018-12-31","value":1167311000},"#375":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2018-12-31","value":25429000},"#376":{"kind":"filed","concept":"ShortTermBorrowings","filing":4,"unit":"USD","end":"2018-12-31","value":30785000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375"},{"ref":"#376"}],"rule":"component-sum","value":1223525000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375"},{"ref":"#376"}],"rule":"component-sum","value":1223525000},"#377":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2019-03-31","value":1214276000},"#378":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2019-03-31","value":1159000},"#379":{"kind":"filed","concept":"ShortTermBorrowings","filing":5,"unit":"USD","end":"2019-03-31","value":27313000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#378"},{"ref":"#379"}],"rule":"component-sum","value":1242748000},"#380":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2019-06-30","value":1399486000},"#381":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2019-06-30","value":396000},"#382":{"kind":"filed","concept":"ShortTermBorrowings","filing":6,"unit":"USD","end":"2019-06-30","value":27217000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381"},{"ref":"#382"}],"rule":"component-sum","value":1427099000},"#383":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2019-09-30","value":1346333000},"#384":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2019-09-30","value":338000},"#385":{"kind":"filed","concept":"ShortTermBorrowings","filing":7,"unit":"USD","end":"2019-09-30","value":25561000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#384"},{"ref":"#385"}],"rule":"component-sum","value":1372232000},"#386":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2019-12-31","value":1257067000},"#387":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2019-12-31","value":26685000},"#388":{"kind":"filed","concept":"ShortTermBorrowings","filing":4,"unit":"USD","end":"2019-12-31","value":26255000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387"},{"ref":"#388"}],"rule":"component-sum","value":1310007000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387"},{"ref":"#388"}],"rule":"component-sum","value":1310007000},"#389":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2020-03-31","value":1542602000},"#390":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2020-03-31","value":379000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#390"}],"rule":"component-sum","value":1542981000},"#391":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":61,"unit":"USD","end":"2020-06-30","value":5068549000},"#392":{"kind":"filed","concept":"LongTermDebtCurrent","filing":61,"unit":"USD","end":"2020-06-30","value":27696000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392"}],"rule":"component-sum","value":5096245000},"#393":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":62,"unit":"USD","end":"2020-09-30","value":4878124000},"#394":{"kind":"filed","concept":"LongTermDebtCurrent","filing":62,"unit":"USD","end":"2020-09-30","value":28844000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394"}],"rule":"component-sum","value":4906968000},"#395":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2020-12-31","value":4369953000},"#396":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2020-12-31","value":528830000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396"}],"rule":"component-sum","value":4898783000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396"}],"rule":"component-sum","value":4898783000},"#397":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2021-06-30","value":4303124000},"#398":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2021-06-30","value":366965000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#398"}],"rule":"component-sum","value":4670089000},"#399":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2021-09-30","value":4565772000},"#400":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2021-09-30","value":19292000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400"}],"rule":"component-sum","value":4585064000},"#401":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2021-12-31","value":4701542000},"#402":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2021-12-31","value":9528000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#402"}],"rule":"component-sum","value":4711070000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#402"}],"rule":"component-sum","value":4711070000},"#403":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2022-03-31","value":4836658000},"#404":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2022-03-31","value":70263000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404"}],"rule":"component-sum","value":4906921000},"#405":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2022-06-30","value":5039857000},"#406":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2022-06-30","value":70628000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406"}],"rule":"component-sum","value":5110485000},"#407":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2022-09-30","value":5192816000},"#408":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2022-09-30","value":69295000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408"}],"rule":"component-sum","value":5262111000},"#409":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2022-12-31","value":5346000000},"#410":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2022-12-31","value":70500000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410"}],"rule":"component-sum","value":5416500000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410"}],"rule":"component-sum","value":5416500000},"#411":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2023-03-31","value":5595100000},"#412":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2023-03-31","value":7600000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412"}],"rule":"component-sum","value":5602700000},"#413":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2023-06-30","value":5523100000},"#414":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2023-06-30","value":9200000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414"}],"rule":"component-sum","value":5532300000},"#415":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2023-09-30","value":5378300000},"#416":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2023-09-30","value":14700000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416"}],"rule":"component-sum","value":5393000000},"#417":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2023-12-31","value":5313100000},"#418":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2023-12-31","value":8600000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418"}],"rule":"component-sum","value":5321700000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418"}],"rule":"component-sum","value":5321700000},"#419":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2024-03-31","value":5183800000},"#420":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2024-03-31","value":11100000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420"}],"rule":"component-sum","value":5194900000},"#421":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2024-06-30","value":5203400000},"#422":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2024-06-30","value":13800000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422"}],"rule":"component-sum","value":5217200000},"#423":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2024-09-30","value":5007800000},"#424":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2024-09-30","value":14900000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424"}],"rule":"component-sum","value":5022700000},"#425":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2024-12-31","value":5045500000},"#426":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2024-12-31","value":19500000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426"}],"rule":"component-sum","value":5065000000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426"}],"rule":"component-sum","value":5065000000},"#427":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2025-03-31","value":5136600000},"#428":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2025-03-31","value":21000000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428"}],"rule":"component-sum","value":5157600000},"#429":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2025-06-30","value":5641200000},"#430":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2025-06-30","value":27300000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"}],"rule":"component-sum","value":5668500000},"#431":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2025-09-30","value":5721900000},"#432":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2025-09-30","value":28000000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432"}],"rule":"component-sum","value":5749900000},"#433":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2025-12-31","value":5756400000},"#434":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2025-12-31","value":25000000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434"}],"rule":"component-sum","value":5781400000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434"}],"rule":"component-sum","value":5781400000},"#435":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2026-03-31","value":5738100000},"#436":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2026-03-31","value":22800000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436"}],"rule":"component-sum","value":5760900000},"#437":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2026-06-30","value":5911100000},"#438":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2026-06-30","value":25000000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438"}],"rule":"component-sum","value":5936100000},"#439":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":63,"unit":"USD","end":"2009-12-31","value":597869000},"#440":{"kind":"filed","concept":"LongTermDebtCurrent","filing":63,"unit":"USD","end":"2009-12-31","value":93977000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440"}],"rule":"component-sum","value":691846000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440"}],"rule":"component-sum","value":691846000},"#441":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":33,"unit":"USD","end":"2010-06-30","value":483812000},"#442":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2010-06-30","value":95975000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442"}],"rule":"component-sum","value":579787000},"#443":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":34,"unit":"USD","end":"2010-09-30","value":483646000},"#444":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2010-09-30","value":96673000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#444"}],"rule":"component-sum","value":580319000},"#445":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":41,"unit":"USD","end":"2011-03-31","value":703339000},"#446":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2011-03-31","value":4836000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":708175000},"#447":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":42,"unit":"USD","end":"2011-06-30","value":753590000},"#448":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2011-06-30","value":4775000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448"}],"rule":"component-sum","value":758365000},"#449":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":43,"unit":"USD","end":"2011-09-30","value":725669000},"#450":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2011-09-30","value":5206000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450"}],"rule":"component-sum","value":730875000},"#451":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":44,"unit":"USD","end":"2012-03-31","value":603328000},"#452":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2012-03-31","value":2482000},"#453":{"kind":"filed","concept":"ShortTermBorrowings","filing":44,"unit":"USD","end":"2012-03-31","value":12734000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#452"},{"ref":"#453"}],"rule":"component-sum","value":618544000},"#454":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":64,"unit":"USD","end":"2012-06-30","value":562750000},"#455":{"kind":"filed","concept":"LongTermDebtCurrent","filing":64,"unit":"USD","end":"2012-06-30","value":2037000},"#456":{"kind":"filed","concept":"ShortTermBorrowings","filing":64,"unit":"USD","end":"2012-06-30","value":19409000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#455"},{"ref":"#456"}],"rule":"component-sum","value":584196000},"#457":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":45,"unit":"USD","end":"2012-09-30","value":696758000},"#458":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2012-09-30","value":2137000},"#459":{"kind":"filed","concept":"ShortTermBorrowings","filing":45,"unit":"USD","end":"2012-09-30","value":22848000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#458"},{"ref":"#459"}],"rule":"component-sum","value":721743000},"#460":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":46,"unit":"USD","end":"2013-03-31","value":1634813000},"#461":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2013-03-31","value":9700000},"#462":{"kind":"filed","concept":"ShortTermBorrowings","filing":46,"unit":"USD","end":"2013-03-31","value":30390000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461"},{"ref":"#462"}],"rule":"component-sum","value":1674903000},"#463":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":47,"unit":"USD","end":"2013-06-30","value":1572415000},"#464":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2013-06-30","value":9602000},"#465":{"kind":"filed","concept":"ShortTermBorrowings","filing":47,"unit":"USD","end":"2013-06-30","value":33871000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#464"},{"ref":"#465"}],"rule":"component-sum","value":1615888000},"#466":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":48,"unit":"USD","end":"2013-09-30","value":1535464000},"#467":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2013-09-30","value":9581000},"#468":{"kind":"filed","concept":"ShortTermBorrowings","filing":48,"unit":"USD","end":"2013-09-30","value":32428000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467"},{"ref":"#468"}],"rule":"component-sum","value":1577473000},"#469":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":49,"unit":"USD","end":"2014-03-31","value":1457586000},"#470":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2014-03-31","value":2458000},"#471":{"kind":"filed","concept":"ShortTermBorrowings","filing":49,"unit":"USD","end":"2014-03-31","value":42722000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470"},{"ref":"#471"}],"rule":"component-sum","value":1502766000},"#472":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":50,"unit":"USD","end":"2014-06-30","value":1520960000},"#473":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2014-06-30","value":2456000},"#474":{"kind":"filed","concept":"ShortTermBorrowings","filing":50,"unit":"USD","end":"2014-06-30","value":44962000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#473"},{"ref":"#474"}],"rule":"component-sum","value":1568378000},"#475":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":51,"unit":"USD","end":"2014-09-30","value":1471774000},"#476":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2014-09-30","value":2393000},"#477":{"kind":"filed","concept":"ShortTermBorrowings","filing":51,"unit":"USD","end":"2014-09-30","value":43006000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#476"},{"ref":"#477"}],"rule":"component-sum","value":1517173000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2010-12-31","value":1148594000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2010-12-31","value":1148594000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2011-12-31","value":1345998000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2011-12-31","value":1345998000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2012-03-31","value":1411305000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":64,"unit":"USD","end":"2012-06-30","value":1468534000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2012-09-30","value":1544622000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2012-12-31","value":1553797000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2012-12-31","value":1553797000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2013-03-31","value":1617371000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2013-06-30","value":1642647000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2013-09-30","value":1738325000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2013-12-31","value":1764809000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2013-12-31","value":1764809000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2014-03-31","value":1773559000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2014-06-30","value":1889502000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2014-09-30","value":1908645000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2014-12-31","value":1928165000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2014-12-31","value":1928165000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2015-03-31","value":1837318000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2015-06-30","value":1865943000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2015-09-30","value":1759848000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2015-12-31","value":1773871000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2015-12-31","value":1773871000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2016-03-31","value":1893482000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2016-06-30","value":1942574000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2016-09-30","value":1992633000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2016-12-31","value":1963631000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2016-12-31","value":1963631000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2017-03-31","value":2057483000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2017-06-30","value":2095106000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2017-09-30","value":2107233000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2017-12-31","value":2116143000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2017-12-31","value":2116143000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2018-03-31","value":2132914000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2018-06-30","value":2165755000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2018-09-30","value":2231837000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2018-12-31","value":2129726000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2018-12-31","value":2129726000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2019-03-31","value":2196362000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2019-06-30","value":2134823000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-09-30","value":2186710000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2019-12-31","value":2258671000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2019-12-31","value":2258671000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2020-03-31","value":2202126000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2020-06-30","value":3100401000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2020-09-30","value":3213224000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2020-12-31","value":3336500000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2020-12-31","value":3336500000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2021-03-31","value":3399703000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2021-06-30","value":3525001000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2021-09-30","value":3581817000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2021-12-31","value":3776200000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2021-12-31","value":3776200000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2022-03-31","value":3967400000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2022-06-30","value":4111200000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2022-09-30","value":4191900000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2022-12-31","value":4449400000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2022-12-31","value":4449400000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2023-03-31","value":4589700000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2023-06-30","value":4800300000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2023-09-30","value":4882500000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2023-12-31","value":5031900000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2023-12-31","value":5031900000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2024-03-31","value":4977800000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2024-06-30","value":4851300000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2024-09-30","value":5036800000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2024-12-31","value":4965500000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2024-12-31","value":4965500000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2025-03-31","value":5030100000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2025-06-30","value":4755000000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2025-09-30","value":4841700000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2025-12-31","value":5026400000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2025-12-31","value":5026400000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2026-03-31","value":5097900000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2026-06-30","value":5212600000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquity","filing":63,"unit":"USD","end":"2009-12-31","value":996289000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":63,"unit":"USD","end":"2009-12-31","value":996289000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2010-06-30","value":1051354000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2010-09-30","value":1095297000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2011-03-31","value":1199224000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2011-06-30","value":1253307000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2011-09-30","value":1283507000},"#478":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":290854000},"#479":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":204702000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":86152000},"#480":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":291664000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#478","weight":-1}],"rule":"quarter-from-ytd","value":810000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":291664000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":68674000},"#481":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":68756000},"#482":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":68674000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":82000},"#483":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":75497000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#481","weight":-1}],"rule":"quarter-from-ytd","value":6741000},"#484":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":127283000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":51786000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":127283000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":31781000},"#485":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":22517000},"#486":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":31781000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":-9264000},"#487":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":71828000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#485","weight":-1}],"rule":"quarter-from-ytd","value":49311000},"#488":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":167533000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":95705000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":167533000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":58339000},"#489":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":115183000},"#490":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":58339000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":56844000},"#491":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":189683000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#489","weight":-1}],"rule":"quarter-from-ytd","value":74500000},"#492":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":288184000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":98501000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":288184000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":80393000},"#493":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":119727000},"#494":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":80393000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":39334000},"#495":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":179669000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":59942000},"#496":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":315141000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":135472000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":315141000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":46713000},"#497":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":50842000},"#498":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":46713000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":4129000},"#499":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":139820000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":88978000},"#500":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":251156000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":111336000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":251156000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":90056000},"#501":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":132641000},"#502":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":90056000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":42585000},"#503":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":175964000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":43323000},"#504":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":283049000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":107085000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":283049000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":78568000},"#505":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":138610000},"#506":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":78568000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":60042000},"#507":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":217188000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":78578000},"#508":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":300235000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":83047000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":300235000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":47640000},"#509":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":66769000},"#510":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":47640000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":19129000},"#511":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":81111000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":14342000},"#512":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":149122000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":68011000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":149122000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":52993000},"#513":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":86821000},"#514":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":52993000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":33828000},"#515":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":174460000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":87639000},"#516":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":296721000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":122261000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":296721000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":28869000},"#517":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":-8775000},"#518":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":28869000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":-37644000},"#519":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":116664000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":125439000},"#520":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":224367000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":107703000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":224367000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":31528000},"#521":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":132688000},"#522":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":31528000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":101160000},"#523":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":418938000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":286250000},"#524":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":543931000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#523","weight":-1}],"rule":"quarter-from-ytd","value":124993000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":543931000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":120490000},"#525":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":102795000},"#526":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":120490000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":-17695000},"#527":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":172670000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#525","weight":-1}],"rule":"quarter-from-ytd","value":69875000},"#528":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":67100000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#527","weight":-1}],"rule":"quarter-from-ytd","value":-105570000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":67100000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-172000000},"#529":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":-304500000},"#530":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-172000000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":-132500000},"#531":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-410600000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":-106100000},"#532":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":11000000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":421600000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":11000000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-255400000},"#533":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":62200000},"#534":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-255400000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":317600000},"#535":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":423900000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#533","weight":-1}],"rule":"quarter-from-ytd","value":361700000},"#536":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":493200000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":69300000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":493200000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":746300000},"#537":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":522500000},"#538":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":746300000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":-223800000},"#539":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":824600000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":302100000},"#540":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1101200000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":276600000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1101200000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":28000000},"#541":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":135800000},"#542":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":28000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":107800000},"#543":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":53100000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":-82700000},"#544":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":125000000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":71900000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":125000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":221400000},"#545":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":275100000},"#546":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":221400000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":53700000},"#547":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":10505000},"#548":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":33,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":6224000},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#548","weight":-1}],"rule":"quarter-from-ytd","value":4281000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#549"}],"rule":"component-sum","value":4281000},"#550":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":35,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":12970000},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#547","weight":-1}],"rule":"quarter-from-ytd","value":2465000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#551"}],"rule":"component-sum","value":2465000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#550"}],"rule":"component-sum","value":12970000},"#552":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":2246000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":2246000},"#553":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":42,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":6022000},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#552","weight":-1}],"rule":"quarter-from-ytd","value":3776000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":3776000},"#555":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":43,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":10123000},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#553","weight":-1}],"rule":"quarter-from-ytd","value":4101000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#556"}],"rule":"component-sum","value":4101000},"#557":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":15132000},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#555","weight":-1}],"rule":"quarter-from-ytd","value":5009000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#558"}],"rule":"component-sum","value":5009000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":15132000},"#559":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":5559000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#559"}],"rule":"component-sum","value":5559000},"#560":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":64,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":15857000},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#559","weight":-1}],"rule":"quarter-from-ytd","value":10298000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#561"}],"rule":"component-sum","value":10298000},"#562":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":23966000},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":8109000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#563"}],"rule":"component-sum","value":8109000},"#564":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":33347000},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"#564"},{"ref":"#562","weight":-1}],"rule":"quarter-from-ytd","value":9381000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":9381000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":33347000},"#566":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":4509000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":4509000},"#567":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":12334000},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#566","weight":-1}],"rule":"quarter-from-ytd","value":7825000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#568"}],"rule":"component-sum","value":7825000},"#569":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":19469000},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#567","weight":-1}],"rule":"quarter-from-ytd","value":7135000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":7135000},"#571":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":23084000},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#569","weight":-1}],"rule":"quarter-from-ytd","value":3615000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":3615000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":23084000},"#573":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":5974000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#573"}],"rule":"component-sum","value":5974000},"#574":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":11750000},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"#574"},{"ref":"#573","weight":-1}],"rule":"quarter-from-ytd","value":5776000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":5776000},"#576":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":20472000},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"#576"},{"ref":"#574","weight":-1}],"rule":"quarter-from-ytd","value":8722000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":8722000},"#578":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":27825000},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#576","weight":-1}],"rule":"quarter-from-ytd","value":7353000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#579"}],"rule":"component-sum","value":7353000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":27825000},"#580":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":5012000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#580"}],"rule":"component-sum","value":5012000},"#581":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":11785000},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":6773000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#582"}],"rule":"component-sum","value":6773000},"#583":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":16036000},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#581","weight":-1}],"rule":"quarter-from-ytd","value":4251000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#584"}],"rule":"component-sum","value":4251000},"#585":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":20548000},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#583","weight":-1}],"rule":"quarter-from-ytd","value":4512000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#586"}],"rule":"component-sum","value":4512000},"#587":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1091000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#587"}],"rule":"component-sum","value":21639000},"#588":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":5026000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#588"}],"rule":"component-sum","value":5026000},"#589":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":12624000},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#588","weight":-1}],"rule":"quarter-from-ytd","value":7598000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#590"}],"rule":"component-sum","value":7598000},"#591":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":16242000},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":3618000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#592"}],"rule":"component-sum","value":3618000},"#593":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":21658000},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":5416000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#594"}],"rule":"component-sum","value":5416000},"#595":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":288000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#595"}],"rule":"component-sum","value":21946000},"#596":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3608000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#596"}],"rule":"component-sum","value":3608000},"#597":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":7086000},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#596","weight":-1}],"rule":"quarter-from-ytd","value":3478000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#598"}],"rule":"component-sum","value":3478000},"#599":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":13183000},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":6097000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#600"}],"rule":"component-sum","value":6097000},"#601":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":17957000},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":4774000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":4774000},"#603":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1143000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#603"}],"rule":"component-sum","value":19100000},"#604":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":4490000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#604"}],"rule":"component-sum","value":4490000},"#605":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":9795000},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#604","weight":-1}],"rule":"quarter-from-ytd","value":5305000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#606"}],"rule":"component-sum","value":5305000},"#607":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":15970000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":6175000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#608"}],"rule":"component-sum","value":6175000},"#609":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":21507000},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":5537000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#610"}],"rule":"component-sum","value":5537000},"#611":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":552000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#611"}],"rule":"component-sum","value":22059000},"#612":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":7662000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#612"}],"rule":"component-sum","value":7662000},"#613":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":16384000},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":8722000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":8722000},"#615":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":23749000},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":7365000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":7365000},"#617":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":36210000},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#615","weight":-1}],"rule":"quarter-from-ytd","value":12461000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":12461000},"#619":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":437000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#619"}],"rule":"component-sum","value":36647000},"#620":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":10828000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#620"}],"rule":"component-sum","value":10828000},"#621":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":61,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":21402000},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#620","weight":-1}],"rule":"quarter-from-ytd","value":10574000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#622"}],"rule":"component-sum","value":10574000},"#623":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":30323000},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":8921000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#624"}],"rule":"component-sum","value":8921000},"#625":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":44067000},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#623","weight":-1}],"rule":"quarter-from-ytd","value":13744000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#626"}],"rule":"component-sum","value":13744000},"#627":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1341000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#627"}],"rule":"component-sum","value":45408000},"#628":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":15762000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#628"}],"rule":"component-sum","value":15762000},"#629":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":27163000},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#628","weight":-1}],"rule":"quarter-from-ytd","value":11401000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#630"}],"rule":"component-sum","value":11401000},"#631":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":42562000},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#629","weight":-1}],"rule":"quarter-from-ytd","value":15399000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#632"}],"rule":"component-sum","value":15399000},"#633":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":56671000},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":14109000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#634"}],"rule":"component-sum","value":14109000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#633"}],"rule":"component-sum","value":56671000},"#635":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":10211000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#635"}],"rule":"component-sum","value":10211000},"#636":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":20191000},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#635","weight":-1}],"rule":"quarter-from-ytd","value":9980000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#637"}],"rule":"component-sum","value":9980000},"#638":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":25170000},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":4979000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":4979000},"#640":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":54700000},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":29530000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#641"}],"rule":"component-sum","value":29530000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#640"}],"rule":"component-sum","value":54700000},"#642":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":15200000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#642"}],"rule":"component-sum","value":15200000},"#643":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":31600000},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":16400000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#644"}],"rule":"component-sum","value":16400000},"#645":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":59400000},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":27800000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#646"}],"rule":"component-sum","value":27800000},"#647":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":99400000},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":40000000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#648"}],"rule":"component-sum","value":40000000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#647"}],"rule":"component-sum","value":99400000},"#649":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":13900000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#649"}],"rule":"component-sum","value":13900000},"#650":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":44300000},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":30400000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#651"}],"rule":"component-sum","value":30400000},"#652":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":63600000},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":19300000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#653"}],"rule":"component-sum","value":19300000},"#654":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":92300000},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#652","weight":-1}],"rule":"quarter-from-ytd","value":28700000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#655"}],"rule":"component-sum","value":28700000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#654"}],"rule":"component-sum","value":92300000},"#656":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":20400000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#656"}],"rule":"component-sum","value":20400000},"#657":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":41200000},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":20800000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#658"}],"rule":"component-sum","value":20800000},"#659":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":70400000},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#657","weight":-1}],"rule":"quarter-from-ytd","value":29200000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#660"}],"rule":"component-sum","value":29200000},"#661":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":94700000},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#659","weight":-1}],"rule":"quarter-from-ytd","value":24300000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#662"}],"rule":"component-sum","value":24300000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#661"}],"rule":"component-sum","value":94700000},"#663":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":20400000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#663"}],"rule":"component-sum","value":20400000},"#664":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":42200000},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#663","weight":-1}],"rule":"quarter-from-ytd","value":21800000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#665"}],"rule":"component-sum","value":21800000},"#666":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":55400000},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":13200000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#667"}],"rule":"component-sum","value":13200000},"#668":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":99800000},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":44400000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#669"}],"rule":"component-sum","value":44400000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#668"}],"rule":"component-sum","value":99800000},"#670":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":23400000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#670"}],"rule":"component-sum","value":23400000},"#671":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":30,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":51600000},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":28200000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#672"}],"rule":"component-sum","value":28200000},"depreciationAndAmortization@2009Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":6360000},"depreciationAndAmortization@2009Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":6410000},"#673":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":26045000},"#674":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":19926000},"depreciationAndAmortization@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":6119000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":26045000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":6101000},"depreciationAndAmortization@2010Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":5620000},"depreciationAndAmortization@2010Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":5963000},"#675":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":23935000},"#676":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":17684000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":6251000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":23935000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":7546000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":7641000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":7674000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":46900000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":45100000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":46100000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":46000000},"#677":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":31607000},"#678":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":22861000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":8746000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":31607000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":8079000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":8442000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":9910000},"#679":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":37561000},"#680":{"kind":"filed","concept":"DepreciationAndAmortization","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":26431000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":11130000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":37561000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":16717000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":17153000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":16803000},"#681":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":67642000},"#682":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":50673000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":16969000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":67642000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":16372000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":17186000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":17418000},"#683":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":68017000},"#684":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":50976000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":17041000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":68017000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":15921000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":16139000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":16287000},"#685":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":64968000},"#686":{"kind":"filed","concept":"DepreciationAndAmortization","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":48347000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":16621000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":64968000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":16374000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":16959000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":16937000},"#687":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":66858000},"#688":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":50269000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":16589000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":66858000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":15965000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":15721000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":16074000},"#689":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":64017000},"#690":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":47758000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#690","weight":-1}],"rule":"quarter-from-ytd","value":16259000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":64017000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":15879000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":15823000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":15618000},"#691":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":62997000},"#692":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":47321000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":15676000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":62997000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":15242000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":61,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":15182000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":62,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":15612000},"#693":{"kind":"filed","concept":"DepreciationAndAmortization","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":62107000},"#694":{"kind":"filed","concept":"DepreciationAndAmortization","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":46035000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":16072000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationAndAmortization","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":62107000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":16093000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":18755000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":45476000},"#695":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":121600000},"#696":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":80324000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":41276000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":121600000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":41209000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":46704000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":56732000},"#697":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":198600000},"#698":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":144645000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":53955000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":198600000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":47000000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":45800000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":42700000},"#699":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":179000000},"#700":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":135600000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":43400000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":179000000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":44400000},"#701":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":181300000},"#702":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":136400000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":44900000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":181300000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":45500000},"#703":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":183200000},"#704":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":137600000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#704","weight":-1}],"rule":"quarter-from-ytd","value":45600000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":183200000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":48400000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":48300000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":49100000},"#705":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":197600000},"#706":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":145800000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#706","weight":-1}],"rule":"quarter-from-ytd","value":51800000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":197600000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":50700000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":51100000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":42672000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":46042107},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":45524441},"#707":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":46113000},"#708":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":45180581},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#707","weight":4},{"ref":"#708","weight":-3}],"rule":"unaverage-quarter","value":48910257},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":46113000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":50432765},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":48471000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":48470975},"#709":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":49623000},"#710":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":49783000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#709","weight":4},{"ref":"#710","weight":-3}],"rule":"unaverage-quarter","value":49143000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":49623000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":51285000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":51078000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":50773000},"#711":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":51134000},"#712":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":51057000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#711","weight":4},{"ref":"#712","weight":-3}],"rule":"unaverage-quarter","value":51365000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":51134000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":52410000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":52319000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":52546000},"#713":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":52650000},"#714":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":52429000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#713","weight":4},{"ref":"#714","weight":-3}],"rule":"unaverage-quarter","value":53313000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":52650000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":53373000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":53476000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":53243000},"#715":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":53258000},"#716":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":53362000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#715","weight":4},{"ref":"#716","weight":-3}],"rule":"unaverage-quarter","value":52946000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":53258000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":52196000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":51902000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":49718000},"#717":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":50373000},"#718":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":51315000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#717","weight":4},{"ref":"#718","weight":-3}],"rule":"unaverage-quarter","value":47547000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":50373000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":46813000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":48627000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":48740000},"#719":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":48333000},"#720":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":48038000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#719","weight":4},{"ref":"#720","weight":-3}],"rule":"unaverage-quarter","value":49218000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":48333000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":49401000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":48776000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":47804000},"#721":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":48361000},"#722":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":48642000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#721","weight":4},{"ref":"#722","weight":-3}],"rule":"unaverage-quarter","value":47518000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":48361000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":47608000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":47550000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":47486000},"#723":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":47199000},"#724":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":47547000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#723","weight":4},{"ref":"#724","weight":-3}],"rule":"unaverage-quarter","value":46155000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":47199000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":45491000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":43816000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":42378000},"#725":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":43487000},"#726":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":43900000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#725","weight":4},{"ref":"#726","weight":-3}],"rule":"unaverage-quarter","value":42248000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":43487000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":42075000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":42775000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":50487000},"#727":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":46625000},"#728":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":45104000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#727","weight":4},{"ref":"#728","weight":-3}],"rule":"unaverage-quarter","value":51188000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":46625000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":51708000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":51994000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":52063000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274","weight":4},{"ref":"#277","weight":-3}],"rule":"unaverage-quarter","value":52312000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":52000000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":52200000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":52200000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":52400000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#282","weight":4},{"ref":"#285","weight":-3}],"rule":"unaverage-quarter","value":52400000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":52400000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":52500000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":52400000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":52200000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290","weight":4},{"ref":"#293","weight":-3}],"rule":"unaverage-quarter","value":52000000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":52300000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":51900000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":50900000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":49800000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298","weight":4},{"ref":"#301","weight":-3}],"rule":"unaverage-quarter","value":50000000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":50600000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":49600000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":49400000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":49500000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306","weight":4},{"ref":"#309","weight":-3}],"rule":"unaverage-quarter","value":49500000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":49500000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":49500000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":49400000},"sharesOutstanding@2009Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":63,"unit":"shares","end":"2009-12-31","value":42416796},"sharesOutstanding@FY2009":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":63,"unit":"shares","end":"2009-12-31","value":42416796},"sharesOutstanding@2010Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2010-06-30","value":42486443},"sharesOutstanding@2010Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2010-09-30","value":42502097},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2010-12-31","value":43009941},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2010-12-31","value":43009941},"sharesOutstanding@2011Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2011-03-31","value":43123709},"sharesOutstanding@2011Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2011-06-30","value":43281169},"sharesOutstanding@2011Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2011-09-30","value":43291800},"#729":{"kind":"filed","concept":"DepreciationAndAmortization","filing":35,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":26045000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#71"},{"ref":"#729"}],"rule":"component-sum","value":4444002000},"#730":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":4065425000},"#731":{"kind":"filed","concept":"DepreciationAndAmortization","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":23935000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#77"},{"ref":"#731"}],"rule":"component-sum","value":4852943000},"#732":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1286268000},"#733":{"kind":"filed","concept":"DepreciationAndAmortization","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":7546000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#80"},{"ref":"#733"}],"rule":"component-sum","value":1507573000},"#734":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":1337062000},"#735":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":7674000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#81"},{"ref":"#735"}],"rule":"component-sum","value":1560941000},"#736":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1317432000},"#737":{"kind":"filed","concept":"DepreciationAndAmortization","filing":64,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":15187000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#737","weight":-1}],"rule":"quarter-from-ytd","value":7674000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#82"},{"ref":"#738"}],"rule":"component-sum","value":1541311000},"#739":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":1261483000},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":8746000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#85"},{"ref":"#740"}],"rule":"component-sum","value":1498036000},"#741":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":4889149000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#83"},{"ref":"#677"}],"rule":"component-sum","value":5792739000},"#742":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1426979000},"#743":{"kind":"filed","concept":"DepreciationAndAmortization","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":8079000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#87"},{"ref":"#743"}],"rule":"component-sum","value":1663197000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":1784062000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":1807614000},"#744":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":1307093000},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":11130000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#92"},{"ref":"#745"}],"rule":"component-sum","value":1594107000},"#746":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":5247855000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#746"},{"ref":"#90"},{"ref":"#679"}],"rule":"component-sum","value":6246430000},"#747":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1426979000},"#748":{"kind":"filed","concept":"DepreciationAndAmortization","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":16717000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#94"},{"ref":"#748"}],"rule":"component-sum","value":1671152000},"#749":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1501403000},"#750":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":17153000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#95"},{"ref":"#750"}],"rule":"component-sum","value":1784062000},"#751":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1535609000},"#752":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":16803000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#751"},{"ref":"#96"},{"ref":"#752"}],"rule":"component-sum","value":1807614000},"#753":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":1503901000},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":16969000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#99"},{"ref":"#754"}],"rule":"component-sum","value":1769516000},"#755":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5967892000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#755"},{"ref":"#97"},{"ref":"#681"}],"rule":"component-sum","value":7032344000},"#756":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1448639000},"#757":{"kind":"filed","concept":"DepreciationAndAmortization","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":16372000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#756"},{"ref":"#101"},{"ref":"#757"}],"rule":"component-sum","value":1730473000},"#758":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1593437000},"#759":{"kind":"filed","concept":"DepreciationAndAmortization","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":17186000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#758"},{"ref":"#102"},{"ref":"#759"}],"rule":"component-sum","value":1889332000},"#760":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1655787000},"#761":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":17418000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#760"},{"ref":"#103"},{"ref":"#761"}],"rule":"component-sum","value":1944902000},"#762":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":1593328000},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":17041000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#762"},{"ref":"#106"},{"ref":"#763"}],"rule":"component-sum","value":1871308000},"#764":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":6278584000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#764"},{"ref":"#104"},{"ref":"#683"}],"rule":"component-sum","value":7423409000},"#765":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1448639000},"#766":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":15921000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#765"},{"ref":"#108"},{"ref":"#766"}],"rule":"component-sum","value":1729145000},"#767":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1535084000},"#768":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":16139000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#767"},{"ref":"#109"},{"ref":"#768"}],"rule":"component-sum","value":1826465000},"#769":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1543113000},"#770":{"kind":"filed","concept":"DepreciationAndAmortization","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":16287000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#769"},{"ref":"#110"},{"ref":"#770"}],"rule":"component-sum","value":1817551000},"#771":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":1497990000},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":16621000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#771"},{"ref":"#113"},{"ref":"#772"}],"rule":"component-sum","value":1771582000},"#773":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":6024826000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#773"},{"ref":"#111"},{"ref":"#685"}],"rule":"component-sum","value":7144745000},"#774":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1420793000},"#775":{"kind":"filed","concept":"DepreciationAndAmortization","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":16374000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#774"},{"ref":"#115"},{"ref":"#775"}],"rule":"component-sum","value":1706453000},"#776":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1532113000},"#777":{"kind":"filed","concept":"DepreciationAndAmortization","filing":58,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":16959000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#776"},{"ref":"#116"},{"ref":"#777"}],"rule":"component-sum","value":1823595000},"#778":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1490173000},"#779":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":16937000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#778"},{"ref":"#117"},{"ref":"#779"}],"rule":"component-sum","value":1762657000},"#780":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":1444735000},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":16589000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#780"},{"ref":"#120"},{"ref":"#781"}],"rule":"component-sum","value":1712767000},"#782":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":5887814000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#782"},{"ref":"#118"},{"ref":"#687"}],"rule":"component-sum","value":7005471000},"#783":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1422573000},"#784":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":15965000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#783"},{"ref":"#122"},{"ref":"#784"}],"rule":"component-sum","value":1705957000},"#785":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1543510000},"#786":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":15721000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#785"},{"ref":"#123"},{"ref":"#786"}],"rule":"component-sum","value":1826966000},"#787":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1614814000},"#788":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":16074000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#787"},{"ref":"#124"},{"ref":"#788"}],"rule":"component-sum","value":1911385000},"#789":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":1613469000},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#690","weight":-1}],"rule":"quarter-from-ytd","value":16259000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#789"},{"ref":"#127"},{"ref":"#790"}],"rule":"component-sum","value":1915673000},"#791":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6194366000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#791"},{"ref":"#125"},{"ref":"#689"}],"rule":"component-sum","value":7359981000},"#792":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1613966000},"#793":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":15879000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#792"},{"ref":"#129"},{"ref":"#793"}],"rule":"component-sum","value":1920674000},"#794":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1704100000},"#795":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":15823000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#794"},{"ref":"#130"},{"ref":"#795"}],"rule":"component-sum","value":2012811000},"#796":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1670037000},"#797":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":15618000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#796"},{"ref":"#131"},{"ref":"#797"}],"rule":"component-sum","value":1969728000},"#798":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":1621117000},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":15676000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#798"},{"ref":"#134"},{"ref":"#799"}],"rule":"component-sum","value":1920947000},"#800":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":6609220000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#800"},{"ref":"#132"},{"ref":"#691"}],"rule":"component-sum","value":7824161000},"#801":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1578771000},"#802":{"kind":"filed","concept":"DepreciationAndAmortization","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":15242000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#801"},{"ref":"#136"},{"ref":"#802"}],"rule":"component-sum","value":1890541000},"#803":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1741114000},"#804":{"kind":"filed","concept":"DepreciationAndAmortization","filing":61,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":15182000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#803"},{"ref":"#137"},{"ref":"#804"}],"rule":"component-sum","value":2052138000},"#805":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1747913000},"#806":{"kind":"filed","concept":"DepreciationAndAmortization","filing":62,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":15612000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#805"},{"ref":"#139"},{"ref":"#806"}],"rule":"component-sum","value":2054377000},"#807":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":1709658000},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":16072000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#143"},{"ref":"#808"}],"rule":"component-sum","value":2015645000},"#809":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6777456000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#141"},{"ref":"#693"}],"rule":"component-sum","value":8012700000},"#810":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1592249000},"#811":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":16093000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#810"},{"ref":"#147"},{"ref":"#811"}],"rule":"component-sum","value":1907734000},"#812":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1692931000},"#813":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":18755000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#812"},{"ref":"#149"},{"ref":"#813"}],"rule":"component-sum","value":2071436000},"#814":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":3356259000},"#815":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":45476000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#814"},{"ref":"#151"},{"ref":"#815"}],"rule":"component-sum","value":3963706000},"#816":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":3356890000},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":41276000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#816"},{"ref":"#155"},{"ref":"#817"}],"rule":"component-sum","value":4036080000},"#818":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":9998329000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#818"},{"ref":"#153"},{"ref":"#695"}],"rule":"component-sum","value":11978957000},"#819":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3230441000},"#820":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":41209000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#819"},{"ref":"#159"},{"ref":"#820"}],"rule":"component-sum","value":3908226000},"#821":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":3630633000},"#822":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":46704000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#821"},{"ref":"#161"},{"ref":"#822"}],"rule":"component-sum","value":4376918000},"#823":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":3720332000},"#824":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":56732000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#823"},{"ref":"#163"},{"ref":"#824"}],"rule":"component-sum","value":4498859000},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":3843994000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":53955000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#825"},{"ref":"#167"},{"ref":"#826"}],"rule":"component-sum","value":4631597000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#165"},{"ref":"#697"}],"rule":"component-sum","value":17415600000},"#827":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3883100000},"#828":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":47000000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#827"},{"ref":"#171"},{"ref":"#828"}],"rule":"component-sum","value":4648200000},"#829":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":4294100000},"#830":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":45800000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#829"},{"ref":"#173"},{"ref":"#830"}],"rule":"component-sum","value":5112800000},"#831":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":4241400000},"#832":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":42700000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#831"},{"ref":"#175"},{"ref":"#832"}],"rule":"component-sum","value":5044300000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":4340200000},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":43400000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#833"},{"ref":"#179"},{"ref":"#834"}],"rule":"component-sum","value":5176700000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#177"},{"ref":"#699"}],"rule":"component-sum","value":19982000000},"#835":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":4313400000},"#836":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":44400000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#835"},{"ref":"#183"},{"ref":"#836"}],"rule":"component-sum","value":5175500000},"#837":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":4503100000},"#838":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":46900000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#837"},{"ref":"#185"},{"ref":"#838"}],"rule":"component-sum","value":5381700000},"#839":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4422400000},"#840":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":45100000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#839"},{"ref":"#187"},{"ref":"#840"}],"rule":"component-sum","value":5263900000},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":4302600000},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":44900000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#841"},{"ref":"#191"},{"ref":"#842"}],"rule":"component-sum","value":5157700000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#189"},{"ref":"#701"}],"rule":"component-sum","value":20978800000},"#843":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":4212100000},"#844":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":45500000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#843"},{"ref":"#195"},{"ref":"#844"}],"rule":"component-sum","value":5087000000},"#845":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":4281700000},"#846":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":46100000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#845"},{"ref":"#197"},{"ref":"#846"}],"rule":"component-sum","value":5156200000},"#847":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":4276700000},"#848":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":46000000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#847"},{"ref":"#199"},{"ref":"#848"}],"rule":"component-sum","value":5153800000},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":4335700000},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#704","weight":-1}],"rule":"quarter-from-ytd","value":45600000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#849"},{"ref":"#203"},{"ref":"#850"}],"rule":"component-sum","value":5198600000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#201"},{"ref":"#703"}],"rule":"component-sum","value":20595600000},"#851":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4218100000},"#852":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":48400000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#851"},{"ref":"#207"},{"ref":"#852"}],"rule":"component-sum","value":5102800000},"#853":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":4656900000},"#854":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":48300000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#853"},{"ref":"#209"},{"ref":"#854"}],"rule":"component-sum","value":5577400000},"#855":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":4881700000},"#856":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":49100000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#855"},{"ref":"#211"},{"ref":"#856"}],"rule":"component-sum","value":5853700000},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":4782200000},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#706","weight":-1}],"rule":"quarter-from-ytd","value":51800000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#857"},{"ref":"#215"},{"ref":"#858"}],"rule":"component-sum","value":5744000000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#213"},{"ref":"#705"}],"rule":"component-sum","value":22277900000},"#859":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4788300000},"#860":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":50700000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#859"},{"ref":"#219"},{"ref":"#860"}],"rule":"component-sum","value":5786600000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":281135000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-19100000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":19.74099841916942},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.505796537821546},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":1.3847841410400221},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":2.4068212483648987},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":1275142000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":43150000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-4490000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":19.746123048125597},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":3.784798636572114},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":2.1284661831183844},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":2.3947769134706203},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":1236081000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":13824000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-5305000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":19.172046434271877},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":4.35190383028282},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":2.5926569837831948},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":2.3906373456822125},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":1271936000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":8167000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-6175000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":19.265718375389156},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":4.462145259451874},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":2.6835366588356226},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":2.309672417543769},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":1315143000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":62474000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-5537000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":19.191033362949668},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":4.079140718985739},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":1.1291936577640704},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":2.31404489470868},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":1230607000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":127063000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-22059000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":19.333909882522786},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":4.154696282247437},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.1286567649704304},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":2.31404489470868},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":1230607000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":45331000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-7662000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":19.055426134012734},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":3.6732257894644453},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":2.227828167198702},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":2.36752998479837},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":1211099000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":25106000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-8722000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":19.006423022118884},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":4.333805134425289},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":2.753810134439547},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.3851433216786284},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":1187480000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":80274000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-7365000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":19.214365012371537},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":4.717244448529323},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":3.2337241110753685},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":2.3836730928705654},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":1118858000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":109800000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-12461000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":19.40543300420046},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":4.499198835465215},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":2.890108464205122},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":2.2464795761743064},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":1127182000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":260074000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-36647000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":19.16910217338476},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":4.310348517678678},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":2.7804096103013953},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":2.2464795761743064},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":1127182000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":18041000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-10828000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":19.502495070788424},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.6061382769403654},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":2.1602872020994592},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":2.18449808033565},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":1136648000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-48218000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-10574000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":19.02126796670648},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":4.555627490595734},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":2.9516931400017117},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":2.2980000568973855},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":1339881000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":116518000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-8921000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":18.63019119132633},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":4.363510248544069},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":3.0024067668787913},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":2.334471681919089},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":1234072000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":93959000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-13744000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":18.56646401060848},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":3.991898838363535},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":2.5291361745827006},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":2.343425034984258},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":1159105000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":178959000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-45408000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":18.919448536215878},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":4.141888237435543},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":2.672906071444423},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":2.343425034984258},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":1159105000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":15766000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-15762000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":19.119628861852835},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":3.0941555291527636},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":1.7477485806241546},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":2.669355745527412},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":1200421000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":89759000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-11401000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":18.870650681025502},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":0.7317753435318631},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-1.6536110022207249},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.362742567968559},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":4831023000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":270851000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-15399000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":18.966193692067773},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":4.2999410159976295},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":1.947896579290024},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.202909558882852},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":4554719000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":110884000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-14109000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":18.69655431148838},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":2.2467079744654734},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":0.48396147974697984},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.843651562858324},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":4449648000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":487260000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-56671000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":18.884203668750473},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":2.815496842242756},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":0.8158367742320195},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.843651562858324},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":4449648000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":110279000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-10211000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":20.067811842056756},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":3.29708668390294},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":1.4642666530082937},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":2.0451641611130698},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":4309649000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-27675000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-9980000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":21.000894296736796},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":4.762445629587079},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":2.593569331932051},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.8158167461952854},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":4382198000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":64896000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-4979000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":21.31818350049965},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":4.853008200578429},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":2.5293523605082138},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.9806564420051758},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":4333265000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-135100000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-29530000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":20.773559597585116},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":4.540708521266272},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":3.4508280041583643},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.082134678642065},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":4498487000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":12400000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-54700000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":20.81569919033896},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":4.401811445039111},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":2.5546864278852754},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.082134678642065},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":4498487000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-187200000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-15200000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":21.270426989984188},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":5.758079558817567},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":3.673816957949799},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.108733457526103},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":4705421000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-148900000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-16400000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":21.69052612382602},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":6.760280842527583},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":4.024801677760554},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":2.1171239751126825},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":4873685000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-133900000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-27800000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":22.117556326777944},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":7.374355019372373},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":4.399640096219174},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.2135746664678386},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":5028011000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":381600000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-40000000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":21.917783574705407},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":6.868759557434561},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":3.938112800215886},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":2.1823016268042856},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":4889200000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-88400000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-99400000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":21.761336314956512},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":6.713787517331851},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":4.017254821406063},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":2.1823016268042856},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":4889200000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-269300000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-13900000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":21.885582860971766},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":6.273203064162698},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":3.5694235679747917},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.3872107151939868},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":5253600000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":287200000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-30400000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":21.62387955791489},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":6.331911931076495},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":3.36089113219041},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.396459781667923},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":5003300000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":342400000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-19300000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":21.649776769895826},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":6.741194812557579},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":4.135071929700234},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":2.3569629954017954},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":4761600000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":40600000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-28700000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":21.39072605692988},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":5.767895640735192},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":2.5925384587276645},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":2.4765671113209775},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":4797600000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":400900000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-92300000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":21.63795722173579},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":6.282722513089005},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":3.4196701391991136},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":2.4765671113209775},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":4797600000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":725900000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-20400000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":21.269158878504673},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":4.91588785046729},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":2.1644859813084114},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":2.2083797913724323},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":4209400000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-244600000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-20800000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":21.862510721389857},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":5.9036078617442564},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":4.235633337591474},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":2.277325720993517},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":4500700000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":272900000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-29200000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":22.091667577513025},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.1136007578241705},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":3.7217182205705543},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.210385643375334},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":4315900000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":252300000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-24300000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":21.16479080677128},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":5.474844082404495},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.0074367692783244},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":2.1954258675078866},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":4362400000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":1006500000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-94700000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":21.598804700533485},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":5.606174491722735},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":3.288906814306928},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":2.1954258675078866},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":4362400000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":7600000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-20400000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":21.064056739712182},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":4.508112356606846},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":2.2156932462525964},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.1525957130467104},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":4476000000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":86000000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-21800000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":21.06413994169096},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":5.461387212692386},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.9578276493321582},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.0860263585484744},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":5001500000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":-95900000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-13200000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":21.251471987869206},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":5.571776548208611},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":3.02463260795922},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":2.0888486145380702},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":5178000000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":27500000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-44400000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":21.196341764851283},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":5.347285161077696},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":2.6349180192798882},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":2.2007540495252282},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":5176600000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":25200000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-99800000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":21.147637904121066},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":5.244376012828092},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.7229923142031995},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":2.2007540495252282},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":5176600000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":198000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-23400000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":21.246361079587505},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":4.827223236459926},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":2.5295636584924592},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.1231176144362442},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":5064300000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":25500000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":6282900000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-28200000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":21.845133606397503},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":5.734347571679345},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.13573689817107},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":2.091165596419537},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":5127200000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":53830000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-4509000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":21.076745836280786},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":7.572042726481825},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":4.645257704532872},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":2.04334463333451},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":554903000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":123943000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":49019000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-7825000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":20.72649110088793},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":5.802203116972807},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":3.4470232365850686},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":2.0527006556698955},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":511998000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":99599000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":67365000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-7135000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":20.486677091639656},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":6.4023487257023906},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":3.5811853401406335},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":2.09434022390323},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":614106000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":112681000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":94886000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-3615000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":20.510677995065567},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":3.0623408578276208},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":1.6121744408016965},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":2.085166097054053},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":1649073000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":46786000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":265100000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-23084000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":20.236891426612036},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":5.059367248891638},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":3.066845550917947},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":2.085166097054053},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":1649073000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":329401000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":1111580000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":19.315780120736566},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":4.109494504053595},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":2.2820556616615684},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":81871000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":1106255000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-4281000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":19.16746136631648},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":4.0065010625401865},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":2.9172346708294756},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":-1655000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":1090122000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-2465000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":19.15359638110675},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":3.7608521773215315},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":1.9204182491379174},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":1.9549611212131004},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":579517000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":278694000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-12970000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":19.46154741158757},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":3.8917342170791493},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":2.272686968771748},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":1.9549611212131004},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":579517000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":190905000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":66428000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":1110323000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-2246000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":19.799425212802728},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":3.3324075678282847},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":1.6716016642884068},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":40782000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":-3694000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":1207766000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-3776000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":19.295365576461673},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":4.078638987039371},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":2.2073335287077254},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":1.8190008389940808},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":483983000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":53133000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":2640000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":1263309000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-4101000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":19.462083492191717},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":4.6238925525931345},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":2.5413063255206465},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":1.8180785871372376},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":477199000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":61246000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":46777000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":1271545000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-5009000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":20.29781005672179},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":4.509055735749898},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":2.615150192965236},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":2.1372712087688654},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":676304000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":60043000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":112151000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-15132000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":19.71690776723378},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":4.165180646707987},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":2.2804136447636214},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":2.1372712087688654},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":676304000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":215204000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":26222000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-5559000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":19.90949042912346},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":5.201187035263614},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":3.298717698058179},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":2.025069568828207},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":655743000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":87211000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-19562000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-10298000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":20.067267120773536},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":5.742156254371586},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":3.5196271493255953},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":2.1951118699588985},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":664316000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":99653000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":41202000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-8109000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":20.4538620662172},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":6.221040390390934},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":3.8289781461744035},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":2.1414855951022256},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":636826000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":105457000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":86324000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-9381000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":20.63758790378491},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":5.7555667678710964},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":3.450660009738777},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":2.0540618505023374},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":585464000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":91486000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":134186000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-33347000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":20.186515278698757},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":5.435754633171165},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":3.203722404459363},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":2.0540618505023374},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":585464000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":332979000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":74419000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-5974000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":21.076745836280786},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":7.572042726481825},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":4.645257704532872},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":2.095540021584112},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":1576328000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":136907000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":33558000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-5776000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":20.72649110088793},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":5.802203116972807},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.4470232365850686},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":2.1081906679449074},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":1511376000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":109891000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":51220000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-8722000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":20.486677091639656},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":6.4023487257023906},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":3.5811853401406335},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":2.139898207098497},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":1478898000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":121331000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":128119000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-7353000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":20.0082443738797},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":5.880312967070375},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":3.0846723792199224},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":2.0972640475133195},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":1363970000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":97329000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":287316000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-27825000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":20.56940839376139},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":6.4019180811947605},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":3.6791883026221885},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":2.0972640475133195},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":1363970000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":465458000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":41701000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-5012000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":20.243623130158067},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":4.80006386504655},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":2.5893422450766104},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":2.080608780193192},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":1406410000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":86979000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-2644000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-6773000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":20.533372565349982},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":5.776731590667103},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":3.431238825732546},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":2.161353485880325},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":1466735000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":115833000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":84727000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-4251000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":20.323990087337297},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":6.411856699468277},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":3.8888434424849025},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":2.174561388716061},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":1406805000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":133248000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":106824000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-4512000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":20.153386192636784},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":6.222895074182429},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":3.7275631099391324},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":2.2092300577513084},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":1287241000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":124177000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":229517000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-21639000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":20.419751202401738},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":5.909240818259319},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":3.497073245297052},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":2.2092300577513084},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":1287241000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":466217000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":85030000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-5026000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":20.243623130158067},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":4.80006386504655},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":2.5893422450766104},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":2.2263827190909162},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":1234424000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":87185000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":34987000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-7598000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":19.91080586711243},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":4.708726061945471},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":2.699458136251655},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":2.3406387792561314},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":1311651000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":39705000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-3618000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":19.792411140085836},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":5.527733004695153},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":3.300744997528456},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":2.327049097294687},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":1368416000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":101669000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-5416000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":19.52952931443858},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":4.832343113766021},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":2.6006424788078686},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":2.381864969545295},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":1323122000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":261103000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-21946000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":19.866510376356306},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":4.970973548268422},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.80225263407385},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":2.381864969545295},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":1323122000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":74960000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-3608000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":19.998637357464492},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":3.9138246842132234},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":2.0300558401901845},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":2.313065568868974},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":1292882000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":56564000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-3478000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":19.85104484139315},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":4.602836812650465},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":2.60506742582845},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":2.3756569617085175},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":1245101000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":72481000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-6097000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":19.676403559269776},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":4.988917708596106},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-1.70390230334862},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":2.3373636172344896},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":1342653000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":78273000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-4774000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":19.435364157607758},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":4.573174471995727},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.640328072529279},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":2.4068212483648987},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":1275142000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":3.8322566591653207},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":2.4342896923204504},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":0.7239121418666711},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":0.40831753875566895},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":3.1289472445290754},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":1.6546770740697283},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":2.2734670234187515},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":1.1932543533869393},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":3.8831391538013156},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":5.458756805424155},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":3.1807104198920797},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":0.9198645569420176},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-2.242605884038235},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":5.4242101195935035},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":4.475405963079889},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":2.14093524316607},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":0.8008545970913017},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":4.301468438773838},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":6.539449867340319},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":2.6855962726585982},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":3.9531088565263897},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":2.7286806283940255},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-0.6021815618207098},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":1.372494488005795},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-2.7844715934432394},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":0.06806641965143406},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-3.7954665260938327},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-2.7154189842254035},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-2.458730421050699},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":6.865161464423855},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-0.41269648601080294},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-4.876944529962513},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":4.998694630580455},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":6.066189497555099},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":0.7417692841743706},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":1.7909154262637814},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":13.56822429906542},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-4.463748015402303},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":4.971399424345101},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":4.587522955797589},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":4.612994298494876},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":0.14222355296891667},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":1.4577259475218658},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-1.546998757884209},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":0.45315975941336406},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":0.10718432726947925},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":3.2565253860956234},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":0.3825899086285277},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":2.977225853802337},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.588184606481787},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":3.4881372782535753},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":5.770380384379848},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":4.029303416882736},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":7.104224389050239},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":-0.1461082242597919},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":6.027179336126614},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":5.783393508091161},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-0.29337927014163057},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":0.1993122218405427},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":3.512875989327021},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":2.2147325499786525},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":1.632733879694997},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-1.1694626880304937},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":2.4877640554865215},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":5.430815050059074},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":2.1905350523807985},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":4.115960817650309},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":1.7718496710319633},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":2.6521545519505403},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":6.814586690921083},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":3.8240772215613243},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":2.2958933673946915},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-0.1318594729112068},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":4.07703967471068},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":5.353282358282644},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":2.909098606195021},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":4.681418024257707},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":1.8253598077547142},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":2.0637777762761975},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":5.461553337559225},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":3.4728130806105004},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":4.220813407501629},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":2.959015098489105},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.906885035241255},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":4.364839047501146},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":132022000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":108041000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":122591000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":57916000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":366962000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":216950000},"ebitda@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q1"},{"ref":"depreciationAndAmortization@2010Q1"}],"value":46883000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":58753000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":67209000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":66294000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":239139000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":94757000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":107294000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":113131000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":100232000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":364586000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":153624000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":127044000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":138134000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":114298000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":533100000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":103351000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":133019000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":150666000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":141218000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":534234000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":103106000},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":3348904000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#861"}],"scale":100,"value":41.36496597095647},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":3396564000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#862"}],"scale":100,"value":39.424577308126686},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":3454841000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#863"}],"scale":100,"value":39.35738287232321},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":3516459000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#864"}],"scale":100,"value":40.075143773893},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":3464703000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#865"}],"scale":100,"value":38.922816760917165},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":3464703000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#866"}],"scale":100,"value":38.922816760917165},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":3467910000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#867"}],"scale":100,"value":38.49569337151195},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":3464175000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#868"}],"scale":100,"value":37.4813628064402},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":3493455000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#869"}],"scale":100,"value":36.113761305069055},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":3353251000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#870"}],"scale":100,"value":36.48772489742044},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":3353251000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#871"}],"scale":100,"value":36.48772489742044},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":3439110000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#872"}],"scale":100,"value":36.13574442224878},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":3561922000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#873"}],"scale":100,"value":40.0654197368724},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":3558942000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#874"}],"scale":100,"value":38.55730158007633},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":3568678000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#875"}],"scale":100,"value":36.70846739324759},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":3568678000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#876"}],"scale":100,"value":36.70846739324759},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":3745107000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#877"}],"scale":100,"value":41.199917652553054},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":8196646000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#878"}],"scale":100,"value":62.17476026169728},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":8120192000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#879"}],"scale":100,"value":60.42921152603288},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":8235283000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#880"}],"scale":100,"value":59.485302448015446},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":8235283000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#881"}],"scale":100,"value":59.485302448015446},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":8013239000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#882"}],"scale":100,"value":57.57392235524237},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":8195090000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#883"}],"scale":100,"value":56.98642723874906},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":8166881000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#884"}],"scale":100,"value":56.14216737087268},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":8487270000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#885"}],"scale":100,"value":55.50748356067381},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":8487270000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#886"}],"scale":100,"value":55.50748356067381},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":8874321000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#887"}],"scale":100,"value":55.29348104491601},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":9221685000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#888"}],"scale":100,"value":55.418125863115044},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":9454011000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#889"}],"scale":100,"value":55.66008966987662},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":9865900000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#890"}],"scale":100,"value":54.9012254330573},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":9865900000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#891"}],"scale":100,"value":54.9012254330573},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":10192400000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#892"}],"scale":100,"value":54.969388956477374},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":10332600000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#893"}],"scale":100,"value":53.54218686487429},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":10275500000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#894"}],"scale":100,"value":52.48406403581334},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":10353600000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#895"}],"scale":100,"value":51.39951321279555},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":10353600000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#896"}],"scale":100,"value":51.39951321279555},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":10172700000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#897"}],"scale":100,"value":51.06707167222074},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":10068500000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#898"}],"scale":100,"value":51.817053185678105},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":10059500000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#899"}],"scale":100,"value":49.92991699388637},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":10030500000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#900"}],"scale":100,"value":50.495987238921295},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":10030500000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#901"}],"scale":100,"value":50.495987238921295},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":10187700000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#902"}],"scale":100,"value":50.62575458641303},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":10423500000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#903"}],"scale":100,"value":54.38192545690027},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":10591600000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#904"}],"scale":100,"value":54.28735979455418},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":10807800000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#905"}],"scale":100,"value":53.49284775810062},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":10807800000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#906"}],"scale":100,"value":53.49284775810062},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":10858800000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#907"}],"scale":100,"value":53.052823516410655},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":11148700000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#908"}],"scale":100,"value":53.2447729331671},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":2029849000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#909"}],"scale":100,"value":30.47241445053302},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":2052730000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#910"}],"scale":100,"value":28.45946617431421},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":2266365000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#911"}],"scale":100,"value":31.845841247989622},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":3288969000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#912"}],"scale":100,"value":52.757323039530014},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":3288969000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#913"}],"scale":100,"value":52.757323039530014},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":1688135000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#914"}],"scale":100,"value":40.982859783133456},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":1688135000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#915"}],"scale":100,"value":40.982859783133456},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":1631141000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#916"}],"scale":100,"value":35.544873189994},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":1675616000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#917"}],"scale":100,"value":34.633173710444396},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":1878475000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#918"}],"scale":100,"value":38.85497544550766},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":1878475000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#919"}],"scale":100,"value":38.85497544550766},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":1907399000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#920"}],"scale":100,"value":37.12778500984849},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":2011672000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#921"}],"scale":100,"value":37.69824305353954},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":2014382000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#922"}],"scale":100,"value":36.28284009686345},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":1995331000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#923"}],"scale":100,"value":32.54262074813653},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":1995331000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#924"}],"scale":100,"value":32.54262074813653},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":3292274000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#925"}],"scale":100,"value":50.873742586431135},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":3258535000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#926"}],"scale":100,"value":49.58940137208899},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":3315798000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#927"}],"scale":100,"value":47.574460205356296},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":3252504000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#928"}],"scale":100,"value":45.739989866269184},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":3252504000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#929"}],"scale":100,"value":45.739989866269184},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":3276325000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#930"}],"scale":100,"value":45.86742768193021},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":3457880000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#931"}],"scale":100,"value":45.35663470103069},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":3425818000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#932"}],"scale":100,"value":44.286444872436306},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":3343725000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#933"}],"scale":100,"value":42.33482119492482},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":3343725000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#934"}],"scale":100,"value":42.33482119492482},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":3226093000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#935"}],"scale":100,"value":43.04820102830266},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":3351901000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#936"}],"scale":100,"value":44.3317985823567},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":3261116000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#937"}],"scale":100,"value":46.03540628422908},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":3257272000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#938"}],"scale":100,"value":45.54120748896623},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":3257272000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#939"}],"scale":100,"value":45.54120748896623},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":3334198000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#940"}],"scale":100,"value":43.21027125563629},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":3347965000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#941"}],"scale":100,"value":41.977469895891986},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":3448123000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#942"}],"scale":100,"value":42.21108121723036},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":3348904000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#943"}],"scale":100,"value":41.36496597095647},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":4500783500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#944"}],"scale":100,"value":2.257118121767021},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":103264000},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":4601038500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"#946"}],"scale":100,"value":2.2443628759029077},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":102976000},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":4658173500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#948"}],"scale":100,"value":2.21065187889631},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":188262000},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":4686910500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#950"}],"scale":100,"value":4.016761147881957},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":163460000},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":4583654500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#952"}],"scale":100,"value":3.566150110135919},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":4583654500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#953"}],"scale":100,"value":3.566150110135919},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":170152000},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":4612281000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#955"}],"scale":100,"value":3.689107406942465},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":178582000},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":4669328500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#957"}],"scale":100,"value":3.824575632234913},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":191756000},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":4771629500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#959"}],"scale":100,"value":4.018669094069437},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":227343000},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":4670252000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#961"}],"scale":100,"value":4.867895779499693},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":4670252000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#962"}],"scale":100,"value":4.867895779499693},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":225291000},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":4848975500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"#964"}],"scale":100,"value":4.646156698461355},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":230815000},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":4891461000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"#966"}],"scale":100,"value":4.718733319145343},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":228461000},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":4913101000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#968"}],"scale":100,"value":4.6500367079773035},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":223426000},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":4811335500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"#970"}],"scale":100,"value":4.643741846728418},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":4811335500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#971"}],"scale":100,"value":4.643741846728418},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":215464000},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":5107797000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"#973"}],"scale":100,"value":4.218335223580733},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":117494000},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":8399975000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"#975"}],"scale":100,"value":1.3987422581614828},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":133677000},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":8457875000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"#977"}],"scale":100,"value":1.5805033770302825},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":100561000},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":8448924500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"#979"}],"scale":100,"value":1.190222495182671},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":8448924500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#980"}],"scale":100,"value":1.1902106593567028},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":125332000},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":8554613000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#982"}],"scale":100,"value":1.4650808867683436},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":279033000},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":12015546500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#984"}],"scale":100,"value":2.3222664071084904},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":317951000},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":12174678500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"#986"}],"scale":100,"value":2.6115761496289207},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":465400000},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":12248956500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#988"}],"scale":100,"value":3.7995073294610853},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":12248956500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#989"}],"scale":100,"value":3.7995073294610853},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":587422000},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":12531651500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"#991"}],"scale":100,"value":4.687506670609217},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":688927000},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":13081172500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#993"}],"scale":100,"value":5.266553896449267},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":808931000},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":13280791000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"#995"}],"scale":100,"value":6.090985092680097},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":860400000},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":13714699500},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#997"}],"scale":100,"value":6.273560714910305},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":13714699500},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#998"}],"scale":100,"value":6.27428985957731},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":876300000},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":14078116500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"#1000"}],"scale":100,"value":6.224554257666499},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":848700000},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":14512983000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"#1002"}],"scale":100,"value":5.847867388806285},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":842500000},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":14624582000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"#1004"}],"scale":100,"value":5.760848412624717},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":765500000},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":14936300000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"#1006"}],"scale":100,"value":5.125097915815831},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":14936300000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1007"}],"scale":100,"value":5.125097915815831},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":684200000},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":15255100000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"#1009"}],"scale":100,"value":4.485057456194977},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":723200000},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":15135600000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"#1011"}],"scale":100,"value":4.778138957160602},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":694100000},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":15221800000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"#1013"}],"scale":100,"value":4.559907501083972},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":717600000},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":15061150000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1015"}],"scale":100,"value":4.764576410167883},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":15061150000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1016"}],"scale":100,"value":4.764576410167883},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":720200000},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":15527050000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"#1018"}],"scale":100,"value":4.638356931934914},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":662600000},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":15655500000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"#1020"}],"scale":100,"value":4.232378397368337},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":645800000},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":15914150000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"#1022"}],"scale":100,"value":4.058023834135031},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":640300000},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":15778150000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1024"}],"scale":100,"value":4.058143698722601},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":15778150000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1025"}],"scale":100,"value":4.057509910857736},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":675700000},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":16239900000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"#1027"}],"scale":100,"value":4.160739906033904},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":710200000},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":17005150000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1028"},{"ref":"#1029"}],"scale":100,"value":4.176381860789231},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":261127000},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":3049858000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"#1031"}],"scale":100,"value":8.561939605057024},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":267538000},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":3106322000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"#1033"}],"scale":100,"value":8.612693725891907},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":273285000},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":3243709000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"#1035"}],"scale":100,"value":8.425077588649291},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":244946000},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":3854040500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1037"}],"scale":100,"value":6.355563725913103},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":3854040500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1038"}],"scale":100,"value":5.235466518839125},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":4.213306668730126},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":102365000},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"totalAssets@2010Q2"}],"scale":100,"value":4.041887322297525},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":102407000},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"totalAssets@2010Q3"}],"scale":100,"value":3.8860316955563},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":115477000},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":2660483500},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"#1042"}],"scale":100,"value":4.340451650987499},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":2660483500},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1043"}],"scale":100,"value":4.340451650987499},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":149255000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1044"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":5.055181768763241},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":180336000},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":2779280500},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1046"}],"scale":100,"value":6.488585804851292},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":210090000},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":2851341500},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"#1048"}],"scale":100,"value":7.368110764704965},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":230116000},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":2952613000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"#1050"}],"scale":100,"value":7.793639058014038},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":2952613000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1051"}],"scale":100,"value":6.646688882017386},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":244946000},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":3908222500},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1053"}],"scale":100,"value":6.267452787040656},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":244946000},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":3911190500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1055"}],"scale":100,"value":6.262696741567561},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":244946000},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":4049732500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1057"}],"scale":100,"value":6.048448879030898},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":276430000},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":4639261000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"#1059"}],"scale":100,"value":5.958492096047194},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":4639261000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1060"}],"scale":100,"value":5.958492096047194},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":239472000},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":4690156500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1062"}],"scale":100,"value":5.105842416985446},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":242989000},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":4782413000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1064"}],"scale":100,"value":5.08088699156681},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":254643000},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":4792469500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"#1066"}],"scale":100,"value":5.313398447293196},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":271032000},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":4701665000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"#1068"}],"scale":100,"value":5.764596159020262},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":4701665000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1069"}],"scale":100,"value":5.868261562659185},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":271032000},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":4661724500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"#1071"}],"scale":100,"value":5.813985790022555},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":253971000},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":4827749500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"#1073"}],"scale":100,"value":5.26064991565946},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":236658000},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":4773988500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"#1075"}],"scale":100,"value":4.957238585723447},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":210687000},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":4662081500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1077"}],"scale":100,"value":4.519161666307206},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":4662081500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1078"}],"scale":100,"value":4.519161666307206},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":199709000},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":4651604000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"#1080"}],"scale":100,"value":4.293336234124831},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":197766000},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":4709521500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"#1082"}],"scale":100,"value":4.199280117948288},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":102652000},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":4625931000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1084"}],"scale":100,"value":2.21905601272479},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":101588000},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":4500783500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1086"}],"scale":100,"value":2.257118121767021},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":1868751000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1087"}],"scale":100,"value":5.436144248217125},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":1975482500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"#1088"}],"scale":100,"value":5.2272799176909945},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":2018840000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#1089"}],"scale":100,"value":5.100750926274494},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":2049933000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#1090"}],"scale":100,"value":9.183812348988967},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":2039887000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#1091"}],"scale":100,"value":8.013188965859383},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":2039887000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1092"}],"scale":100,"value":8.013188965859383},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":2095198500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#1093"}],"scale":100,"value":8.12104437837274},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":2130430500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#1094"}],"scale":100,"value":8.382437258572857},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":2169535000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#1095"}],"scale":100,"value":8.83857600822296},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":2122934500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#1096"}],"scale":100,"value":10.708903171529787},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":2122934500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1097"}],"scale":100,"value":10.708903171529787},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":2164638000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"#1098"}],"scale":100,"value":10.407791048664949},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":2150289000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"#1099"}],"scale":100,"value":10.734138527425849},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":2209273500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#1100"}],"scale":100,"value":10.341001238642477},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":2194198500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"#1101"}],"scale":100,"value":10.182579196914043},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":2194198500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1102"}],"scale":100,"value":10.182579196914043},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":2199244000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"#1103"}],"scale":100,"value":9.797184850794181},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":2617612000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"#1104"}],"scale":100,"value":4.488594948372792},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":2699967000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"#1105"}],"scale":100,"value":4.951060512961825},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":2797585500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"#1106"}],"scale":100,"value":3.594563955239259},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":2797585500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1107"}],"scale":100,"value":3.594528210129771},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":2800914500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#1108"}],"scale":100,"value":4.474681394237489},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":3312701000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#1109"}],"scale":100,"value":8.423126626882414},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":3397520500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"#1110"}],"scale":100,"value":9.358324695906912},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":3556350000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#1111"}],"scale":100,"value":13.086450996105558},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":3556350000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1112"}],"scale":100,"value":13.086450996105558},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":3683551500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"#1113"}],"scale":100,"value":15.947164034492257},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":3818100500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#1114"}],"scale":100,"value":18.04371047854817},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":3886858500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"#1115"}],"scale":100,"value":20.811948775598594},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":4112800000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#1116"}],"scale":100,"value":20.920054464112038},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":4112800000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1117"}],"scale":100,"value":20.922485897685274},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":4278550000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"#1118"}],"scale":100,"value":20.481237802526557},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":4455750000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"#1119"}],"scale":100,"value":19.04729843460697},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":4537200000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"#1120"}],"scale":100,"value":18.56872079696729},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":4740650000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"#1121"}],"scale":100,"value":16.147574699671985},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":4740650000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1122"}],"scale":100,"value":16.147574699671985},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":4783750000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"#1123"}],"scale":100,"value":14.302586882675724},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":4825800000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"#1124"}],"scale":100,"value":14.98611629159932},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":4959650000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"#1125"}],"scale":100,"value":13.994939159013237},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":4998700000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"#1126"}],"scale":100,"value":14.355732490447517},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":4998700000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1127"}],"scale":100,"value":14.355732490447517},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":5003950000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"#1128"}],"scale":100,"value":14.392629822440274},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":4803150000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"#1129"}],"scale":100,"value":13.795113623351343},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":4939250000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"#1130"}],"scale":100,"value":13.074859543452956},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":4995950000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"#1131"}],"scale":100,"value":12.816381268827751},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":4995950000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1132"}],"scale":100,"value":12.814379647514487},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":5064000000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"#1133"}],"scale":100,"value":13.343206951026856},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":4983800000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1028"},{"ref":"#1134"}],"scale":100,"value":14.250170552590394},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":1305264500},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"#1135"}],"scale":100,"value":20.005677010291784},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":1360920500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"#1136"}],"scale":100,"value":19.65860606846616},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":1414064500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"#1137"}],"scale":100,"value":19.326204709898313},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":1449897500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1138"}],"scale":100,"value":16.89402181878374},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":1449897500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1139"}],"scale":100,"value":13.916638934821254},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"equity@FY2009"}],"scale":100,"value":10.547943418024289},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"equity@2010Q2"}],"scale":100,"value":9.736492180559544},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"equity@2010Q3"}],"scale":100,"value":9.349701496489079},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":1072441500},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"#1140"}],"scale":100,"value":10.767673574735777},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":1072441500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1141"}],"scale":100,"value":10.767673574735777},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1044"},{"ref":"equity@2011Q1"}],"scale":100,"value":12.445965057403788},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":1152330500},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1142"}],"scale":100,"value":15.649676893911945},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":1189402000},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"#1143"}],"scale":100,"value":17.663498127630522},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":1247296000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"#1144"}],"scale":100,"value":18.449189286264048},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":1247296000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1145"}],"scale":100,"value":15.734116039817334},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":1514338000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1146"}],"scale":100,"value":16.175120745830853},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":1555590500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1147"}],"scale":100,"value":15.746174844857949},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":1641473500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1148"}],"scale":100,"value":14.922324362836195},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":1659303000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"#1149"}],"scale":100,"value":16.659404581321194},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":1659303000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1150"}],"scale":100,"value":16.659404581321194},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":1695465000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1151"}],"scale":100,"value":14.124266794065345},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":1766074500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1152"}],"scale":100,"value":13.758706102149146},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":1823485000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"#1153"}],"scale":100,"value":13.964633654787399},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":1846487000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"#1154"}],"scale":100,"value":14.678251187254501},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":1846487000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1155"}],"scale":100,"value":14.94221188667995},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":1805438500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"#1156"}],"scale":100,"value":15.011976314895245},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":1877722500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"#1157"}],"scale":100,"value":13.525481001585698},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":1834246500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"#1158"}],"scale":100,"value":12.90219171741639},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":1851018000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1159"}],"scale":100,"value":11.382223187456848},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":1851018000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1160"}],"scale":100,"value":11.382223187456848},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":1865400000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"#1161"}],"scale":100,"value":10.705961187948967},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":1904258500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"#1162"}],"scale":100,"value":10.385459747192936},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":1876240500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1163"}],"scale":100,"value":5.471153618099598},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":1868751000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1164"}],"scale":100,"value":5.436144248217125},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-182470000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1165"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-2.426951060765281},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":-3370000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1166"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":-0.18975641920064845},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":-1958000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1167"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":-0.10242825052757532},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":144947000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1168"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":7.812961537549357},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":203384000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1169"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":11.341566374573265},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":343004000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1170"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":4.675616209722522},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":221324000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1171"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":12.485903403548825},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":194370000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1172"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":10.17844350510886},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":67086000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1173"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":3.3540333543483403},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":14801000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1174"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":0.7412931486102226},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":497580000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1175"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":6.479732247118486},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-32648000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1176"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-1.6373817339254693},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":46094000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1177"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":2.1907857151683974},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":80865000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1178"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":3.9117279277492534},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":88005000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1179"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":4.375208494183536},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":182316000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1180"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":2.229728465410008},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":7380000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1181"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":0.37628736933827955},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-63382000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1182"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-2.947879342612958},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":1993691000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1183"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":92.81140165075345},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":2029389000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1184"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":96.66279581528894},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":3967078000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1185"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":47.45923425247553},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":2072830000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1186"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":105.29211179048352},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":2509084000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1187"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":120.241375641801},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":586524000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1188"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":14.16108596236274},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":723067000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1189"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":17.512590094895874},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":5891505000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1190"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":47.79739891181198},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":890723000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1191"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":22.039541484462234},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":887710000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1192"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":19.31572156256052},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":717575000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1193"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":15.176093013910851},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":706592000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1194"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":14.563178032229796},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":3202600000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1195"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":17.57979964320022},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":589700000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1196"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":11.95612505575605},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":262000000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1197"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":4.777970274459742},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":198500000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1198"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":3.64494390275254},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-85100000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1199"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-1.5309885760546926},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":965100000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1200"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":4.505581206436937},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-171900000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1201"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-3.113058910882127},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-265800000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1202"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-4.626229222870071},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-155000000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1203"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-2.7460846148394835},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":26300000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1204"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":0.48050571856614877},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-566400000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-2.530243196397619},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-6300000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1206"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-0.11775700934579802},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":419900000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1207"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":7.662828257021359},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":709700000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1208"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":12.928553211644257},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":568800000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1209"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":10.342382311762455},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":1692100000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1210"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":7.755238601572945},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":736400000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1211"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":13.7807137376724},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":765500000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1212"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":12.975455963116133},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":202041000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1213"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":12.580245053293293},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":221219000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1214"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":13.224995725560662},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":275074000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1215"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":16.608883301754762},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":54841000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1216"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":3.450156713779373},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":453583000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1217"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":7.404568737901429},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":-1486886000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#1218"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":-24.331941271576408},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":99903000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1219"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":8.618137399522773},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":172128000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1220"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":14.936130444704965},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":198865000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1221"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":17.556381883639595},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":439908000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1222"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":9.513675957849067},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":457419000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1223"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":39.82408133735098},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":413613000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1224"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":32.849344900132714},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":331631000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1225"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":25.03716342469735},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":257935000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1226"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":19.370495506489615},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":1061856000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1227"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":20.96929181719407},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":0},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1228"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":0},"#1229":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":0},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1229"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":0},"#1230":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":0},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1230"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":0},"#1231":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":235707000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1231"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":14.334243716259731},"#1232":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":934041000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1232"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":14.196660101126234},"#1233":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":8271000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1233"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":0.4574518862492827},"#1234":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":111212000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1234"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":5.871951415901022},"#1235":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":146890000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1235"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":7.605915309176403},"#1236":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":115416000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1236"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":6.138920359348332},"#1237":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":376284000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1237"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":5.008210726997397},"#1238":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":0},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1238"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":0},"#1239":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-88447000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1239"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-4.410958699159417},"#1240":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-154251000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1240"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-7.422515217862036},"#1241":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-133946000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1241"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-6.7124499996492055},"#1242":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-371139000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1242"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-4.704139334361345},"#1243":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-40369000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1243"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-2.2225586760115212},"#1244":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-5136000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1244"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-0.26795804077595076},"#1245":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-68687000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1245"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-3.570197811839393},"#1246":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":-68278000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1246"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":-3.6678234150219757},"revenue@FY2008":{"kind":"filed","concept":"SalesRevenueNet","filing":63,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":6110840000}},"quality":[{"metric":"revenue","periodKey":"FY2011","rule":"period-consistency","severity":"warning","message":"Quarters sum to 6.5245e+9 but the year reports 6.1257e+9 (6.11% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2012","rule":"period-consistency","severity":"warning","message":"Quarters sum to 7.2776e+9 but the year reports 6.5793e+9 (9.60% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2011","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.3012e+8 but the year reports 1.9625e+8 (14.72% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2012","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.4495e+8 but the year reports 2.0178e+8 (17.62% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2014","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.7103e+8 but the year reports 2.7591e+8 (1.77% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"dilutedShares","periodKey":"2020Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 5.631e+6 against net income 1.998e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"operatingExpenses","periodKey":"2019Q1","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 8 of 8 period(s), by up to 4.9% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}