{"schemaVersion":2,"ticker":"WLK","company":{"ticker":"WLK","name":"WESTLAKE CORP","exchange":"NYSE","cik":1262823,"sic":"2860","sicDescription":"Industrial Organic Chemicals","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:54.133Z","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":[2325723000,3171787000,446363000,319925000,322411000,147924000,108354000,5076000000,8041000000,8635000000,8118000000,7504000000,11778000000,15794000000,12548000000,12142000000,11170000000],"costOfRevenue":[2130595000,2689104000,3060842000,2834081000,2658046000,3098000000,3278000000,4093000000,6280000000,6648000000,6858000000,6481000000,8283000000,11721000000,10329000000,10185000000,10357000000],"grossProfit":[195128000,482683000,559006000,736960000,1101438000,1317350000,1185000000,983000000,1761000000,1987000000,1260000000,1023000000,3495000000,4073000000,2219000000,1957000000,813000000],"operatingExpenses":[87871000,104319000,112210000,121609000,147974000,183745000,225000000,296000000,507000000,546000000,593000000,592000000,674000000,990000000,987000000,1066000000,1024000000],"operatingIncome":[107257000,378364000,446796000,615351000,953464000,1123991000,960000000,583000000,1225000000,1408000000,656000000,429000000,2800000000,3050000000,729000000,875000000,-1578000000],"pretaxIncome":[78753000,342960000,401432000,585169000,942172000,1083918000,963000000,558000000,1081000000,1334000000,570000000,331000000,2677000000,2946000000,700000000,938000000,-1597000000],"interestExpense":[34957000,39875000,50992000,43049000,18082000,37352000,35000000,79000000,159000000,126000000,124000000,142000000,176000000,177000000,165000000,159000000,171000000],"netIncome":[52995000,221393000,258966000,385555000,610425000,678523000,646000000,399000000,1304000000,996000000,421000000,330000000,2015000000,2247000000,479000000,602000000,-1508000000],"dilutedEps":[0.4,1.67,1.935,2.88,4.55,5.07,4.86,3.06,10,7.62,3.25,2.56,15.58,17.34,3.7,4.64,-11.7],"cash":[245592000,630299000,825901000,790078000,461301000,881000000,663000000,459000000,1531000000,753000000,728000000,1313000000,1908000000,2228000000,3304000000,2919000000,2724000000],"currentAssets":[null,1475960000,1756156000,1751413000,1649082000,2011287000,2175189000,2408000000,3463000000,2842000000,2742000000,3477000000,5263000000,5973000000,6609000000,6214000000,6216000000],"totalAssets":[null,2954144000,3266821000,3412196000,4060909000,5213990000,5569285000,10890000000,12076000000,11602000000,13261000000,13835000000,18459000000,20550000000,21035000000,20750000000,19961000000],"currentLiabilities":[null,323578000,364595000,398510000,404858000,537180000,522642000,1183000000,1967000000,1183000000,1241000000,1357000000,2344000000,2298000000,2790000000,2219000000,2770000000],"totalLiabilities":[null,1449074000,1510509000,1539940000,1642306000,2012102000,2007354000,6998000000,6707000000,5526000000,6858000000,7257000000,9931000000,10085000000,10271000000,9707000000,10666000000],"totalDebt":[null,764482000,764563000,763761000,763879000,763997000,758148000,3828000000,3837000000,2668000000,3445000000,3566000000,5180000000,4879000000,4906000000,4562000000,5584000000],"equity":[1284982000,1505070000,1756312000,1872256000,2418603000,3202000000,3562000000,3892000000,5369000000,6076000000,6403000000,6578000000,8528000000,10465000000,10764000000,11043000000,9295000000],"operatingCashFlow":[235522000,283284000,358935000,612087000,752729000,1032376000,1079000000,867000000,1528000000,1409000000,1301000000,1297000000,2394000000,3395000000,2336000000,1314000000,465000000],"capex":[99769000,81269000,176843000,386882000,679222000,431104000,491000000,629000000,577000000,702000000,787000000,525000000,658000000,1108000000,1034000000,1008000000,995000000],"depreciationAndAmortization":[123199000,128732000,131397000,144541000,157808000,208486000,246000000,378000000,601000000,641000000,713000000,773000000,840000000,1056000000,1097000000,1114000000,1178000000],"dilutedShares":[130842780,131353328,132600316,133282990,133779250,133643414,132301812,129974822,129540013,129985753,128757293,128089058,128697982,128845562,128598441,129206922,128260331],"sharesOutstanding":[null,132512288,133064186,133805462,133327286,132891518,130218346,128925003,129418505,128468255,128384771,127830206,127915741,127372729,128212091,128227014,127911148],"freeCashFlow":[135753000,202015000,182092000,225205000,73507000,601272000,588000000,238000000,951000000,707000000,514000000,772000000,1736000000,2287000000,1302000000,306000000,-530000000],"capexOutflow":[-99769000,-81269000,-176843000,-386882000,-679222000,-431104000,-491000000,-629000000,-577000000,-702000000,-787000000,-525000000,-658000000,-1108000000,-1034000000,-1008000000,-995000000],"grossMargin":[8.389993133318113,15.21801432441712,125.23573862528927,230.35398921622257,341.6254408193269,890.5586652605391,1093.637521457445,19.365642237982662,21.90026116154707,23.011001737116388,15.521064301552107,13.632729211087419,29.673968415690272,25.78827402811194,17.684093082562956,16.117608301762477,7.278424350940018],"operatingMargin":[4.611770189313172,11.929048199012103,100.09700624827775,192.34226771899662,295.7293640725658,759.8435683188665,885.9848275098288,11.48542159180457,15.234423579156822,16.305732484076433,8.080808080808081,5.716950959488273,23.773136355917813,19.311130809168038,5.809690787376474,7.206391039367485,-14.12712623097583],"netMargin":[2.278646253229641,6.980071486515331,58.01690552308323,120.51418301164335,189.33131934084136,458.69703361185475,596.1939568451558,7.860520094562648,16.21688844671061,11.534452808338159,5.186006405518601,4.3976545842217485,17.108167770419428,14.22692161580347,3.8173414089894804,4.95799703508483,-13.500447627573859],"currentRatio":[null,4.561373146505634,4.8167308931828465,4.394903515595594,4.07323555419431,3.7441583826650287,4.161910064633152,2.035502958579882,1.760549059481444,2.4023668639053253,2.209508460918614,2.5622697126013265,2.2453071672354947,2.5992167101827675,2.368817204301075,2.800360522757999,2.244043321299639],"netDebt":[null,134183000,-61338000,-26317000,302578000,-117003000,95148000,3369000000,2306000000,1915000000,2717000000,2253000000,3272000000,2651000000,1602000000,1643000000,2860000000],"ebit":[113710000,382835000,452424000,628218000,960254000,1121270000,998000000,637000000,1240000000,1460000000,694000000,473000000,2853000000,3123000000,865000000,1097000000,-1426000000],"totalCosts":[2218466000,2793423000,null,null,null,null,null,4493000000,6816000000,7227000000,7462000000,7075000000,8978000000,12744000000,11819000000,11267000000,12748000000],"fcfMargin":[5.837023583633993,6.369122516738987,40.794599910834904,70.39306087364226,22.79916007828517,406.473594548552,542.6657068497702,4.688731284475965,11.826887203084194,8.187608569774175,6.331608770633161,10.287846481876333,14.739344540669045,14.480182347726986,10.376155562639465,2.520177894910229,-4.744852282900626],"ebitda":[236909000,511567000,583821000,772759000,1118062000,1329756000,1244000000,1015000000,1841000000,2101000000,1407000000,1246000000,3693000000,4179000000,1962000000,2211000000,-248000000],"debtToCapital":[null,33.68426896585758,30.32927059056875,28.974054416189272,24.002618082364645,19.263680733999546,17.549121002336033,49.58549222797927,41.67933956115577,30.51235132662397,34.9817221770918,35.15378548895899,37.788152903414066,31.797445255474454,31.308232291001914,29.234219801345724,37.52940385778614],"returnOnAssets":[null,7.494319843582439,8.325589357921158,11.545261825205715,16.336582986589914,14.631383047944782,11.981517674361452,4.848327251153376,11.355917443176871,8.412872708843652,3.3865583397015646,2.4357838795394153,12.479098284511055,11.520418364992693,2.303715281952627,2.8814167763551515,-7.408317162437671],"returnOnEquity":[4.19921697024059,15.87017016170308,15.880752392697328,21.251083071889518,28.452344856822375,24.144135424615474,19.101123595505616,10.705661389857795,28.161105712126123,17.404980340760158,6.747335523679782,5.084354055927895,26.67814113597246,23.66134891802243,4.512694898487917,5.521162929334618,-14.829383420198644],"revenueGrowth":[null,36.378536910887505,-85.92708148434936,-28.326272562914045,0.7770571227631473,-54.11943140897798,-26.75022308753143,4584.6447754582205,58.412135539795116,7.38714090287278,-5.987261146496814,-7.563439270756344,56.95628997867803,34.09746985905926,-20.55210839559326,-3.235575390500478,-8.00527096030308]}},"quarterly":{"keys":["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":["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":[778334000,818389000,779677000,795387000,867252000,925049000,968372000,859175000,1034867000,913958000,821175000,801041000,864647000,939047000,1004165000,951625000,1027676000,998576000,1253227000,1135871000,1103531000,1185002000,1188037000,986766000,975000000,1086000000,1280000000,1735000000,1943000000,1979000000,2109000000,2010000000,2150000000,2235000000,2255000000,1995000000,2025000000,2144000000,2066000000,1883000000,1932000000,1709000000,1898000000,1965000000,2357000000,2859000000,3055000000,3507000000,4056000000,4483000000,3956000000,3299000000,3356000000,3251000000,3115000000,2826000000,2975000000,3207000000,3117000000,2843000000,2846000000,2953000000,2838000000,2533000000,2652000000,3271000000],"costOfRevenue":[720654000,692365000,644822000,631263000,699668000,757954000,821305000,781915000,862230000,712062000,648996000,610793000,636838000,665560000,699694000,655954000,740666000,692605000,891707000,773022000,818985000,831821000,876761000,750433000,719602000,844695000,1076895000,1453808000,1577000000,1576000000,1613000000,1514000000,1608000000,1683000000,1716000000,1641000000,1726000000,1804000000,1695000000,1633000000,1649000000,1540000000,1650000000,1642000000,1848000000,1987000000,2037000000,2411000000,2771000000,3038000000,3180000000,2732000000,2564000000,2609000000,2529000000,2627000000,2509000000,2543000000,2618000000,2515000000,2614000000,2695000000,2602000000,2446000000,2540000000,2619000000],"grossProfit":[57680000,126024000,134855000,164124000,167584000,167095000,147067000,77260000,172637000,201896000,172179000,190248000,227809000,273487000,304471000,295671000,287010000,305971000,361520000,362849000,284546000,353181000,311276000,236188000,255000000,241000000,203000000,282000000,366000000,403000000,496000000,496000000,542000000,552000000,539000000,354000000,299000000,340000000,371000000,250000000,283000000,169000000,248000000,323000000,509000000,872000000,1018000000,1096000000,1285000000,1445000000,776000000,567000000,792000000,642000000,586000000,199000000,466000000,664000000,499000000,328000000,232000000,258000000,236000000,87000000,112000000,652000000],"operatingExpenses":[null,26487000,27509000,27072000,26947000,28726000,29736000,26801000,27012000,30918000,29662000,34017000,33754000,38260000,37869000,38091000,38955000,39183000,54759000,50848000,55266000,57807000,57248000,47679000,53309000,53719000,72729000,78243000,124000000,131000000,125000000,127000000,134000000,140000000,138000000,134000000,162000000,144000000,140000000,147000000,147000000,131000000,135000000,145000000,163000000,152000000,151000000,208000000,242000000,263000000,254000000,231000000,253000000,243000000,237000000,254000000,243000000,258000000,319000000,246000000,264000000,367000000,275000000,257000000,284000000,288000000],"operatingIncome":[34429000,99537000,107346000,137052000,140637000,138369000,117331000,50459000,145625000,170978000,142517000,156231000,194055000,235227000,266602000,257580000,248055000,266788000,306761000,302387000,229280000,295374000,254028000,181145000,202000000,180000000,46000000,153000000,234000000,264000000,364000000,363000000,401000000,404000000,396000000,207000000,134000000,194000000,226000000,102000000,136000000,36000000,79000000,178000000,346000000,720000000,861000000,873000000,1032000000,1175000000,516000000,327000000,536000000,396000000,349000000,-552000000,223000000,406000000,180000000,66000000,-32000000,-109000000,-766000000,-671000000,-172000000,364000000],"pretaxIncome":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241407000,261850000,294605000,286056000,228785000,308474000,248453000,177288000,198236000,182204000,63462000,114098000,201000000,227000000,328000000,325000000,386000000,381000000,391000000,176000000,113000000,168000000,216000000,73000000,116000000,5000000,54000000,156000000,325000000,694000000,813000000,845000000,997000000,1148000000,496000000,305000000,516000000,377000000,365000000,-558000000,233000000,424000000,185000000,96000000,-34000000,-125000000,-775000000,-663000000,-190000000,338000000],"interestExpense":[null,8784000,11002000,11301000,12920000,12802000,12727000,12543000,12177000,11571000,11934000,7367000,6281000,5343000,3297000,3161000,9157000,9539000,9486000,9170000,9591000,8958000,8211000,8240000,6685000,5915000,24366000,42034000,40000000,39000000,40000000,40000000,37000000,31000000,28000000,30000000,30000000,28000000,31000000,35000000,31000000,40000000,37000000,34000000,33000000,36000000,61000000,46000000,46000000,44000000,44000000,43000000,42000000,42000000,40000000,41000000,40000000,41000000,39000000,39000000,39000000,40000000,41000000,51000000,56000000,55000000],"netIncome":[17647000,56942000,62731000,84073000,83544000,81049000,67930000,26443000,87813000,115501000,86964000,95277000,123347000,145816000,170290000,170972000,158032000,169443000,167757000,183291000,146342000,205095000,183604000,110969000,123000000,111000000,66000000,99000000,138000000,153000000,211000000,802000000,287000000,278000000,308000000,123000000,72000000,119000000,158000000,72000000,145000000,15000000,57000000,113000000,242000000,522000000,607000000,644000000,756000000,858000000,401000000,232000000,394000000,297000000,285000000,-497000000,174000000,313000000,108000000,7000000,-40000000,-142000000,-782000000,-544000000,-169000000,260000000],"dilutedEps":[0.135,0.43,0.475,0.63,0.625,0.605,0.505,0.2,0.655,0.86,0.65,0.71,0.92,1.09,1.27,1.27,1.18,1.26,1.25,1.37,1.1,1.54,1.39,0.84,0.94,0.85,0.51,0.76,1.06,1.17,1.61,6.15,2.2,2.12,2.35,0.95,0.55,0.92,1.22,0.56,1.13,0.11,0.45,0.87,1.87,4.04,4.69,4.980408661829788,5.83,6.6,3.1,1.7875047608494865,3.05,2.31,2.2,-3.846807330094747,1.34,2.4,0.83,0.05895591378501848,-0.31,-1.11,-6.06,-4.220226962192243,-1.31,2.01],"cash":[null,288805000,428333000,630299000,654503000,712322000,758939000,825901000,895142000,1110538000,1198468000,790078000,777887000,625501000,591556000,461301000,532643000,876067000,813468000,881000000,945649000,1026569000,961925000,663000000,614976000,770997000,380519000,459000000,372591000,395776000,678233000,1531000000,851000000,482000000,788000000,753000000,445000000,409000000,1437000000,728000000,1537000000,1109000000,1217000000,1313000000,1393000000,1844000000,3571000000,1908000000,1055000000,1317000000,1778000000,2228000000,2414000000,2677000000,3057000000,3304000000,3108000000,3042000000,2915000000,2919000000,2297000000,2085000000,1927000000,2724000000,2271000000,1643000000],"currentAssets":[null,null,null,1475960000,null,1688529000,1716253000,1756156000,1795876000,1970770000,1997805000,1751413000,1725278000,1601123000,1642851000,1649082000,1687263000,1822503000,1951948000,2011287000,2002162000,2166240000,2248430000,2175189000,2191734000,2190041000,2419744000,2408000000,2251288000,2377635000,2699533000,3463000000,2959000000,2694000000,3004000000,2842000000,2627000000,2595000000,3482000000,2742000000,3768000000,3165000000,3381000000,3477000000,3734000000,4445000000,6435000000,5263000000,5405000000,6013000000,6101000000,5973000000,6146000000,6296000000,6757000000,6609000000,6526000000,6609000000,6549000000,6214000000,6021000000,5946000000,5751000000,6216000000,5952000000,5689000000],"totalAssets":[null,null,null,2954144000,null,3147800000,3207179000,3266821000,3330047000,3441938000,3544174000,3412196000,3559225000,3708335000,3923449000,4060909000,4171956000,4369369000,5126283000,5213990000,5179785000,5411010000,5524405000,5569285000,5724401000,5920564000,10897049000,10890000000,10724830000,10885707000,11244125000,12076000000,11604000000,11346000000,11721000000,11602000000,12104000000,12216000000,13107000000,13261000000,14163000000,13555000000,13694000000,13835000000,14050000000,14719000000,17108000000,18459000000,19741000000,20372000000,20425000000,20550000000,20806000000,20981000000,21396000000,21035000000,20960000000,21083000000,21109000000,20750000000,20711000000,20806000000,19814000000,19961000000,19707000000,19439000000],"currentLiabilities":[null,null,null,323578000,null,329632000,331562000,364595000,311963000,338077000,362807000,398510000,399815000,394456000,432686000,404858000,359934000,386929000,573036000,537180000,453207000,534658000,534887000,522642000,506161000,620101000,1204650000,1183000000,943431000,1030921000,1170276000,1967000000,1653000000,1186000000,1301000000,1183000000,1226000000,1254000000,1238000000,1241000000,1024000000,1109000000,1218000000,1357000000,1326000000,1485000000,1898000000,2344000000,2550000000,2513000000,2461000000,2298000000,2159000000,2131000000,2659000000,2790000000,2655000000,2537000000,2351000000,2219000000,2285000000,2403000000,2897000000,2770000000,2743000000,2319000000],"totalLiabilities":[null,null,null,1449074000,null,1473972000,1478056000,1510509000,1467017000,1489627000,1510746000,1539940000,1569434000,1595849000,1658392000,1642306000,1603384000,1641296000,2003935000,2012102000,1909043000,1993835000,2004567000,2007354000,2019999000,2183128000,7072912000,6998000000,6691998000,6676664000,6692626000,6707000000,5963000000,5500000000,5633000000,5526000000,5919000000,5957000000,6745000000,6858000000,7725000000,7118000000,7206000000,7257000000,7225000000,7380000000,9239000000,9931000000,10489000000,10398000000,10237000000,10085000000,9978000000,9904000000,10111000000,10271000000,10107000000,9989000000,9923000000,9707000000,9790000000,10015000000,9876000000,10666000000,10656000000,10231000000],"totalDebt":[null,null,null,764482000,null,764522000,764543000,764563000,764583000,764604000,763731000,763761000,763790000,763820000,763849000,763879000,763909000,763938000,763968000,763997000,764027000,764056000,764086000,758148000,null,758453000,3680585000,3828000000,3601642000,3489900000,3349402000,3837000000,3127000000,2666000000,2667000000,2668000000,2669000000,2669000000,3424000000,3445000000,4432000000,3745000000,3681000000,3566000000,3568000000,3575000000,5197000000,5180000000,5166000000,4868000000,4819000000,4879000000,4892000000,4894000000,4873000000,4906000000,4890000000,4885000000,4616000000,4562000000,4592000000,4657000000,4656000000,5584000000,5570000000,5067000000],"equity":[null,null,null,1505070000,null,1673828000,1729123000,1756312000,1863030000,1952311000,2033428000,1872256000,1989791000,2112486000,2265057000,2418603000,2568572000,2728073000,3122348000,3202000000,3270742000,3417175000,3519838000,3562000000,3704402000,3737436000,3824137000,3892000000,4033000000,4209000000,4551000000,5369000000,5641000000,5846000000,6088000000,6076000000,6185000000,6259000000,6362000000,6403000000,6438000000,6437000000,6488000000,6578000000,6825000000,7339000000,7869000000,8528000000,9252000000,9974000000,10188000000,10465000000,10828000000,11077000000,11285000000,10764000000,10853000000,11094000000,11186000000,11043000000,10921000000,10791000000,9938000000,9295000000,9051000000,9208000000],"operatingCashFlow":[null,null,159387000,68303000,40660000,84645000,119048000,114582000,105576000,210570000,176685000,119256000,116252000,139228000,292020000,205229000,212505000,219737000,343882000,256252000,190556000,244799000,405945000,237700000,128935000,240957000,174268000,322840000,157000000,323000000,482000000,566000000,225000000,324000000,606000000,254000000,147000000,320000000,501000000,333000000,61000000,448000000,357000000,431000000,265000000,617000000,755000000,757000000,700000000,913000000,947000000,835000000,512000000,555000000,696000000,573000000,169000000,237000000,474000000,434000000,-77000000,135000000,182000000,225000000,-94000000,318000000],"capex":[null,null,null,null,28808000,38523000,42645000,65020000,64902000,75666000,94895000,151419000,150784000,147089000,200418000,180932000,110741000,106171000,94271000,119921000,95822000,108110000,125304000,161764000,136328000,150833000,180170000,161670000,134000000,147000000,133000000,163000000,154000000,158000000,195000000,195000000,203000000,208000000,193000000,183000000,164000000,127000000,112000000,122000000,141000000,129000000,144000000,244000000,263000000,230000000,318000000,297000000,267000000,240000000,245000000,282000000,272000000,231000000,220000000,285000000,248000000,267000000,239000000,241000000,209000000,207000000],"depreciationAndAmortization":[null,null,32201000,32410000,32578000,32805000,32861000,33153000,35394000,35783000,38424000,34940000,35356000,40210000,40728000,41514000,45972000,48502000,53920000,60092000,58641000,60340000,61248000,65771000,65714000,67250000,94229000,150807000,150000000,145000000,154000000,152000000,156000000,156000000,161000000,168000000,171000000,176000000,178000000,188000000,190000000,191000000,196000000,196000000,195000000,202000000,203000000,240000000,257000000,264000000,264000000,271000000,267000000,271000000,277000000,282000000,273000000,279000000,281000000,281000000,283000000,295000000,303000000,297000000,284000000,286000000],"dilutedShares":[null,131213506,131355978,131794778,132225716,132850130,132763864,132555640,133117034,133297792,133313520,null,133817737,133791190,133811108,133696726,133612924,133767890,133846059,133344221,133205306,133044975,132121235,130847646,130600514,129980527,129379956,129587597,129692015,129786714,129888968,128790157,130190892,130306615,130052292,129393409,128913921,128850335,128552360,128716340,128442972,127823629,127953907,128137034,128483373,128877860,128765814,128661637,128925099,129341096,128747012,128370998,128459368,128484016,128583927,128864910,129020370,129350720,129340461,129115008,128308537,128238514,128251427,128243474,127992500,128500530],"sharesOutstanding":[null,null,null,132512288,null,133192322,133205484,133064186,133236356,133212436,133393168,133805462,133896194,133623374,133540472,133327286,133429082,133483755,133459620,132891518,132861942,132032804,130940345,130218346,130291022,128783763,128899003,128925003,129043000,129052836,129099687,129418505,null,null,null,128468255,null,null,null,128384771,null,null,null,127830206,null,null,null,127915741,null,null,null,127372729,null,null,null,128212091,null,null,null,128227014,null,null,null,127911148,null,null],"freeCashFlow":[null,null,null,null,11852000,46122000,76403000,49562000,40674000,134904000,81790000,-32163000,-34532000,-7861000,91602000,24297000,101764000,113566000,249611000,136331000,94734000,136689000,280641000,75936000,-7393000,90124000,-5902000,161170000,23000000,176000000,349000000,403000000,71000000,166000000,411000000,59000000,-56000000,112000000,308000000,150000000,-103000000,321000000,245000000,309000000,124000000,488000000,611000000,513000000,437000000,683000000,629000000,538000000,245000000,315000000,451000000,291000000,-103000000,6000000,254000000,149000000,-325000000,-132000000,-57000000,-16000000,-303000000,111000000],"capexOutflow":[null,null,null,null,-28808000,-38523000,-42645000,-65020000,-64902000,-75666000,-94895000,-151419000,-150784000,-147089000,-200418000,-180932000,-110741000,-106171000,-94271000,-119921000,-95822000,-108110000,-125304000,-161764000,-136328000,-150833000,-180170000,-161670000,-134000000,-147000000,-133000000,-163000000,-154000000,-158000000,-195000000,-195000000,-203000000,-208000000,-193000000,-183000000,-164000000,-127000000,-112000000,-122000000,-141000000,-129000000,-144000000,-244000000,-263000000,-230000000,-318000000,-297000000,-267000000,-240000000,-245000000,-282000000,-272000000,-231000000,-220000000,-285000000,-248000000,-267000000,-239000000,-241000000,-209000000,-207000000],"grossMargin":[7.410700290620737,15.399033955734986,17.29626499178506,20.634483591006642,19.32356454640635,18.06336745404838,15.187035560714271,8.9923473099194,16.682047064985163,22.090292989393387,20.967394282582884,23.750095188635786,26.3470526122221,29.123888367674887,30.32081381047935,31.070116905293578,27.928062930339912,30.64073240294179,28.847128253700248,31.944560605913875,25.785048177169468,29.804253494930812,26.200867481399992,23.93556324397071,26.153846153846157,22.191528545119706,15.859375,16.253602305475503,18.836850231600618,20.363820111167254,23.518255097202463,24.676616915422887,25.209302325581394,24.697986577181208,23.902439024390244,17.74436090225564,14.765432098765432,15.858208955223882,17.957405614714425,13.27668613913967,14.648033126293997,9.8888238736103,13.066385669125394,16.43765903307888,21.595248196860418,30.50017488632389,33.32242225859247,31.25178214998574,31.68145956607495,32.23287976801249,19.61577350859454,17.187026371627766,23.59952324195471,19.74776991694863,18.812199036918138,7.041755130927105,15.663865546218487,20.704708450265045,16.008982996470966,11.537108688005627,8.151791988756148,8.736877751439215,8.315715292459478,3.434662455586261,4.223227752639517,19.93274228064812],"operatingMargin":[4.4234223353984286,12.162553504507025,13.768009060162093,17.23085743166534,16.216393850922223,14.958018440104254,12.116314804641192,5.8729595251258475,14.071856576738847,18.70742419235895,17.355253143361647,19.503496075731455,22.443262973213347,25.0495449109576,26.54962082924619,27.067384736634704,24.13747134310814,26.716844786976658,24.477688399627525,26.621596994729156,20.776942378601053,24.926033880111596,21.3821623400618,18.357442392623984,20.717948717948715,16.574585635359114,3.5937499999999996,8.818443804034583,12.04323211528564,13.340070742799393,17.259364627785683,18.059701492537314,18.651162790697676,18.07606263982103,17.560975609756095,10.37593984962406,6.617283950617284,9.048507462686567,10.939012584704743,5.416887944768986,7.039337474120083,2.1064950263311877,4.1622760800842995,9.05852417302799,14.679677556215529,25.183630640083944,28.18330605564648,24.893071000855432,25.443786982248522,26.210127146999778,13.043478260869565,9.912094574113366,15.971394517282478,12.180867425407566,11.203852327447834,-19.53290870488323,7.495798319327732,12.659806672903024,5.7747834456207885,2.3214913823425958,-1.1243851018973998,-3.6911615306468,-26.990838618745595,-26.490327674694036,-6.485671191553545,11.128095383674717],"netMargin":[2.2672785719241353,6.957815904172709,8.045767670458408,10.570074693199663,9.633186201934386,8.761589926587671,7.014866187787339,3.077719905723514,8.485438225395148,12.63745161156202,10.59019088501233,11.894147740252995,14.265590466398425,15.528083258878416,16.958368395632192,17.966320767108893,15.377609285416804,16.968463091442214,13.386002695441448,16.13660354036682,13.261249570696245,17.307565725627466,15.45440083095055,11.245725937050931,12.615384615384615,10.220994475138122,5.15625,5.706051873198847,7.102418939783838,7.7311773623041935,10.004741583688952,39.90049751243781,13.348837209302324,12.438478747203579,13.658536585365855,6.165413533834586,3.5555555555555554,5.550373134328359,7.647628267182963,3.8236856080722257,7.505175983436853,0.8777062609713282,3.0031612223393047,5.750636132315521,10.267288926601612,18.25813221406086,19.869067103109657,18.36327345309381,18.639053254437872,19.138969440107072,10.136501516683518,7.032434070930585,11.740166865315853,9.135650569055676,9.149277688603531,-17.586694975230007,5.848739495798319,9.759900218272529,3.4648700673724733,0.24621878297572986,-1.4054813773717498,-4.808669150016931,-27.554615926708948,-21.476510067114095,-6.372549019607843,7.9486395597676545],"currentRatio":[null,null,null,4.561373146505634,null,5.122466872148335,5.176265675801208,4.8167308931828465,5.756695505556749,5.829352484788968,5.506522751766091,4.394903515595594,4.315190775733777,4.0590661569351205,3.796866549876816,4.07323555419431,4.687701078531064,4.710174218008989,3.4063270021429717,3.7441583826650287,4.417764950673754,4.05163674722907,4.203560752084085,4.161910064633152,4.330112355554853,3.5317488602663114,2.008669738098203,2.035502958579882,2.386277321817918,2.3063212409098273,2.306749006217337,1.760549059481444,1.7900786448880823,2.2715008431703203,2.3089930822444273,2.4023668639053253,2.1427406199021206,2.069377990430622,2.8126009693053313,2.209508460918614,3.6796875,2.853922452660054,2.7758620689655173,2.5622697126013265,2.8159879336349927,2.993265993265993,3.3904109589041096,2.2453071672354947,2.119607843137255,2.3927576601671308,2.4790735473384804,2.5992167101827675,2.8466882816118573,2.954481464101361,2.5411808950733357,2.368817204301075,2.4580037664783427,2.605045329128892,2.7856231390897492,2.800360522757999,2.635010940919037,2.4744069912609237,1.9851570590265792,2.244043321299639,2.169886985052862,2.4532125916343253],"netDebt":[null,null,null,134183000,null,52200000,5604000,-61338000,-130559000,-345934000,-434737000,-26317000,-14097000,138319000,172293000,302578000,231266000,-112129000,-49500000,-117003000,-181622000,-262513000,-197839000,95148000,null,-12544000,3300066000,3369000000,3229051000,3094124000,2671169000,2306000000,2276000000,2184000000,1879000000,1915000000,2224000000,2260000000,1987000000,2717000000,2895000000,2636000000,2464000000,2253000000,2175000000,1731000000,1626000000,3272000000,4111000000,3551000000,3041000000,2651000000,2478000000,2217000000,1816000000,1602000000,1782000000,1843000000,1701000000,1643000000,2295000000,2572000000,2729000000,2860000000,3299000000,3424000000],"ebit":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250564000,271389000,304091000,295226000,238376000,317432000,256664000,185528000,204921000,188119000,87828000,156132000,241000000,266000000,368000000,365000000,423000000,412000000,419000000,206000000,143000000,196000000,247000000,108000000,147000000,45000000,91000000,190000000,358000000,730000000,874000000,891000000,1043000000,1192000000,540000000,348000000,558000000,419000000,405000000,-517000000,273000000,465000000,224000000,135000000,5000000,-85000000,-734000000,-612000000,-134000000,393000000],"totalCosts":[743905000,718852000,672331000,658335000,726615000,786680000,851041000,808716000,889242000,742980000,678658000,644810000,670592000,703820000,737563000,694045000,779621000,731788000,946466000,833484000,874251000,889628000,934009000,805621000,773000000,906000000,1234000000,1582000000,1709000000,1715000000,1745000000,1647000000,1749000000,1831000000,1859000000,1788000000,1891000000,1950000000,1840000000,1781000000,1796000000,1673000000,1819000000,1787000000,2011000000,2139000000,2194000000,2634000000,3024000000,3308000000,3440000000,2972000000,2820000000,2855000000,2766000000,3378000000,2752000000,2801000000,2937000000,2777000000,2878000000,3062000000,3604000000,3204000000,2824000000,2907000000],"fcfMargin":[null,null,null,null,1.3666154704745563,4.985898044319814,7.8898398549317825,5.768557046003433,3.9303601332345126,14.76041568649763,9.960118123420708,-4.015150285690745,-3.9937685552601234,-0.8371252983077525,9.122206011960186,2.5532116117168,9.902342761726459,11.37279485988047,19.917461082469497,12.00233125064378,8.584625171381683,11.534917240646008,23.622244088357515,7.695441472446356,-0.7582564102564102,8.298710865561693,-0.46109374999999997,9.289337175792507,1.1837364899639733,8.893380495199596,16.548127074442863,20.049751243781095,3.302325581395349,7.427293064876958,18.226164079822617,2.9573934837092732,-2.7654320987654324,5.223880597014925,14.908034849951598,7.966011683483802,-5.331262939958592,18.782913984786425,12.908324552160169,15.725190839694655,5.260924904539669,17.06890521161245,20,14.627887082976903,10.774161735700197,15.235333482043275,15.89989888776542,16.307972112761444,7.300357568533969,9.689326361119656,14.47833065810594,10.29723991507431,-3.46218487394958,0.18709073900841908,8.148861084376001,5.240942666197679,-11.419536191145466,-4.470030477480528,-2.00845665961945,-0.6316620607974733,-11.425339366515837,3.3934576582084994],"ebitda":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296536000,319891000,358011000,355318000,297017000,377772000,317912000,251299000,270635000,255369000,182057000,306939000,391000000,411000000,522000000,517000000,579000000,568000000,580000000,374000000,314000000,372000000,425000000,296000000,337000000,236000000,287000000,386000000,553000000,932000000,1077000000,1131000000,1300000000,1456000000,804000000,619000000,825000000,690000000,682000000,-235000000,546000000,744000000,505000000,416000000,288000000,210000000,-431000000,-315000000,150000000,679000000],"debtToCapital":[null,null,null,33.68426896585758,null,31.354071400742306,30.659398652425786,30.32927059056875,29.09800644158786,28.14235999285955,27.30381075941696,28.974054416189272,27.73806181841028,26.55558900895802,25.218643298933674,24.002618082364645,22.923131444710414,21.876735210742464,19.657897093288348,19.263680733999546,18.936077877073014,18.273470181389165,17.836124076897722,17.549121002336033,null,16.86992272273626,49.043588823143615,49.58549222797927,47.17499523880753,45.329852316564704,42.39533633858125,41.67933956115577,35.66377737226277,31.320488721804512,30.46259280411194,30.51235132662397,30.14456742715157,29.894713261648747,34.988759452278764,34.9817221770918,40.772769089236434,36.78059320369279,36.198249582063134,35.15378548895899,34.33079957663812,32.75609309144218,39.77498851982244,37.788152903414066,35.830212234706615,32.79881417598706,32.111681215432796,31.797445255474454,31.119592875318062,30.643040510926056,30.15843544993192,31.308232291001914,31.061424125007942,30.57137492959509,29.211492216175166,29.234219801345724,29.600979823373947,30.14629725530813,31.90352199534055,37.52940385778614,38.09588947404418,35.49562171628722],"returnOnAssets":[null,null,null,7.494319843582439,null,9.89252811487388,9.871478953934282,8.325589357921158,7.904843385093363,9.034866029575076,9.382445266896873,11.545261825205715,12.224484677045702,12.626203223289517,14.321290723969327,16.336582986589914,16.688524043092514,16.557601021280306,14.7231763327356,14.631383047944782,14.261152014368234,14.365189733444891,13.48893141926606,11.981703146771274,11.420714943783974,9.32920704572904,5.00526932633371,4.848327251153376,5.033669963051769,5.426545841132754,5.428799755604649,11.355917443176871,13.014564578618762,14.195940959459389,14.587336232657128,8.412872708843652,6.5884933355829265,5.279687632628809,3.8021588529080073,3.3865583397015646,3.7613735866296114,3.0266578712506305,2.1566359464199096,2.4357838795394153,3.026973381065466,6.606776543821178,9.635737939094865,12.479098284511055,14.968482732088425,16.328973241001965,14.16886473236885,11.520418364992693,9.297851875601154,6.403404831572075,5.7770019846488605,2.303715281952627,1.240243260067998,1.307531380753138,0.4611222209151864,2.8814167763551515,1.8622063305416234,-0.3198930506815632,-4.6770764606700395,-7.408317162437671,-8.100351328615965,-6.13740837371102],"returnOnEquity":[null,null,null,15.87017016170308,null,18.60388283622929,18.309628638332843,15.880752392697328,14.129402103025715,16.418951397064482,16.83543957277921,21.251083071889518,21.85873675418609,22.210408047437546,24.87992862601591,28.452344856822375,28.304459298217367,27.630569114021746,24.73190710555453,24.144135424615474,22.839429426127793,22.86270627320492,21.629385265633935,19.101419278533413,17.853910973020774,14.775729945345736,11.192004330080099,10.705661389857795,10.701266394068707,11.476843203670175,14.352004032889255,28.161105712126123,30.039280545792845,31.38736946792641,31.487921797161388,17.404980340760158,13.208185354304074,10.276745146633623,7.582329317269076,6.747335523679782,7.826982492276004,6.143667296786389,4.498054474708171,5.084354055927895,6.4389655432405934,13.559814169570267,20.67284251584593,26.67814113597246,31.46109348759097,33.09651706809912,29.45118236694911,23.66134891802243,18.774900398406373,12.578974870552468,11.251338890699948,4.512694898487917,2.3891886905585533,2.4807180551170447,0.8722353255306841,5.521162929334618,3.5638835308165704,-0.6122915238748001,-9.060783942435146,-14.829383420198644,-16.392950130182253,-12.350617530876544],"revenueGrowth":[null,null,null,null,11.424144390454494,13.032921996752144,24.201688647991414,8.019743847963312,19.32713905531496,-1.1989635143651811,-15.200460153742569,-6.766258329211161,-16.44849048235184,2.74509331938666,22.283922428227854,18.79853840190453,18.854977811754402,6.339299310897117,24.80289593841649,19.3611979508735,7.381217426504083,18.669184919325122,-5.201771107708342,-13.126930787034796,-11.647248695324375,-8.354585055552644,7.740752181960664,75.82689310332947,99.28205128205127,82.22836095764272,64.765625,15.85014409221901,10.653628409675765,12.935826174835775,6.9227121858700835,-0.7462686567164201,-5.813953488372093,-4.071588366890378,-8.381374722838142,-5.6140350877192935,-4.592592592592593,-20.28917910447762,-8.131655372700875,4.3547530536378165,21.997929606625256,67.29081334113516,60.95890410958904,78.47328244274809,72.08315655494273,56.80307799930044,29.49263502454993,-5.930995152552043,-17.258382642998026,-27.481597144769133,-21.25884732052579,-14.337678084267957,-11.352800953516095,-1.3534297139341733,0.06420545746388395,0.6015569709837187,-4.336134453781515,-7.920174618023079,-8.950914340712224,-10.90397467463946,-6.816584680252991,10.768709786657627]}},"filings":[{"accn":"0001262823-14-000007","filed":"2014-02-21","form":"10-K"},{"accn":"0001262823-15-000007","filed":"2015-02-25","form":"10-K"},{"accn":"0001262823-16-000030","filed":"2016-02-24","form":"10-K"},{"accn":"0001262823-17-000008","filed":"2017-02-22","form":"10-K"},{"accn":"0001262823-19-000012","filed":"2019-02-20","form":"10-K"},{"accn":"0001262823-20-000007","filed":"2020-02-19","form":"10-K"},{"accn":"0001262823-21-000023","filed":"2021-02-24","form":"10-K"},{"accn":"0001262823-22-000014","filed":"2022-02-23","form":"10-K"},{"accn":"0001262823-21-000036","filed":"2021-05-05","form":"10-Q"},{"accn":"0001262823-21-000059","filed":"2021-08-03","form":"10-Q"},{"accn":"0001262823-21-000071","filed":"2021-11-03","form":"10-Q"},{"accn":"0001262823-23-000011","filed":"2023-02-22","form":"10-K"},{"accn":"0001262823-22-000022","filed":"2022-05-04","form":"10-Q"},{"accn":"0001262823-22-000043","filed":"2022-08-03","form":"10-Q"},{"accn":"0001262823-22-000052","filed":"2022-11-03","form":"10-Q"},{"accn":"0001262823-24-000014","filed":"2024-02-22","form":"10-K"},{"accn":"0001262823-23-000020","filed":"2023-05-04","form":"10-Q"},{"accn":"0001262823-23-000031","filed":"2023-08-03","form":"10-Q"},{"accn":"0001262823-23-000042","filed":"2023-11-02","form":"10-Q"},{"accn":"0001262823-25-000011","filed":"2025-02-25","form":"10-K"},{"accn":"0001262823-24-000025","filed":"2024-05-02","form":"10-Q"},{"accn":"0001262823-24-000045","filed":"2024-08-09","form":"10-Q"},{"accn":"0001262823-24-000053","filed":"2024-11-06","form":"10-Q"},{"accn":"0001262823-26-000016","filed":"2026-02-26","form":"10-K"},{"accn":"0001262823-25-000029","filed":"2025-05-02","form":"10-Q"},{"accn":"0001262823-25-000052","filed":"2025-08-06","form":"10-Q"},{"accn":"0001262823-25-000064","filed":"2025-10-31","form":"10-Q"},{"accn":"0001262823-26-000022","filed":"2026-05-06","form":"10-Q"},{"accn":"0001262823-26-000032","filed":"2026-08-05","form":"10-Q"},{"accn":"0001193125-12-075023","filed":"2012-02-23","form":"10-K"},{"accn":"0001262823-13-000007","filed":"2013-02-22","form":"10-K"},{"accn":"0001262823-18-000008","filed":"2018-02-21","form":"10-K"},{"accn":"0001262823-18-000033","filed":"2018-11-06","form":"10-Q"},{"accn":"0001262823-19-000020","filed":"2019-05-02","form":"10-Q"},{"accn":"0001262823-19-000039","filed":"2019-08-06","form":"10-Q"},{"accn":"0001262823-19-000050","filed":"2019-11-06","form":"10-Q"},{"accn":"0001262823-20-000015","filed":"2020-05-06","form":"10-Q"},{"accn":"0001262823-20-000027","filed":"2020-08-06","form":"10-Q"},{"accn":"0001262823-20-000043","filed":"2020-11-04","form":"10-Q"},{"accn":"0001193125-11-207567","filed":"2011-08-03","form":"10-Q"},{"accn":"0001193125-11-292240","filed":"2011-11-02","form":"10-Q"},{"accn":"0001193125-12-204087","filed":"2012-05-02","form":"10-Q"},{"accn":"0001193125-12-334599","filed":"2012-08-03","form":"10-Q"},{"accn":"0001262823-12-000009","filed":"2012-11-08","form":"10-Q"},{"accn":"0001262823-13-000019","filed":"2013-05-07","form":"10-Q"},{"accn":"0001262823-13-000026","filed":"2013-07-31","form":"10-Q"},{"accn":"0001262823-13-000035","filed":"2013-11-07","form":"10-Q"},{"accn":"0001262823-14-000014","filed":"2014-05-06","form":"10-Q"},{"accn":"0001262823-14-000021","filed":"2014-08-06","form":"10-Q"},{"accn":"0001262823-14-000028","filed":"2014-11-07","form":"10-Q"},{"accn":"0001262823-15-000013","filed":"2015-05-06","form":"10-Q"},{"accn":"0001262823-15-000019","filed":"2015-08-05","form":"10-Q"},{"accn":"0001262823-15-000024","filed":"2015-11-04","form":"10-Q"},{"accn":"0001262823-16-000036","filed":"2016-05-04","form":"10-Q"},{"accn":"0001262823-16-000041","filed":"2016-08-09","form":"10-Q"},{"accn":"0001262823-16-000049","filed":"2016-11-09","form":"10-Q"},{"accn":"0001262823-17-000016","filed":"2017-05-03","form":"10-Q"},{"accn":"0001262823-17-000024","filed":"2017-08-03","form":"10-Q"},{"accn":"0001262823-17-000031","filed":"2017-11-07","form":"10-Q"},{"accn":"0001262823-18-000016","filed":"2018-05-03","form":"10-Q"},{"accn":"0001262823-18-000024","filed":"2018-08-02","form":"10-Q"}],"provenance":{"revenue@FY2011":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":446363000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":319925000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":322411000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":147924000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":108354000},"revenue@FY2016":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":5076000000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1943000000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1979000000},"revenue@2017Q3":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2109000000},"revenue@2017Q4":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":2010000000},"revenue@FY2017":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":8041000000},"revenue@2018Q1":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2150000000},"revenue@2018Q2":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2235000000},"revenue@2018Q3":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2255000000},"revenue@2018Q4":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":1995000000},"revenue@FY2018":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":8635000000},"revenue@2019Q1":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2025000000},"revenue@2019Q2":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2144000000},"revenue@2019Q3":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2066000000},"revenue@2019Q4":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":1883000000},"revenue@FY2019":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":8118000000},"revenue@2020Q1":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1932000000},"revenue@2020Q2":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1709000000},"revenue@2020Q3":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1898000000},"revenue@2020Q4":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":1965000000},"revenue@FY2020":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":7504000000},"revenue@2021Q1":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2357000000},"revenue@2021Q2":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2859000000},"revenue@2021Q3":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":3055000000},"#0":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":11778000000},"#1":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":8271000000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":3507000000},"revenue@FY2021":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":11778000000},"revenue@2022Q1":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":4056000000},"revenue@2022Q2":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":4483000000},"revenue@2022Q3":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":3956000000},"#2":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":15794000000},"#3":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":12495000000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":3299000000},"revenue@FY2022":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":15794000000},"revenue@2023Q1":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3356000000},"revenue@2023Q2":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3251000000},"revenue@2023Q3":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":3115000000},"#4":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":12548000000},"#5":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":9722000000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":2826000000},"revenue@FY2023":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":12548000000},"revenue@2024Q1":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2975000000},"revenue@2024Q2":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3207000000},"revenue@2024Q3":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3117000000},"#6":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":12142000000},"#7":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":9299000000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":2843000000},"revenue@FY2024":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":12142000000},"revenue@2025Q1":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2846000000},"revenue@2025Q2":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2953000000},"revenue@2025Q3":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2838000000},"#8":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":11170000000},"#9":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":8637000000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":2533000000},"revenue@FY2025":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":11170000000},"revenue@2026Q1":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2652000000},"revenue@2026Q2":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":3271000000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":2325723000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":778334000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":818389000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":779677000},"revenue@2010Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":795387000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":3171787000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":867252000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":925049000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":968372000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":859175000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1034867000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":913958000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":821175000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":0,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":801041000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":864647000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":1,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":939047000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":1,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1004165000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":1,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":951625000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1027676000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":998576000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1253227000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":1135871000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1103531000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":3,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1185002000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1188037000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":3,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":986766000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":975000000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1086000000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1280000000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":1735000000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":4093000000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1613000000},"#10":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6280000000},"#11":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":4766000000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":1514000000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":6280000000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1608000000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1683000000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1716000000},"#12":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":6648000000},"#13":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":5007000000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":1641000000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":6648000000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1726000000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1804000000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1695000000},"#14":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6858000000},"#15":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":5225000000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":1633000000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6858000000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1649000000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1540000000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1650000000},"#16":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":6481000000},"#17":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":4839000000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":1642000000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":6481000000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1848000000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1987000000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2037000000},"#18":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":8283000000},"#19":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":5872000000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":2411000000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":8283000000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2771000000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":3038000000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":3180000000},"#20":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":11721000000},"#21":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":8989000000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":2732000000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":11721000000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2564000000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2609000000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2529000000},"#22":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":10329000000},"#23":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":7702000000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":2627000000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":10329000000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2509000000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2543000000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2618000000},"#24":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":10185000000},"#25":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":7670000000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":2515000000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":10185000000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2614000000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2695000000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2602000000},"#26":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":10357000000},"#27":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":7911000000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":2446000000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":10357000000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2540000000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2619000000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":2130595000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":39,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":692365000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":40,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":644822000},"#28":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2689104000},"#29":{"kind":"filed","concept":"CostOfGoodsSold","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":2057841000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":631263000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2689104000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":699668000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":757954000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":821305000},"#30":{"kind":"filed","concept":"CostOfGoodsSold","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":3060842000},"#31":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":2278927000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":781915000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":3060842000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":862230000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":712062000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":648996000},"#32":{"kind":"filed","concept":"CostOfGoodsSold","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2834081000},"#33":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":2223288000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":610793000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2834081000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":636838000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":665560000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":699694000},"#34":{"kind":"filed","concept":"CostOfGoodsSold","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2658046000},"#35":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":2002092000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":655954000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2658046000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":740666000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":692605000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":52,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":891707000},"#36":{"kind":"filed","concept":"CostOfGoodsSold","filing":3,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3098000000},"#37":{"kind":"filed","concept":"CostOfGoodsSold","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":2324978000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":773022000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":3,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3098000000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":818985000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":831821000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":55,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":876761000},"#38":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":3278000000},"#39":{"kind":"filed","concept":"CostOfGoodsSold","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":2527567000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":750433000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":3278000000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":719602000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":844695000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":58,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1076895000},"#40":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":4095000000},"#41":{"kind":"filed","concept":"CostOfGoodsSold","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":2641192000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":1453808000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1577000000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1576000000},"costOfRevenue@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"grossProfit@2010Q1","weight":-1}],"rule":"accounting-identity","value":720654000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":195128000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":57680000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":126024000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":134855000},"grossProfit@2010Q4":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":164124000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":482683000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":167584000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":167095000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":147067000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":77260000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":559006000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":172637000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":201896000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":172179000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":190248000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":736960000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":227809000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":273487000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":304471000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":295671000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1101438000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":287010000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":305971000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":361520000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":362849000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1317350000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":284546000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":353181000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":311276000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":236188000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1185000000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":255000000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":241000000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":203000000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":282000000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":983000000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":366000000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":403000000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":496000000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":496000000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1761000000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":542000000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":552000000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":539000000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":354000000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1987000000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":299000000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":340000000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":371000000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":250000000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1260000000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":283000000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":169000000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":248000000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":323000000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1023000000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":509000000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":872000000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1018000000},"#42":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3495000000},"#43":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2399000000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":1096000000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3495000000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1285000000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1445000000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":776000000},"#44":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4073000000},"#45":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3506000000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":567000000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4073000000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":792000000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":642000000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":586000000},"#46":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2219000000},"#47":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2020000000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":199000000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2219000000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":466000000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":664000000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":499000000},"#48":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1957000000},"#49":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1629000000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":328000000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1957000000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":232000000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":258000000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":236000000},"#50":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":813000000},"#51":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":726000000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":87000000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":813000000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":112000000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":652000000},"#52":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":87871000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":87871000},"#53":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":26487000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#53"}],"rule":"component-sum","value":26487000},"#54":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":27509000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":27509000},"#55":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":104319000},"#56":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":77247000},"#57":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":27072000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"}],"rule":"component-sum","value":27072000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#55"}],"rule":"component-sum","value":104319000},"#58":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":26947000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#58"}],"rule":"component-sum","value":26947000},"#59":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":28726000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#59"}],"rule":"component-sum","value":28726000},"#60":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":29736000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#60"}],"rule":"component-sum","value":29736000},"#61":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":112210000},"#62":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":85409000},"#63":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":26801000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"}],"rule":"component-sum","value":26801000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#61"}],"rule":"component-sum","value":112210000},"#64":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":27012000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#64"}],"rule":"component-sum","value":27012000},"#65":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":30918000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#65"}],"rule":"component-sum","value":30918000},"#66":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":29662000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#66"}],"rule":"component-sum","value":29662000},"#67":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":121609000},"#68":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":87592000},"#69":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":34017000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"}],"rule":"component-sum","value":34017000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#67"}],"rule":"component-sum","value":121609000},"#70":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":33754000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#70"}],"rule":"component-sum","value":33754000},"#71":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":38260000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#71"}],"rule":"component-sum","value":38260000},"#72":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":37869000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#72"}],"rule":"component-sum","value":37869000},"#73":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":147974000},"#74":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":109883000},"#75":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":38091000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"}],"rule":"component-sum","value":38091000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#73"}],"rule":"component-sum","value":147974000},"#76":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":38955000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#76"}],"rule":"component-sum","value":38955000},"#77":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":39183000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#77"}],"rule":"component-sum","value":39183000},"#78":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":54759000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#78"}],"rule":"component-sum","value":54759000},"#79":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":183745000},"#80":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":132897000},"#81":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":50848000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"}],"rule":"component-sum","value":50848000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#79"}],"rule":"component-sum","value":183745000},"#82":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":55266000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#82"}],"rule":"component-sum","value":55266000},"#83":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":57807000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":57807000},"#84":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":57248000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#84"}],"rule":"component-sum","value":57248000},"#85":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":218000000},"#86":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":170321000},"#87":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":47679000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"}],"rule":"component-sum","value":47679000},"#88":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7000000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#88"}],"rule":"component-sum","value":225000000},"#89":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":53309000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#89"}],"rule":"component-sum","value":53309000},"#90":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":53719000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#90"}],"rule":"component-sum","value":53719000},"#91":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":72729000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":72729000},"#92":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":258000000},"#93":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":179757000},"#94":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":78243000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"}],"rule":"component-sum","value":78243000},"#95":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":38000000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#95"}],"rule":"component-sum","value":296000000},"#96":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":99000000},"#97":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":25000000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97"}],"rule":"component-sum","value":124000000},"#98":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":101000000},"#99":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":30000000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99"}],"rule":"component-sum","value":131000000},"#100":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":98000000},"#101":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":27000000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101"}],"rule":"component-sum","value":125000000},"#102":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":399000000},"#103":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":298000000},"#104":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":101000000},"#105":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":108000000},"#106":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":82000000},"#107":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":26000000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#107"}],"rule":"component-sum","value":127000000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#105"}],"rule":"component-sum","value":507000000},"#108":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":108000000},"#109":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":26000000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109"}],"rule":"component-sum","value":134000000},"#110":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":115000000},"#111":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":25000000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111"}],"rule":"component-sum","value":140000000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":114000000},"#113":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":24000000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113"}],"rule":"component-sum","value":138000000},"#114":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":445000000},"#115":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":337000000},"#116":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":108000000},"#117":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":101000000},"#118":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":75000000},"#119":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":26000000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#119"}],"rule":"component-sum","value":134000000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#117"}],"rule":"component-sum","value":546000000},"#120":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":116000000},"#121":{"kind":"filed","concept":"RestructuringCharges","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":19000000},"#122":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":27000000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121"},{"ref":"#122"}],"rule":"component-sum","value":162000000},"#123":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":117000000},"#124":{"kind":"filed","concept":"RestructuringCharges","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":19000000},"#125":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":0},"#126":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":27000000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#125"},{"ref":"#126"}],"rule":"component-sum","value":144000000},"#127":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":110000000},"#128":{"kind":"filed","concept":"RestructuringCharges","filing":38,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":3000000},"#129":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":27000000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128"},{"ref":"#129"}],"rule":"component-sum","value":140000000},"#130":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":458000000},"#131":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":343000000},"#132":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":115000000},"#133":{"kind":"filed","concept":"RestructuringCharges","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":26000000},"#134":{"kind":"filed","concept":"RestructuringCharges","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":22000000},"#135":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134","weight":-1}],"rule":"quarter-from-ytd","value":4000000},"#136":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":109000000},"#137":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":81000000},"#138":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":28000000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#135"},{"ref":"#138"}],"rule":"component-sum","value":147000000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#133"},{"ref":"#136"}],"rule":"component-sum","value":593000000},"#139":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":120000000},"#140":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":27000000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140"}],"rule":"component-sum","value":147000000},"#141":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":104000000},"#142":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":27000000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142"}],"rule":"component-sum","value":131000000},"#143":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":108000000},"#144":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":27000000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144"}],"rule":"component-sum","value":135000000},"#145":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":449000000},"#146":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":332000000},"#147":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":117000000},"#148":{"kind":"filed","concept":"RestructuringCharges","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":34000000},"#149":{"kind":"filed","concept":"RestructuringCharges","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":34000000},"#150":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":0},"#151":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":109000000},"#152":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":81000000},"#153":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":28000000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#150"},{"ref":"#153"}],"rule":"component-sum","value":145000000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#148"},{"ref":"#151"}],"rule":"component-sum","value":592000000},"#154":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":136000000},"#155":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":27000000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155"}],"rule":"component-sum","value":163000000},"#156":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":125000000},"#157":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":27000000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157"}],"rule":"component-sum","value":152000000},"#158":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":122000000},"#159":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":29000000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159"}],"rule":"component-sum","value":151000000},"#160":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":551000000},"#161":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":383000000},"#162":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":168000000},"#163":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":123000000},"#164":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":83000000},"#165":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164","weight":-1}],"rule":"quarter-from-ytd","value":40000000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#165"}],"rule":"component-sum","value":208000000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#163"}],"rule":"component-sum","value":674000000},"#166":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":200000000},"#167":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":42000000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167"}],"rule":"component-sum","value":242000000},"#168":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":220000000},"#169":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":43000000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169"}],"rule":"component-sum","value":263000000},"#170":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":215000000},"#171":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":39000000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171"}],"rule":"component-sum","value":254000000},"#172":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":835000000},"#173":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":635000000},"#174":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":200000000},"#175":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":155000000},"#176":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":124000000},"#177":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176","weight":-1}],"rule":"quarter-from-ytd","value":31000000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#177"}],"rule":"component-sum","value":231000000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#175"}],"rule":"component-sum","value":990000000},"#178":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":222000000},"#179":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":31000000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179"}],"rule":"component-sum","value":253000000},"#180":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":213000000},"#181":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":30000000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181"}],"rule":"component-sum","value":243000000},"#182":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":206000000},"#183":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":0},"#184":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":31000000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183"},{"ref":"#184"}],"rule":"component-sum","value":237000000},"#185":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":865000000},"#186":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":641000000},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186","weight":-1}],"rule":"quarter-from-ytd","value":224000000},"#188":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":122000000},"#189":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":92000000},"#190":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":30000000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#190"}],"rule":"component-sum","value":254000000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#188"}],"rule":"component-sum","value":987000000},"#191":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":209000000},"#192":{"kind":"filed","concept":"RestructuringCharges","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":4000000},"#193":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":30000000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192"},{"ref":"#193"}],"rule":"component-sum","value":243000000},"#194":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":224000000},"#195":{"kind":"filed","concept":"RestructuringCharges","filing":25,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":4000000},"#196":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":30000000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195"},{"ref":"#196"}],"rule":"component-sum","value":258000000},"#197":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":215000000},"#198":{"kind":"filed","concept":"RestructuringCharges","filing":26,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":75000000},"#199":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":29000000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198"},{"ref":"#199"}],"rule":"component-sum","value":319000000},"#200":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":874000000},"#201":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":648000000},"#202":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":226000000},"#203":{"kind":"filed","concept":"RestructuringCharges","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":75000000},"#204":{"kind":"filed","concept":"RestructuringCharges","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":83000000},"#205":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":-8000000},"#206":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":117000000},"#207":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":89000000},"#208":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":28000000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#205"},{"ref":"#208"}],"rule":"component-sum","value":246000000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#203"},{"ref":"#206"}],"rule":"component-sum","value":1066000000},"#209":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":227000000},"#210":{"kind":"filed","concept":"RestructuringCharges","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":7000000},"#211":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":30000000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210"},{"ref":"#211"}],"rule":"component-sum","value":264000000},"#212":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":221000000},"#213":{"kind":"filed","concept":"RestructuringCharges","filing":28,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":115000000},"#214":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":31000000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213"},{"ref":"#214"}],"rule":"component-sum","value":367000000},"#215":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":228000000},"#216":{"kind":"filed","concept":"RestructuringCharges","filing":26,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":17000000},"#217":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":30000000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216"},{"ref":"#217"}],"rule":"component-sum","value":275000000},"#218":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":900000000},"#219":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":676000000},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":224000000},"#221":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":124000000},"#222":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":91000000},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":33000000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#223"}],"rule":"component-sum","value":257000000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#221"}],"rule":"component-sum","value":1024000000},"#224":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":236000000},"#225":{"kind":"filed","concept":"RestructuringCharges","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":18000000},"#226":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":30000000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225"},{"ref":"#226"}],"rule":"component-sum","value":284000000},"#227":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":253000000},"#228":{"kind":"filed","concept":"RestructuringCharges","filing":28,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":3000000},"#229":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":32000000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228"},{"ref":"#229"}],"rule":"component-sum","value":288000000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":107257000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":34429000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":99537000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":107346000},"operatingIncome@2010Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":137052000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":378364000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":140637000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":138369000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":117331000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":50459000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":446796000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":145625000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":170978000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":142517000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":156231000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":615351000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":194055000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":235227000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":266602000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":257580000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":953464000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":248055000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":266788000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":306761000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":302387000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1123991000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":229280000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":295374000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":254028000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":181145000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":960000000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":202000000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":180000000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":46000000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":153000000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":583000000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":234000000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":264000000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":364000000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":363000000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1225000000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":401000000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":404000000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":396000000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":207000000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1408000000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":134000000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":194000000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":226000000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":102000000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":656000000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":136000000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":36000000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":79000000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":178000000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":429000000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":346000000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":720000000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":861000000},"#230":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2800000000},"#231":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1927000000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231","weight":-1}],"rule":"quarter-from-ytd","value":873000000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2800000000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1032000000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1175000000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":516000000},"#232":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3050000000},"#233":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2723000000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233","weight":-1}],"rule":"quarter-from-ytd","value":327000000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3050000000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":536000000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":396000000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":349000000},"#234":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":729000000},"#235":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1281000000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235","weight":-1}],"rule":"quarter-from-ytd","value":-552000000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":729000000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":223000000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":406000000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":180000000},"#236":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":875000000},"#237":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":809000000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237","weight":-1}],"rule":"quarter-from-ytd","value":66000000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":875000000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-32000000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-109000000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-766000000},"#238":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1578000000},"#239":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-907000000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":-671000000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1578000000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-172000000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":364000000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":942172000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":241407000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":261850000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":294605000},"#240":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1083918000},"#241":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":797862000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":286056000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1083918000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":228785000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":308474000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":248453000},"#242":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":963000000},"#243":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":785712000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243","weight":-1}],"rule":"quarter-from-ytd","value":177288000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":963000000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":198236000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":182204000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":63462000},"#244":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":558000000},"#245":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":443902000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":114098000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":558000000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":201000000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":227000000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":328000000},"#246":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1081000000},"#247":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":756000000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247","weight":-1}],"rule":"quarter-from-ytd","value":325000000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1081000000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":386000000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":381000000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":391000000},"#248":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1334000000},"#249":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1158000000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249","weight":-1}],"rule":"quarter-from-ytd","value":176000000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1334000000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":113000000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":168000000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":216000000},"#250":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":570000000},"#251":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":497000000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"quarter-from-ytd","value":73000000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":570000000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":116000000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":5000000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":54000000},"#252":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":331000000},"#253":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":175000000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253","weight":-1}],"rule":"quarter-from-ytd","value":156000000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":331000000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":325000000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":694000000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":813000000},"#254":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2677000000},"#255":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1832000000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":845000000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2677000000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":997000000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1148000000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":496000000},"#256":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2946000000},"#257":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2641000000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257","weight":-1}],"rule":"quarter-from-ytd","value":305000000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2946000000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":516000000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":377000000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":365000000},"#258":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":700000000},"#259":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1258000000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":-558000000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":700000000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":233000000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":424000000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":185000000},"#260":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":938000000},"#261":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":842000000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":96000000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":938000000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-34000000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-125000000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-775000000},"#262":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1597000000},"#263":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-934000000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":-663000000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1597000000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-190000000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":338000000},"#264":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":72079000},"#265":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":6674000},"pretaxIncome@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265"}],"rule":"component-sum","value":78753000},"#266":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":339382000},"#267":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":3578000},"pretaxIncome@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267"}],"rule":"component-sum","value":342960000},"#268":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":404422000},"#269":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-2990000},"pretaxIncome@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269"}],"rule":"component-sum","value":401432000},"#270":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":586631000},"#271":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-1462000},"pretaxIncome@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271"}],"rule":"component-sum","value":585169000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":177000000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":40000000},"#272":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":165000000},"#273":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":124000000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":41000000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":165000000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":40000000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":41000000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":39000000},"#274":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":159000000},"#275":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":120000000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":39000000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":159000000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":39000000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":28,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":40000000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":41000000},"#276":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":171000000},"#277":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":120000000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":51000000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":171000000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":56000000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":28,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":55000000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":34957000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":8784000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":11002000},"#278":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":39875000},"#279":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":28574000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":11301000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":39875000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":12920000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":12802000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":12727000},"#280":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":50992000},"#281":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":38449000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":12543000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":50992000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":12177000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":11571000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":11934000},"#282":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":43049000},"#283":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":35682000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":7367000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":43049000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":6281000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":5343000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":3297000},"#284":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":18082000},"#285":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":14921000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":3161000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":18082000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":9157000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":9539000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":9486000},"#286":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":37352000},"#287":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":28182000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":9170000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":37352000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":9591000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":8958000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":8211000},"#288":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":35000000},"#289":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":26760000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":8240000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":35000000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":6685000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":5915000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":24366000},"#290":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":79000000},"#291":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":36966000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":42034000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":79000000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":40000000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":39000000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":40000000},"#292":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":159000000},"#293":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":119000000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":40000000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":159000000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":37000000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":31000000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":28000000},"#294":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":126000000},"#295":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":96000000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":30000000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":126000000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":30000000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":28000000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":31000000},"#296":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":124000000},"#297":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":89000000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":35000000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":124000000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":31000000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":40000000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":37000000},"#298":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":142000000},"#299":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":108000000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":34000000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":142000000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":33000000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":36000000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":61000000},"#300":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":176000000},"#301":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":130000000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":46000000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":176000000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":46000000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":44000000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":44000000},"#302":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":177000000},"#303":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":134000000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":43000000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":42000000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":42000000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":52995000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":17647000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":56942000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":62731000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":84073000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":221393000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":83544000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":81049000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":67930000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":26443000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":258966000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":87813000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":115501000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":86964000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":95277000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":385555000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":123347000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":145816000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":170290000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":170972000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":610425000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":158032000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":169443000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":167757000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":183291000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":678523000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":146342000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":205095000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":183604000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":110969000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":646000000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":123000000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":111000000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":66000000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":99000000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":399000000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":138000000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":153000000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":211000000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":802000000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1304000000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":287000000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":278000000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":308000000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":123000000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":996000000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":72000000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":119000000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":158000000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":72000000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":421000000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":145000000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":15000000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":57000000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":113000000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":330000000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":242000000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":522000000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":607000000},"#304":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2015000000},"#305":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1371000000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":644000000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2015000000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":756000000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":858000000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":401000000},"#306":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2247000000},"#307":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2015000000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":232000000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2247000000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":394000000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":297000000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":285000000},"#308":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":479000000},"#309":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":976000000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":-497000000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":479000000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":174000000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":313000000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":108000000},"#310":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":602000000},"#311":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":595000000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":7000000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":602000000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-40000000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":-142000000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":-782000000},"#312":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1508000000},"#313":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-964000000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":-544000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":-1508000000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-169000000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":260000000},"#314":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":0.8},"dilutedEps@FY2009":{"kind":"computed","op":"product","terms":[{"ref":"#314"}],"scale":0.5,"rule":"split-restated","value":0.4},"#315":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":0.27},"dilutedEps@2010Q1":{"kind":"computed","op":"product","terms":[{"ref":"#315"}],"scale":0.5,"rule":"split-restated","value":0.135},"#316":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.86},"dilutedEps@2010Q2":{"kind":"computed","op":"product","terms":[{"ref":"#316"}],"scale":0.5,"rule":"split-restated","value":0.43},"#317":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.95},"dilutedEps@2010Q3":{"kind":"computed","op":"product","terms":[{"ref":"#317"}],"scale":0.5,"rule":"split-restated","value":0.475},"#318":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":1.26},"dilutedEps@2010Q4":{"kind":"computed","op":"product","terms":[{"ref":"#318"}],"scale":0.5,"rule":"split-restated","value":0.63},"#319":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":3.34},"dilutedEps@FY2010":{"kind":"computed","op":"product","terms":[{"ref":"#319"}],"scale":0.5,"rule":"split-restated","value":1.67},"#320":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":1.25},"dilutedEps@2011Q1":{"kind":"computed","op":"product","terms":[{"ref":"#320"}],"scale":0.5,"rule":"split-restated","value":0.625},"#321":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":1.21},"dilutedEps@2011Q2":{"kind":"computed","op":"product","terms":[{"ref":"#321"}],"scale":0.5,"rule":"split-restated","value":0.605},"#322":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":1.01},"dilutedEps@2011Q3":{"kind":"computed","op":"product","terms":[{"ref":"#322"}],"scale":0.5,"rule":"split-restated","value":0.505},"#323":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":0.4},"dilutedEps@2011Q4":{"kind":"computed","op":"product","terms":[{"ref":"#323"}],"scale":0.5,"rule":"split-restated","value":0.2},"#324":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":3.87},"dilutedEps@FY2011":{"kind":"computed","op":"product","terms":[{"ref":"#324"}],"scale":0.5,"rule":"split-restated","value":1.935},"#325":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":1.31},"dilutedEps@2012Q1":{"kind":"computed","op":"product","terms":[{"ref":"#325"}],"scale":0.5,"rule":"split-restated","value":0.655},"#326":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":1.72},"dilutedEps@2012Q2":{"kind":"computed","op":"product","terms":[{"ref":"#326"}],"scale":0.5,"rule":"split-restated","value":0.86},"#327":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":1.3},"dilutedEps@2012Q3":{"kind":"computed","op":"product","terms":[{"ref":"#327"}],"scale":0.5,"rule":"split-restated","value":0.65},"#328":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":1.42},"dilutedEps@2012Q4":{"kind":"computed","op":"product","terms":[{"ref":"#328"}],"scale":0.5,"rule":"split-restated","value":0.71},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":2.88},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.92},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":1.09},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":1.27},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":1.27},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":4.55},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":1.18},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":1.26},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":1.25},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":1.37},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":5.07},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":1.1},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":1.54},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":1.39},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0.84},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":4.86},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.94},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.85},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.51},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.76},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":3.06},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":1.06},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":1.17},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":1.61},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":6.15},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":10},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":2.2},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":2.12},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":2.35},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.95},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":7.62},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.55},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.92},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":1.22},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.56},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":3.25},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":1.13},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.11},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.45},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":0.87},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":2.56},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":1.87},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":4.04},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":4.69},"#329":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":15.58},"#330":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":128697982},"#331":{"kind":"computed","op":"product","terms":[{"ref":"#329"},{"ref":"#330"}],"value":2005114559.56},"#332":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":10.6},"#333":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":128710097},"#334":{"kind":"computed","op":"product","terms":[{"ref":"#332"},{"ref":"#333"}],"value":1364327028.2},"#335":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#334","weight":-1}],"value":640787531.3599999},"#336":{"kind":"computed","op":"sum","terms":[{"ref":"#330","weight":4},{"ref":"#333","weight":-3}],"rule":"unaverage-quarter","value":128661637},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#335"},{"ref":"#336"}],"rule":"per-share-quarter","value":4.980408661829788},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":15.58},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":5.83},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":6.6},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":3.1},"#337":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":17.34},"#338":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":128845562},"#339":{"kind":"computed","op":"product","terms":[{"ref":"#337"},{"ref":"#338"}],"value":2234182045.08},"#340":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":15.54},"#341":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":129003750},"#342":{"kind":"computed","op":"product","terms":[{"ref":"#340"},{"ref":"#341"}],"value":2004718275},"#343":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#342","weight":-1}],"value":229463770.07999992},"#344":{"kind":"computed","op":"sum","terms":[{"ref":"#338","weight":4},{"ref":"#341","weight":-3}],"rule":"unaverage-quarter","value":128370998},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#343"},{"ref":"#344"}],"rule":"per-share-quarter","value":1.7875047608494865},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":17.34},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":3.05},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":2.31},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":2.2},"#345":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":3.7},"#346":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":128598441},"#347":{"kind":"computed","op":"product","terms":[{"ref":"#345"},{"ref":"#346"}],"value":475814231.70000005},"#348":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":7.56},"#349":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":128509618},"#350":{"kind":"computed","op":"product","terms":[{"ref":"#348"},{"ref":"#349"}],"value":971532712.0799999},"#351":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#350","weight":-1}],"value":-495718480.3799999},"#352":{"kind":"computed","op":"sum","terms":[{"ref":"#346","weight":4},{"ref":"#349","weight":-3}],"rule":"unaverage-quarter","value":128864910},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#351"},{"ref":"#352"}],"rule":"per-share-quarter","value":-3.846807330094747},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":3.7},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":1.34},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":2.4},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.83},"#353":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":4.64},"#354":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":129206922},"#355":{"kind":"computed","op":"product","terms":[{"ref":"#353"},{"ref":"#354"}],"value":599520118.0799999},"#356":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":4.58},"#357":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":129237560},"#358":{"kind":"computed","op":"product","terms":[{"ref":"#356"},{"ref":"#357"}],"value":591908024.8},"#359":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#358","weight":-1}],"value":7612093.279999971},"#360":{"kind":"computed","op":"sum","terms":[{"ref":"#354","weight":4},{"ref":"#357","weight":-3}],"rule":"unaverage-quarter","value":129115008},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#359"},{"ref":"#360"}],"rule":"per-share-quarter","value":0.05895591378501848},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":4.64},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-0.31},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":-1.11},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":-6.06},"#361":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-11.7},"#362":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":128260331},"#363":{"kind":"computed","op":"product","terms":[{"ref":"#361"},{"ref":"#362"}],"value":-1500645872.6999998},"#364":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":-7.48},"#365":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":128265950},"#366":{"kind":"computed","op":"product","terms":[{"ref":"#364"},{"ref":"#365"}],"value":-959429306},"#367":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#366","weight":-1}],"value":-541216566.6999998},"#368":{"kind":"computed","op":"sum","terms":[{"ref":"#362","weight":4},{"ref":"#365","weight":-3}],"rule":"unaverage-quarter","value":128243474},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#367"},{"ref":"#368"}],"rule":"per-share-quarter","value":-4.220226962192243},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":-11.7},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":-1.31},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":2.01},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2009-12-31","value":245592000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2010-06-30","value":288805000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2010-09-30","value":428333000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2010-12-31","value":630299000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2010-12-31","value":630299000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2011-03-31","value":654503000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2011-06-30","value":712322000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2011-09-30","value":758939000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2011-12-31","value":825901000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2011-12-31","value":825901000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2012-03-31","value":895142000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2012-06-30","value":1110538000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2012-09-30","value":1198468000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2012-12-31","value":790078000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2012-12-31","value":790078000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2013-03-31","value":777887000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2013-06-30","value":625501000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2013-09-30","value":591556000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2013-12-31","value":461301000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2013-12-31","value":461301000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2014-03-31","value":532643000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2014-06-30","value":876067000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2014-09-30","value":813468000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2014-12-31","value":881000000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2014-12-31","value":881000000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2015-03-31","value":945649000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2015-06-30","value":1026569000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2015-09-30","value":961925000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2015-12-31","value":663000000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2015-12-31","value":663000000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2016-03-31","value":614976000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2016-06-30","value":770997000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2016-09-30","value":380519000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2016-12-31","value":459000000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2016-12-31","value":459000000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2017-03-31","value":372591000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2017-06-30","value":395776000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2017-09-30","value":678233000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2017-12-31","value":1531000000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2017-12-31","value":1531000000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2018-03-31","value":851000000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2018-06-30","value":482000000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2018-09-30","value":788000000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2018-12-31","value":753000000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2018-12-31","value":753000000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2019-03-31","value":445000000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2019-06-30","value":409000000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2019-09-30","value":1437000000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2019-12-31","value":728000000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2019-12-31","value":728000000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2020-03-31","value":1537000000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2020-06-30","value":1109000000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2020-09-30","value":1217000000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2020-12-31","value":1313000000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2020-12-31","value":1313000000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2021-03-31","value":1393000000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-06-30","value":1844000000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-09-30","value":3571000000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2021-12-31","value":1908000000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2021-12-31","value":1908000000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2022-03-31","value":1055000000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2022-06-30","value":1317000000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2022-09-30","value":1778000000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2022-12-31","value":2228000000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2022-12-31","value":2228000000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2023-03-31","value":2414000000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2023-06-30","value":2677000000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2023-09-30","value":3057000000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2023-12-31","value":3304000000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2023-12-31","value":3304000000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2024-03-31","value":3108000000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2024-06-30","value":3042000000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2024-09-30","value":2915000000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2024-12-31","value":2919000000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2024-12-31","value":2919000000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-03-31","value":2297000000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2025-06-30","value":2085000000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2025-09-30","value":1927000000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2025-12-31","value":2724000000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2025-12-31","value":2724000000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2026-03-31","value":2271000000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2026-06-30","value":1643000000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2010-12-31","value":1475960000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2010-12-31","value":1475960000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2011-06-30","value":1688529000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2011-09-30","value":1716253000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2011-12-31","value":1756156000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2011-12-31","value":1756156000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2012-03-31","value":1795876000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2012-06-30","value":1970770000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2012-09-30","value":1997805000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2012-12-31","value":1751413000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2012-12-31","value":1751413000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2013-03-31","value":1725278000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2013-06-30","value":1601123000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2013-09-30","value":1642851000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2013-12-31","value":1649082000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2013-12-31","value":1649082000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2014-03-31","value":1687263000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2014-06-30","value":1822503000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2014-09-30","value":1951948000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2014-12-31","value":2011287000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2014-12-31","value":2011287000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2015-03-31","value":2002162000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2015-06-30","value":2166240000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2015-09-30","value":2248430000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2015-12-31","value":2175189000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2015-12-31","value":2175189000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2016-03-31","value":2191734000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2016-06-30","value":2190041000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2016-09-30","value":2419744000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2016-12-31","value":2408000000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2016-12-31","value":2408000000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2017-03-31","value":2251288000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2017-06-30","value":2377635000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2017-09-30","value":2699533000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2017-12-31","value":3463000000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2017-12-31","value":3463000000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2018-03-31","value":2959000000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2018-06-30","value":2694000000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2018-09-30","value":3004000000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2018-12-31","value":2842000000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2018-12-31","value":2842000000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2019-03-31","value":2627000000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2019-06-30","value":2595000000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2019-09-30","value":3482000000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2019-12-31","value":2742000000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2019-12-31","value":2742000000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2020-03-31","value":3768000000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2020-06-30","value":3165000000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2020-09-30","value":3381000000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2020-12-31","value":3477000000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2020-12-31","value":3477000000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2021-03-31","value":3734000000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-06-30","value":4445000000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-09-30","value":6435000000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2021-12-31","value":5263000000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2021-12-31","value":5263000000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2022-03-31","value":5405000000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2022-06-30","value":6013000000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-09-30","value":6101000000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2022-12-31","value":5973000000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2022-12-31","value":5973000000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2023-03-31","value":6146000000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2023-06-30","value":6296000000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2023-09-30","value":6757000000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2023-12-31","value":6609000000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2023-12-31","value":6609000000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2024-03-31","value":6526000000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2024-06-30","value":6609000000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-09-30","value":6549000000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2024-12-31","value":6214000000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2024-12-31","value":6214000000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-03-31","value":6021000000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2025-06-30","value":5946000000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2025-09-30","value":5751000000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2025-12-31","value":6216000000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2025-12-31","value":6216000000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2026-03-31","value":5952000000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2026-06-30","value":5689000000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2013-12-31","value":4060909000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2013-12-31","value":4060909000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2010-12-31","value":2954144000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2010-12-31","value":2954144000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2011-06-30","value":3147800000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2011-09-30","value":3207179000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2011-12-31","value":3266821000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2011-12-31","value":3266821000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2012-03-31","value":3330047000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2012-06-30","value":3441938000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2012-09-30","value":3544174000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2012-12-31","value":3412196000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2012-12-31","value":3412196000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2013-03-31","value":3559225000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2013-06-30","value":3708335000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2013-09-30","value":3923449000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2014-03-31","value":4171956000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2014-06-30","value":4369369000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2014-09-30","value":5126283000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2014-12-31","value":5213990000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2014-12-31","value":5213990000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2015-03-31","value":5179785000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2015-06-30","value":5411010000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2015-09-30","value":5524405000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2015-12-31","value":5569285000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2015-12-31","value":5569285000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2016-03-31","value":5724401000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2016-06-30","value":5920564000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2016-09-30","value":10897049000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2016-12-31","value":10890000000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2016-12-31","value":10890000000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2017-03-31","value":10724830000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2017-06-30","value":10885707000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2017-09-30","value":11244125000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2017-12-31","value":12076000000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2017-12-31","value":12076000000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2018-03-31","value":11604000000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2018-06-30","value":11346000000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2018-09-30","value":11721000000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2018-12-31","value":11602000000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2018-12-31","value":11602000000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2019-03-31","value":12104000000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2019-06-30","value":12216000000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2019-09-30","value":13107000000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-12-31","value":13261000000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-12-31","value":13261000000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2020-03-31","value":14163000000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2020-06-30","value":13555000000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2020-09-30","value":13694000000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2020-12-31","value":13835000000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2020-12-31","value":13835000000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2021-03-31","value":14050000000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2021-06-30","value":14719000000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-09-30","value":17108000000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2021-12-31","value":18459000000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2021-12-31","value":18459000000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2022-03-31","value":19741000000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2022-06-30","value":20372000000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2022-09-30","value":20425000000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2022-12-31","value":20550000000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2022-12-31","value":20550000000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2023-03-31","value":20806000000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2023-06-30","value":20981000000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2023-09-30","value":21396000000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2023-12-31","value":21035000000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2023-12-31","value":21035000000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2024-03-31","value":20960000000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2024-06-30","value":21083000000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-09-30","value":21109000000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2024-12-31","value":20750000000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2024-12-31","value":20750000000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-03-31","value":20711000000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2025-06-30","value":20806000000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2025-09-30","value":19814000000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2025-12-31","value":19961000000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2025-12-31","value":19961000000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2026-03-31","value":19707000000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2026-06-30","value":19439000000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2010-12-31","value":323578000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2010-12-31","value":323578000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2011-06-30","value":329632000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2011-09-30","value":331562000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2011-12-31","value":364595000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2011-12-31","value":364595000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2012-03-31","value":311963000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2012-06-30","value":338077000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2012-09-30","value":362807000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2012-12-31","value":398510000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2012-12-31","value":398510000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2013-03-31","value":399815000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2013-06-30","value":394456000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2013-09-30","value":432686000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2013-12-31","value":404858000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2013-12-31","value":404858000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2014-03-31","value":359934000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2014-06-30","value":386929000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2014-09-30","value":573036000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2014-12-31","value":537180000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2014-12-31","value":537180000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2015-03-31","value":453207000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2015-06-30","value":534658000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2015-09-30","value":534887000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2015-12-31","value":522642000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2015-12-31","value":522642000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2016-03-31","value":506161000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2016-06-30","value":620101000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2016-09-30","value":1204650000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2016-12-31","value":1183000000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2016-12-31","value":1183000000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2017-03-31","value":943431000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2017-06-30","value":1030921000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2017-09-30","value":1170276000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2017-12-31","value":1967000000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2017-12-31","value":1967000000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2018-03-31","value":1653000000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2018-06-30","value":1186000000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2018-09-30","value":1301000000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2018-12-31","value":1183000000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2018-12-31","value":1183000000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2019-03-31","value":1226000000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2019-06-30","value":1254000000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2019-09-30","value":1238000000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2019-12-31","value":1241000000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2019-12-31","value":1241000000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2020-03-31","value":1024000000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2020-06-30","value":1109000000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2020-09-30","value":1218000000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2020-12-31","value":1357000000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2020-12-31","value":1357000000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2021-03-31","value":1326000000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-06-30","value":1485000000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-09-30","value":1898000000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2021-12-31","value":2344000000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2021-12-31","value":2344000000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2022-03-31","value":2550000000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2022-06-30","value":2513000000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-09-30","value":2461000000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2022-12-31","value":2298000000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2022-12-31","value":2298000000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2023-03-31","value":2159000000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2023-06-30","value":2131000000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2023-09-30","value":2659000000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2023-12-31","value":2790000000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2023-12-31","value":2790000000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2024-03-31","value":2655000000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2024-06-30","value":2537000000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-09-30","value":2351000000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2024-12-31","value":2219000000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2024-12-31","value":2219000000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-03-31","value":2285000000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2025-06-30","value":2403000000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2025-09-30","value":2897000000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2025-12-31","value":2770000000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2025-12-31","value":2770000000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2026-03-31","value":2743000000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2026-06-30","value":2319000000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2010-12-31","value":1449074000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2010-12-31","value":1449074000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2011-06-30","value":1473972000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2011-09-30","value":1478056000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2011-12-31","value":1510509000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2011-12-31","value":1510509000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2012-03-31","value":1467017000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2012-06-30","value":1489627000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2012-09-30","value":1510746000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2012-12-31","value":1539940000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2012-12-31","value":1539940000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2013-03-31","value":1569434000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2013-06-30","value":1595849000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2013-09-30","value":1658392000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2013-12-31","value":1642306000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2013-12-31","value":1642306000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2014-03-31","value":1603384000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2014-06-30","value":1641296000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2014-09-30","value":2003935000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2014-12-31","value":2012102000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2014-12-31","value":2012102000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2015-03-31","value":1909043000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2015-06-30","value":1993835000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2015-09-30","value":2004567000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2015-12-31","value":2007354000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2015-12-31","value":2007354000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2016-03-31","value":2019999000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2016-06-30","value":2183128000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2016-09-30","value":7072912000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2016-12-31","value":6998000000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2016-12-31","value":6998000000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2017-03-31","value":6691998000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2017-06-30","value":6676664000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2017-09-30","value":6692626000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2017-12-31","value":6707000000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2017-12-31","value":6707000000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2018-03-31","value":5963000000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2018-06-30","value":5500000000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2018-09-30","value":5633000000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2018-12-31","value":5526000000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2018-12-31","value":5526000000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2019-03-31","value":5919000000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2019-06-30","value":5957000000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2019-09-30","value":6745000000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2019-12-31","value":6858000000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2019-12-31","value":6858000000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2020-03-31","value":7725000000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2020-06-30","value":7118000000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2020-09-30","value":7206000000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2020-12-31","value":7257000000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2020-12-31","value":7257000000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2021-03-31","value":7225000000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2021-06-30","value":7380000000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2021-09-30","value":9239000000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2021-12-31","value":9931000000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2021-12-31","value":9931000000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2022-03-31","value":10489000000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2022-06-30","value":10398000000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2022-09-30","value":10237000000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2022-12-31","value":10085000000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2022-12-31","value":10085000000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2023-03-31","value":9978000000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2023-06-30","value":9904000000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2023-09-30","value":10111000000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2023-12-31","value":10271000000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2023-12-31","value":10271000000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2024-03-31","value":10107000000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2024-06-30","value":9989000000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2024-09-30","value":9923000000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2024-12-31","value":9707000000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2024-12-31","value":9707000000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2025-03-31","value":9790000000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2025-06-30","value":10015000000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2025-09-30","value":9876000000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2025-12-31","value":10666000000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2025-12-31","value":10666000000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2026-03-31","value":10656000000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2026-06-30","value":10231000000},"#369":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2010-12-31","value":764482000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#369"}],"rule":"component-sum","value":764482000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#369"}],"rule":"component-sum","value":764482000},"#370":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2011-06-30","value":764522000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#370"}],"rule":"component-sum","value":764522000},"#371":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2011-09-30","value":764543000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#371"}],"rule":"component-sum","value":764543000},"#372":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2011-12-31","value":764563000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"}],"rule":"component-sum","value":764563000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#372"}],"rule":"component-sum","value":764563000},"#373":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2012-03-31","value":764583000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#373"}],"rule":"component-sum","value":764583000},"#374":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2012-06-30","value":764604000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#374"}],"rule":"component-sum","value":764604000},"#375":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2012-09-30","value":763731000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#375"}],"rule":"component-sum","value":763731000},"#376":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2012-12-31","value":763761000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#376"}],"rule":"component-sum","value":763761000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#376"}],"rule":"component-sum","value":763761000},"#377":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2013-03-31","value":763790000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#377"}],"rule":"component-sum","value":763790000},"#378":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2013-06-30","value":763820000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#378"}],"rule":"component-sum","value":763820000},"#379":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2013-09-30","value":763849000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#379"}],"rule":"component-sum","value":763849000},"#380":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2013-12-31","value":763879000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#380"}],"rule":"component-sum","value":763879000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#380"}],"rule":"component-sum","value":763879000},"#381":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2014-03-31","value":763909000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#381"}],"rule":"component-sum","value":763909000},"#382":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2014-06-30","value":763938000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#382"}],"rule":"component-sum","value":763938000},"#383":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2014-09-30","value":763968000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#383"}],"rule":"component-sum","value":763968000},"#384":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2014-12-31","value":763997000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#384"}],"rule":"component-sum","value":763997000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#384"}],"rule":"component-sum","value":763997000},"#385":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2015-03-31","value":764027000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#385"}],"rule":"component-sum","value":764027000},"#386":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2015-06-30","value":764056000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#386"}],"rule":"component-sum","value":764056000},"#387":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2015-09-30","value":764086000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#387"}],"rule":"component-sum","value":764086000},"#388":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2015-12-31","value":758148000},"#389":{"kind":"filed","concept":"ShortTermBorrowings","filing":3,"unit":"USD","end":"2015-12-31","value":0},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389"}],"rule":"component-sum","value":758148000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389"}],"rule":"component-sum","value":758148000},"#390":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2016-12-31","value":3679000000},"#391":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2016-12-31","value":0},"#392":{"kind":"filed","concept":"ShortTermBorrowings","filing":31,"unit":"USD","end":"2016-12-31","value":149000000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391"},{"ref":"#392"}],"rule":"component-sum","value":3828000000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391"},{"ref":"#392"}],"rule":"component-sum","value":3828000000},"#393":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2017-12-31","value":3127000000},"#394":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2017-12-31","value":710000000},"#395":{"kind":"filed","concept":"ShortTermBorrowings","filing":31,"unit":"USD","end":"2017-12-31","value":0},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394"},{"ref":"#395"}],"rule":"component-sum","value":3837000000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394"},{"ref":"#395"}],"rule":"component-sum","value":3837000000},"#396":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2018-03-31","value":2666000000},"#397":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2018-03-31","value":461000000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397"}],"rule":"component-sum","value":3127000000},"#398":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2018-06-30","value":2666000000},"#399":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2018-06-30","value":0},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399"}],"rule":"component-sum","value":2666000000},"#400":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2018-09-30","value":2667000000},"#401":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2018-09-30","value":0},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401"}],"rule":"component-sum","value":2667000000},"#402":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2018-12-31","value":2668000000},"#403":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2018-12-31","value":0},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403"}],"rule":"component-sum","value":2668000000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403"}],"rule":"component-sum","value":2668000000},"#404":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2019-03-31","value":2669000000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#404"}],"rule":"component-sum","value":2669000000},"#405":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2019-06-30","value":2669000000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#405"}],"rule":"component-sum","value":2669000000},"#406":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2019-09-30","value":3424000000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#406"}],"rule":"component-sum","value":3424000000},"#407":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2019-12-31","value":3445000000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#407"}],"rule":"component-sum","value":3445000000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#407"}],"rule":"component-sum","value":3445000000},"#408":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2020-03-31","value":4432000000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#408"}],"rule":"component-sum","value":4432000000},"#409":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2020-06-30","value":3745000000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#409"}],"rule":"component-sum","value":3745000000},"#410":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2020-09-30","value":3681000000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#410"}],"rule":"component-sum","value":3681000000},"#411":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2020-12-31","value":3566000000},"#412":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2020-12-31","value":0},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412"}],"rule":"component-sum","value":3566000000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412"}],"rule":"component-sum","value":3566000000},"#413":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2021-03-31","value":3547000000},"#414":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2021-03-31","value":21000000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414"}],"rule":"component-sum","value":3568000000},"#415":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2021-06-30","value":3555000000},"#416":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2021-06-30","value":20000000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416"}],"rule":"component-sum","value":3575000000},"#417":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2021-09-30","value":4929000000},"#418":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2021-09-30","value":268000000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418"}],"rule":"component-sum","value":5197000000},"#419":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2021-12-31","value":4911000000},"#420":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2021-12-31","value":269000000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420"}],"rule":"component-sum","value":5180000000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420"}],"rule":"component-sum","value":5180000000},"#421":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2022-03-31","value":4902000000},"#422":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2022-03-31","value":264000000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422"}],"rule":"component-sum","value":5166000000},"#423":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2022-06-30","value":4858000000},"#424":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2022-06-30","value":10000000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424"}],"rule":"component-sum","value":4868000000},"#425":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2022-09-30","value":4813000000},"#426":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2022-09-30","value":6000000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426"}],"rule":"component-sum","value":4819000000},"#427":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2022-12-31","value":4879000000},"#428":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2022-12-31","value":0},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428"}],"rule":"component-sum","value":4879000000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428"}],"rule":"component-sum","value":4879000000},"#429":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2023-03-31","value":4892000000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#429"}],"rule":"component-sum","value":4892000000},"#430":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2023-06-30","value":4894000000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#430"}],"rule":"component-sum","value":4894000000},"#431":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2023-09-30","value":4574000000},"#432":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2023-09-30","value":299000000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432"}],"rule":"component-sum","value":4873000000},"#433":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2023-12-31","value":4607000000},"#434":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2023-12-31","value":299000000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434"}],"rule":"component-sum","value":4906000000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434"}],"rule":"component-sum","value":4906000000},"#435":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2024-03-31","value":4590000000},"#436":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2024-03-31","value":300000000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436"}],"rule":"component-sum","value":4890000000},"#437":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2024-06-30","value":4585000000},"#438":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2024-06-30","value":300000000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438"}],"rule":"component-sum","value":4885000000},"#439":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2024-09-30","value":4616000000},"#440":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2024-09-30","value":0},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440"}],"rule":"component-sum","value":4616000000},"#441":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2024-12-31","value":4556000000},"#442":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2024-12-31","value":6000000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442"}],"rule":"component-sum","value":4562000000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442"}],"rule":"component-sum","value":4562000000},"#443":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2025-03-31","value":4588000000},"#444":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2025-03-31","value":4000000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#444"}],"rule":"component-sum","value":4592000000},"#445":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2025-06-30","value":4654000000},"#446":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2025-06-30","value":3000000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":4657000000},"#447":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2025-09-30","value":3906000000},"#448":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2025-09-30","value":750000000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448"}],"rule":"component-sum","value":4656000000},"#449":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2025-12-31","value":5087000000},"#450":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2025-12-31","value":497000000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450"}],"rule":"component-sum","value":5584000000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450"}],"rule":"component-sum","value":5584000000},"#451":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2026-03-31","value":5074000000},"#452":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2026-03-31","value":496000000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#452"}],"rule":"component-sum","value":5570000000},"#453":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2026-06-30","value":5067000000},"#454":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2026-06-30","value":0},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454"}],"rule":"component-sum","value":5067000000},"totalDebt@2016Q2":{"kind":"filed","concept":"LongTermDebt","filing":54,"unit":"USD","end":"2016-06-30","value":758453000},"totalDebt@2016Q3":{"kind":"filed","concept":"LongTermDebt","filing":55,"unit":"USD","end":"2016-09-30","value":3680585000},"totalDebt@2017Q1":{"kind":"filed","concept":"LongTermDebt","filing":56,"unit":"USD","end":"2017-03-31","value":3601642000},"totalDebt@2017Q2":{"kind":"filed","concept":"LongTermDebt","filing":57,"unit":"USD","end":"2017-06-30","value":3489900000},"totalDebt@2017Q3":{"kind":"filed","concept":"LongTermDebt","filing":58,"unit":"USD","end":"2017-09-30","value":3349402000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2011-12-31","value":1756312000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2011-12-31","value":1756312000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2012-12-31","value":1872256000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2012-12-31","value":1872256000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2013-12-31","value":2418603000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2013-12-31","value":2418603000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2014-03-31","value":2568572000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2014-06-30","value":2728073000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2014-09-30","value":3122348000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2014-12-31","value":3202000000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2014-12-31","value":3202000000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2015-03-31","value":3270742000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2015-06-30","value":3417175000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2015-09-30","value":3519838000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2015-12-31","value":3562000000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2015-12-31","value":3562000000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2016-03-31","value":3704402000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2016-06-30","value":3737436000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2016-09-30","value":3824137000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2016-12-31","value":3892000000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2016-12-31","value":3892000000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2017-03-31","value":4033000000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2017-06-30","value":4209000000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2017-09-30","value":4551000000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2017-12-31","value":5369000000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2017-12-31","value":5369000000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2018-03-31","value":5641000000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2018-06-30","value":5846000000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2018-09-30","value":6088000000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2018-12-31","value":6076000000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2018-12-31","value":6076000000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2019-03-31","value":6185000000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2019-06-30","value":6259000000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2019-09-30","value":6362000000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2019-12-31","value":6403000000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2019-12-31","value":6403000000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2020-03-31","value":6438000000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2020-06-30","value":6437000000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2020-09-30","value":6488000000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2020-12-31","value":6578000000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2020-12-31","value":6578000000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2021-03-31","value":6825000000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2021-06-30","value":7339000000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2021-09-30","value":7869000000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2021-12-31","value":8528000000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2021-12-31","value":8528000000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2022-03-31","value":9252000000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2022-06-30","value":9974000000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2022-09-30","value":10188000000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2022-12-31","value":10465000000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2022-12-31","value":10465000000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2023-03-31","value":10828000000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2023-06-30","value":11077000000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2023-09-30","value":11285000000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2023-12-31","value":10764000000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2023-12-31","value":10764000000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2024-03-31","value":10853000000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2024-06-30","value":11094000000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2024-09-30","value":11186000000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2024-12-31","value":11043000000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2024-12-31","value":11043000000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2025-03-31","value":10921000000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2025-06-30","value":10791000000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2025-09-30","value":9938000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2025-12-31","value":9295000000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2025-12-31","value":9295000000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2026-03-31","value":9051000000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2026-06-30","value":9208000000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2013-09-30","value":2265057000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2013-06-30","value":2112486000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2009-12-31","value":1284982000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2010-12-31","value":1505070000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2010-12-31","value":1505070000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2011-06-30","value":1673828000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2011-09-30","value":1729123000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2012-03-31","value":1863030000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2012-06-30","value":1952311000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2012-09-30","value":2033428000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2013-03-31","value":1989791000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":235522000},"#455":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":214981000},"#456":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":55594000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#456","weight":-1}],"rule":"quarter-from-ytd","value":159387000},"#457":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":283284000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":68303000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":283284000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":40660000},"#458":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":125305000},"#459":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":40660000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":84645000},"#460":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":244353000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":119048000},"#461":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":358935000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#460","weight":-1}],"rule":"quarter-from-ytd","value":114582000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":358935000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":105576000},"#462":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":316146000},"#463":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":105576000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463","weight":-1}],"rule":"quarter-from-ytd","value":210570000},"#464":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":492831000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#462","weight":-1}],"rule":"quarter-from-ytd","value":176685000},"#465":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":612087000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#464","weight":-1}],"rule":"quarter-from-ytd","value":119256000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":612087000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":116252000},"#466":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":255480000},"#467":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":116252000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467","weight":-1}],"rule":"quarter-from-ytd","value":139228000},"#468":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":547500000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":292020000},"#469":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":752729000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":205229000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":752729000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":212505000},"#470":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":432242000},"#471":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":212505000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471","weight":-1}],"rule":"quarter-from-ytd","value":219737000},"#472":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":776124000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":343882000},"#473":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1032376000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#472","weight":-1}],"rule":"quarter-from-ytd","value":256252000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1032376000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":190556000},"#474":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":435355000},"#475":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":190556000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":244799000},"#476":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":841300000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#474","weight":-1}],"rule":"quarter-from-ytd","value":405945000},"#477":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1079000000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#476","weight":-1}],"rule":"quarter-from-ytd","value":237700000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1079000000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":128935000},"#478":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":369892000},"#479":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":128935000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":240957000},"#480":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":544160000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#478","weight":-1}],"rule":"quarter-from-ytd","value":174268000},"#481":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":867000000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#480","weight":-1}],"rule":"quarter-from-ytd","value":322840000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":867000000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":157000000},"#482":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":480000000},"#483":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":157000000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":323000000},"#484":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":962000000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":482000000},"#485":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1528000000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#484","weight":-1}],"rule":"quarter-from-ytd","value":566000000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1528000000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":225000000},"#486":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":549000000},"#487":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":225000000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":324000000},"#488":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1155000000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":606000000},"#489":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1409000000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#488","weight":-1}],"rule":"quarter-from-ytd","value":254000000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1409000000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":147000000},"#490":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":467000000},"#491":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":147000000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":320000000},"#492":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":968000000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":501000000},"#493":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1301000000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#492","weight":-1}],"rule":"quarter-from-ytd","value":333000000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1301000000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":61000000},"#494":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":509000000},"#495":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":61000000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":448000000},"#496":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":866000000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":357000000},"#497":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1297000000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":431000000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1297000000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":265000000},"#498":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":882000000},"#499":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":265000000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":617000000},"#500":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1637000000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":755000000},"#501":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2394000000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":757000000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2394000000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":700000000},"#502":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":1613000000},"#503":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":700000000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":913000000},"#504":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2560000000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":947000000},"#505":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3395000000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#504","weight":-1}],"rule":"quarter-from-ytd","value":835000000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3395000000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":512000000},"#506":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":1067000000},"#507":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":512000000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":555000000},"#508":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1763000000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":696000000},"#509":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2336000000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":573000000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2336000000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":169000000},"#510":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":406000000},"#511":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":169000000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":237000000},"#512":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":880000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":474000000},"#513":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1314000000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#512","weight":-1}],"rule":"quarter-from-ytd","value":434000000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1314000000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-77000000},"#514":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":58000000},"#515":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-77000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":135000000},"#516":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":240000000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":182000000},"#517":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":465000000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#516","weight":-1}],"rule":"quarter-from-ytd","value":225000000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":465000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-94000000},"#518":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":224000000},"#519":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-94000000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":318000000},"#520":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":99769000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#520"}],"rule":"component-sum","value":99769000},"#521":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":81269000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#521"}],"rule":"component-sum","value":81269000},"#522":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":28808000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#522"}],"rule":"component-sum","value":28808000},"#523":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":38523000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#523"}],"rule":"component-sum","value":38523000},"#524":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":42645000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#524"}],"rule":"component-sum","value":42645000},"#525":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":176843000},"#526":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":111823000},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":65020000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527"}],"rule":"component-sum","value":65020000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#525"}],"rule":"component-sum","value":176843000},"#528":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":64902000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#528"}],"rule":"component-sum","value":64902000},"#529":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":75666000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#529"}],"rule":"component-sum","value":75666000},"#530":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":94895000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#530"}],"rule":"component-sum","value":94895000},"#531":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":386882000},"#532":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":235463000},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":151419000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#533"}],"rule":"component-sum","value":151419000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#531"}],"rule":"component-sum","value":386882000},"#534":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":150784000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#534"}],"rule":"component-sum","value":150784000},"#535":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":147089000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#535"}],"rule":"component-sum","value":147089000},"#536":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":200418000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#536"}],"rule":"component-sum","value":200418000},"#537":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":679222000},"#538":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":498290000},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":180932000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#539"}],"rule":"component-sum","value":180932000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#537"}],"rule":"component-sum","value":679222000},"#540":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":110741000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#540"}],"rule":"component-sum","value":110741000},"#541":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":106171000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#541"}],"rule":"component-sum","value":106171000},"#542":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":94271000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#542"}],"rule":"component-sum","value":94271000},"#543":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":431104000},"#544":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":311183000},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":119921000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#545"}],"rule":"component-sum","value":119921000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#543"}],"rule":"component-sum","value":431104000},"#546":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":95822000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#546"}],"rule":"component-sum","value":95822000},"#547":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":108110000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":108110000},"#548":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":125304000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#548"}],"rule":"component-sum","value":125304000},"#549":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":491000000},"#550":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":329236000},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":161764000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#551"}],"rule":"component-sum","value":161764000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#549"}],"rule":"component-sum","value":491000000},"#552":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":136328000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":136328000},"#553":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":150833000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#553"}],"rule":"component-sum","value":150833000},"#554":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":180170000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":180170000},"#555":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":629000000},"#556":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":467330000},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":161670000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":161670000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#555"}],"rule":"component-sum","value":629000000},"#558":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":134000000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#558"}],"rule":"component-sum","value":134000000},"#559":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":147000000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#559"}],"rule":"component-sum","value":147000000},"#560":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":133000000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#560"}],"rule":"component-sum","value":133000000},"#561":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":577000000},"#562":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":414000000},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#562","weight":-1}],"rule":"quarter-from-ytd","value":163000000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#563"}],"rule":"component-sum","value":163000000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#561"}],"rule":"component-sum","value":577000000},"#564":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":154000000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":154000000},"#565":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":158000000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":158000000},"#566":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":195000000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":195000000},"#567":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":702000000},"#568":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":507000000},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":195000000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":195000000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#567"}],"rule":"component-sum","value":702000000},"#570":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":203000000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":203000000},"#571":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":208000000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":208000000},"#572":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":193000000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":193000000},"#573":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":787000000},"#574":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":604000000},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#574","weight":-1}],"rule":"quarter-from-ytd","value":183000000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":183000000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#573"}],"rule":"component-sum","value":787000000},"#576":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":164000000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":164000000},"#577":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":127000000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":127000000},"#578":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":112000000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":112000000},"#579":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":525000000},"#580":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":403000000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":122000000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":122000000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#579"}],"rule":"component-sum","value":525000000},"#582":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":141000000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#582"}],"rule":"component-sum","value":141000000},"#583":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":129000000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#583"}],"rule":"component-sum","value":129000000},"#584":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":144000000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#584"}],"rule":"component-sum","value":144000000},"#585":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":658000000},"#586":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":414000000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":244000000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":244000000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#585"}],"rule":"component-sum","value":658000000},"#588":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":263000000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#588"}],"rule":"component-sum","value":263000000},"#589":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":493000000},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#588","weight":-1}],"rule":"quarter-from-ytd","value":230000000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#590"}],"rule":"component-sum","value":230000000},"#591":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":318000000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#591"}],"rule":"component-sum","value":318000000},"#592":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1108000000},"#593":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":811000000},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#593","weight":-1}],"rule":"quarter-from-ytd","value":297000000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#594"}],"rule":"component-sum","value":297000000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#592"}],"rule":"component-sum","value":1108000000},"#595":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":267000000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#595"}],"rule":"component-sum","value":267000000},"#596":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":507000000},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":240000000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#597"}],"rule":"component-sum","value":240000000},"#598":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":245000000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#598"}],"rule":"component-sum","value":245000000},"#599":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1034000000},"#600":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":752000000},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#600","weight":-1}],"rule":"quarter-from-ytd","value":282000000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#601"}],"rule":"component-sum","value":282000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#599"}],"rule":"component-sum","value":1034000000},"#602":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":272000000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":272000000},"#603":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":503000000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#602","weight":-1}],"rule":"quarter-from-ytd","value":231000000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#604"}],"rule":"component-sum","value":231000000},"#605":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":723000000},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":220000000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#606"}],"rule":"component-sum","value":220000000},"#607":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1008000000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":285000000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#608"}],"rule":"component-sum","value":285000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#607"}],"rule":"component-sum","value":1008000000},"#609":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":248000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":248000000},"#610":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":515000000},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":267000000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":267000000},"#612":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":754000000},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":239000000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#613"}],"rule":"component-sum","value":239000000},"#614":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":995000000},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":241000000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#615"}],"rule":"component-sum","value":241000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":995000000},"#616":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":209000000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":209000000},"#617":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":416000000},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":207000000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":207000000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":123199000},"#619":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":96322000},"#620":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":64121000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620","weight":-1}],"rule":"quarter-from-ytd","value":32201000},"#621":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":128732000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":32410000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":128732000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":32578000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":32805000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":32861000},"#622":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":131397000},"#623":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":98244000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#623","weight":-1}],"rule":"quarter-from-ytd","value":33153000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":131397000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":35394000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":35783000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":38424000},"#624":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":144541000},"#625":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":109601000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#625","weight":-1}],"rule":"quarter-from-ytd","value":34940000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":144541000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":35356000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":40210000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":40728000},"#626":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":157808000},"#627":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":116294000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#627","weight":-1}],"rule":"quarter-from-ytd","value":41514000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":157808000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":45972000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":48502000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":53920000},"#628":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":208486000},"#629":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":148394000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#629","weight":-1}],"rule":"quarter-from-ytd","value":60092000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":208486000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":58641000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":60340000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":61248000},"#630":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":246000000},"#631":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":180229000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":65771000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":246000000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":65714000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":67250000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":94229000},"#632":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":378000000},"#633":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":227193000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":150807000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":378000000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":150000000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":145000000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":154000000},"#634":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":601000000},"#635":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":449000000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#635","weight":-1}],"rule":"quarter-from-ytd","value":152000000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":601000000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":156000000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":156000000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":161000000},"#636":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":641000000},"#637":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":473000000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#637","weight":-1}],"rule":"quarter-from-ytd","value":168000000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":641000000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":171000000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":176000000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":178000000},"#638":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":713000000},"#639":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":525000000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#639","weight":-1}],"rule":"quarter-from-ytd","value":188000000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":713000000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":190000000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":191000000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":196000000},"#640":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":773000000},"#641":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":577000000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#641","weight":-1}],"rule":"quarter-from-ytd","value":196000000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":773000000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":195000000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":202000000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":203000000},"#642":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":840000000},"#643":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":600000000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":240000000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":840000000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":257000000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":264000000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":264000000},"#644":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1056000000},"#645":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":785000000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":271000000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1056000000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":267000000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":271000000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":277000000},"#646":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1097000000},"#647":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":815000000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#646"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":282000000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1097000000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":273000000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":279000000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":281000000},"#648":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1114000000},"#649":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":833000000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":281000000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1114000000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":283000000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":295000000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":303000000},"#650":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1178000000},"#651":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":881000000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#651","weight":-1}],"rule":"quarter-from-ytd","value":297000000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1178000000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":284000000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":286000000},"#652":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":65421390},"dilutedShares@FY2009":{"kind":"computed","op":"product","terms":[{"ref":"#652"}],"scale":2,"rule":"split-restated","value":130842780},"#653":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":65606753},"dilutedShares@2010Q2":{"kind":"computed","op":"product","terms":[{"ref":"#653"}],"scale":2,"rule":"split-restated","value":131213506},"#654":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":65677989},"dilutedShares@2010Q3":{"kind":"computed","op":"product","terms":[{"ref":"#654"}],"scale":2,"rule":"split-restated","value":131355978},"#655":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":65676664},"#656":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":65603089},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"#655","weight":4},{"ref":"#656","weight":-3}],"rule":"unaverage-quarter","value":65897389},"dilutedShares@2010Q4":{"kind":"computed","op":"product","terms":[{"ref":"#657"}],"scale":2,"rule":"split-restated","value":131794778},"dilutedShares@FY2010":{"kind":"computed","op":"product","terms":[{"ref":"#655"}],"scale":2,"rule":"split-restated","value":131353328},"#658":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":66112858},"dilutedShares@2011Q1":{"kind":"computed","op":"product","terms":[{"ref":"#658"}],"scale":2,"rule":"split-restated","value":132225716},"#659":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":66425065},"dilutedShares@2011Q2":{"kind":"computed","op":"product","terms":[{"ref":"#659"}],"scale":2,"rule":"split-restated","value":132850130},"#660":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":66381932},"dilutedShares@2011Q3":{"kind":"computed","op":"product","terms":[{"ref":"#660"}],"scale":2,"rule":"split-restated","value":132763864},"#661":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":66300158},"#662":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":66307604},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"#661","weight":4},{"ref":"#662","weight":-3}],"rule":"unaverage-quarter","value":66277820},"dilutedShares@2011Q4":{"kind":"computed","op":"product","terms":[{"ref":"#663"}],"scale":2,"rule":"split-restated","value":132555640},"dilutedShares@FY2011":{"kind":"computed","op":"product","terms":[{"ref":"#661"}],"scale":2,"rule":"split-restated","value":132600316},"#664":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":66558517},"dilutedShares@2012Q1":{"kind":"computed","op":"product","terms":[{"ref":"#664"}],"scale":2,"rule":"split-restated","value":133117034},"#665":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":66648896},"dilutedShares@2012Q2":{"kind":"computed","op":"product","terms":[{"ref":"#665"}],"scale":2,"rule":"split-restated","value":133297792},"#666":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":66656760},"dilutedShares@2012Q3":{"kind":"computed","op":"product","terms":[{"ref":"#666"}],"scale":2,"rule":"split-restated","value":133313520},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":133282990},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":133817737},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":133791190},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":133811108},"#667":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":133779250},"#668":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":133806758},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#667","weight":4},{"ref":"#668","weight":-3}],"rule":"unaverage-quarter","value":133696726},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":133779250},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":133612924},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":133767890},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":133846059},"#669":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":133643414},"#670":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":133743145},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#669","weight":4},{"ref":"#670","weight":-3}],"rule":"unaverage-quarter","value":133344221},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":133643414},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":133205306},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":133044975},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":132121235},"#671":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":132301812},"#672":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":132786534},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#671","weight":4},{"ref":"#672","weight":-3}],"rule":"unaverage-quarter","value":130847646},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":132301812},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":130600514},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":129980527},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":129379956},"#673":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":129974822},"#674":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":130103897},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#673","weight":4},{"ref":"#674","weight":-3}],"rule":"unaverage-quarter","value":129587597},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":129974822},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":129692015},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":129786714},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":129888968},"#675":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":129540013},"#676":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":129789965},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675","weight":4},{"ref":"#676","weight":-3}],"rule":"unaverage-quarter","value":128790157},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":129540013},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":130190892},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":130306615},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":130052292},"#677":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":129985753},"#678":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":130183201},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#677","weight":4},{"ref":"#678","weight":-3}],"rule":"unaverage-quarter","value":129393409},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":129985753},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":128913921},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":128850335},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":128552360},"#679":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":128757293},"#680":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":128770944},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#679","weight":4},{"ref":"#680","weight":-3}],"rule":"unaverage-quarter","value":128716340},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":128757293},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":128442972},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":127823629},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":127953907},"#681":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":128089058},"#682":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":128073066},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681","weight":4},{"ref":"#682","weight":-3}],"rule":"unaverage-quarter","value":128137034},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":128089058},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":128483373},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":128877860},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":128765814},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#330","weight":4},{"ref":"#333","weight":-3}],"rule":"unaverage-quarter","value":128661637},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":128697982},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":128925099},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":129341096},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":128747012},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338","weight":4},{"ref":"#341","weight":-3}],"rule":"unaverage-quarter","value":128370998},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":128845562},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":128459368},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":128484016},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":128583927},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#346","weight":4},{"ref":"#349","weight":-3}],"rule":"unaverage-quarter","value":128864910},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":128598441},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":129020370},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":129350720},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":129340461},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354","weight":4},{"ref":"#357","weight":-3}],"rule":"unaverage-quarter","value":129115008},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":129206922},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":128308537},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":128238514},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":128251427},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362","weight":4},{"ref":"#365","weight":-3}],"rule":"unaverage-quarter","value":128243474},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":128260331},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":127992500},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":128500530},"#683":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2010-12-31","value":66256144},"sharesOutstanding@2010Q4":{"kind":"computed","op":"product","terms":[{"ref":"#683"}],"scale":2,"rule":"split-restated","value":132512288},"sharesOutstanding@FY2010":{"kind":"computed","op":"product","terms":[{"ref":"#683"}],"scale":2,"rule":"split-restated","value":132512288},"#684":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2011-06-30","value":66596161},"sharesOutstanding@2011Q2":{"kind":"computed","op":"product","terms":[{"ref":"#684"}],"scale":2,"rule":"split-restated","value":133192322},"#685":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2011-09-30","value":66602742},"sharesOutstanding@2011Q3":{"kind":"computed","op":"product","terms":[{"ref":"#685"}],"scale":2,"rule":"split-restated","value":133205484},"#686":{"kind":"filed","concept":"CommonStockSharesIssued","filing":0,"unit":"shares","end":"2012-12-31","value":67187224},"#687":{"kind":"filed","concept":"TreasuryStockShares","filing":0,"unit":"shares","end":"2012-12-31","value":284493},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#687","weight":-1}],"rule":"component-sum","value":66902731},"sharesOutstanding@2012Q4":{"kind":"computed","op":"product","terms":[{"ref":"#688"}],"scale":2,"rule":"split-restated","value":133805462},"sharesOutstanding@FY2012":{"kind":"computed","op":"product","terms":[{"ref":"#688"}],"scale":2,"rule":"split-restated","value":133805462},"#689":{"kind":"filed","concept":"CommonStockSharesIssued","filing":30,"unit":"shares","end":"2011-12-31","value":66601909},"#690":{"kind":"filed","concept":"TreasuryStockShares","filing":30,"unit":"shares","end":"2011-12-31","value":69816},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#690","weight":-1}],"rule":"component-sum","value":66532093},"sharesOutstanding@2011Q4":{"kind":"computed","op":"product","terms":[{"ref":"#691"}],"scale":2,"rule":"split-restated","value":133064186},"sharesOutstanding@FY2011":{"kind":"computed","op":"product","terms":[{"ref":"#691"}],"scale":2,"rule":"split-restated","value":133064186},"#692":{"kind":"filed","concept":"CommonStockSharesIssued","filing":41,"unit":"shares","end":"2012-03-31","value":66687994},"#693":{"kind":"filed","concept":"TreasuryStockShares","filing":41,"unit":"shares","end":"2012-03-31","value":69816},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#693","weight":-1}],"rule":"component-sum","value":66618178},"sharesOutstanding@2012Q1":{"kind":"computed","op":"product","terms":[{"ref":"#694"}],"scale":2,"rule":"split-restated","value":133236356},"#695":{"kind":"filed","concept":"CommonStockSharesIssued","filing":42,"unit":"shares","end":"2012-06-30","value":66890711},"#696":{"kind":"filed","concept":"TreasuryStockShares","filing":42,"unit":"shares","end":"2012-06-30","value":284493},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#696","weight":-1}],"rule":"component-sum","value":66606218},"sharesOutstanding@2012Q2":{"kind":"computed","op":"product","terms":[{"ref":"#697"}],"scale":2,"rule":"split-restated","value":133212436},"#698":{"kind":"filed","concept":"CommonStockSharesIssued","filing":43,"unit":"shares","end":"2012-09-30","value":66981077},"#699":{"kind":"filed","concept":"TreasuryStockShares","filing":43,"unit":"shares","end":"2012-09-30","value":284493},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#699","weight":-1}],"rule":"component-sum","value":66696584},"sharesOutstanding@2012Q3":{"kind":"computed","op":"product","terms":[{"ref":"#700"}],"scale":2,"rule":"split-restated","value":133393168},"#701":{"kind":"filed","concept":"CommonStockSharesIssued","filing":44,"unit":"shares","end":"2013-03-31","value":67232590},"#702":{"kind":"filed","concept":"TreasuryStockShares","filing":44,"unit":"shares","end":"2013-03-31","value":284493},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#702","weight":-1}],"rule":"component-sum","value":66948097},"sharesOutstanding@2013Q1":{"kind":"computed","op":"product","terms":[{"ref":"#703"}],"scale":2,"rule":"split-restated","value":133896194},"#704":{"kind":"filed","concept":"CommonStockSharesIssued","filing":45,"unit":"shares","end":"2013-06-30","value":67258512},"#705":{"kind":"filed","concept":"TreasuryStockShares","filing":45,"unit":"shares","end":"2013-06-30","value":446825},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"#704"},{"ref":"#705","weight":-1}],"rule":"component-sum","value":66811687},"sharesOutstanding@2013Q2":{"kind":"computed","op":"product","terms":[{"ref":"#706"}],"scale":2,"rule":"split-restated","value":133623374},"#707":{"kind":"filed","concept":"CommonStockSharesIssued","filing":46,"unit":"shares","end":"2013-09-30","value":67276761},"#708":{"kind":"filed","concept":"TreasuryStockShares","filing":46,"unit":"shares","end":"2013-09-30","value":506525},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#708","weight":-1}],"rule":"component-sum","value":66770236},"sharesOutstanding@2013Q3":{"kind":"computed","op":"product","terms":[{"ref":"#709"}],"scale":2,"rule":"split-restated","value":133540472},"#710":{"kind":"filed","concept":"CommonStockSharesIssued","filing":1,"unit":"shares","end":"2013-12-31","value":134580208},"#711":{"kind":"filed","concept":"TreasuryStockShares","filing":1,"unit":"shares","end":"2013-12-31","value":1252922},"sharesOutstanding@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#711","weight":-1}],"rule":"component-sum","value":133327286},"sharesOutstanding@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#711","weight":-1}],"rule":"component-sum","value":133327286},"#712":{"kind":"filed","concept":"CommonStockSharesIssued","filing":47,"unit":"shares","end":"2014-03-31","value":134682004},"#713":{"kind":"filed","concept":"TreasuryStockShares","filing":47,"unit":"shares","end":"2014-03-31","value":1252922},"sharesOutstanding@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#713","weight":-1}],"rule":"component-sum","value":133429082},"#714":{"kind":"filed","concept":"CommonStockSharesIssued","filing":48,"unit":"shares","end":"2014-06-30","value":134681372},"#715":{"kind":"filed","concept":"TreasuryStockShares","filing":48,"unit":"shares","end":"2014-06-30","value":1197617},"sharesOutstanding@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#714"},{"ref":"#715","weight":-1}],"rule":"component-sum","value":133483755},"#716":{"kind":"filed","concept":"CommonStockSharesIssued","filing":49,"unit":"shares","end":"2014-09-30","value":134680164},"#717":{"kind":"filed","concept":"TreasuryStockShares","filing":49,"unit":"shares","end":"2014-09-30","value":1220544},"sharesOutstanding@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#717","weight":-1}],"rule":"component-sum","value":133459620},"#718":{"kind":"filed","concept":"CommonStockSharesIssued","filing":2,"unit":"shares","end":"2014-12-31","value":134679064},"#719":{"kind":"filed","concept":"TreasuryStockShares","filing":2,"unit":"shares","end":"2014-12-31","value":1787546},"sharesOutstanding@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#719","weight":-1}],"rule":"component-sum","value":132891518},"sharesOutstanding@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#719","weight":-1}],"rule":"component-sum","value":132891518},"#720":{"kind":"filed","concept":"CommonStockSharesIssued","filing":50,"unit":"shares","end":"2015-03-31","value":134679064},"#721":{"kind":"filed","concept":"TreasuryStockShares","filing":50,"unit":"shares","end":"2015-03-31","value":1817122},"sharesOutstanding@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#721","weight":-1}],"rule":"component-sum","value":132861942},"#722":{"kind":"filed","concept":"CommonStockSharesIssued","filing":51,"unit":"shares","end":"2015-06-30","value":134679064},"#723":{"kind":"filed","concept":"TreasuryStockShares","filing":51,"unit":"shares","end":"2015-06-30","value":2646260},"sharesOutstanding@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#723","weight":-1}],"rule":"component-sum","value":132032804},"#724":{"kind":"filed","concept":"CommonStockSharesIssued","filing":52,"unit":"shares","end":"2015-09-30","value":134663244},"#725":{"kind":"filed","concept":"TreasuryStockShares","filing":52,"unit":"shares","end":"2015-09-30","value":3722899},"sharesOutstanding@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#725","weight":-1}],"rule":"component-sum","value":130940345},"#726":{"kind":"filed","concept":"CommonStockSharesIssued","filing":3,"unit":"shares","end":"2015-12-31","value":134663244},"#727":{"kind":"filed","concept":"TreasuryStockShares","filing":3,"unit":"shares","end":"2015-12-31","value":4444898},"sharesOutstanding@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#727","weight":-1}],"rule":"component-sum","value":130218346},"sharesOutstanding@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#727","weight":-1}],"rule":"component-sum","value":130218346},"#728":{"kind":"filed","concept":"CommonStockSharesIssued","filing":53,"unit":"shares","end":"2016-03-31","value":134663244},"#729":{"kind":"filed","concept":"TreasuryStockShares","filing":53,"unit":"shares","end":"2016-03-31","value":4372222},"sharesOutstanding@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#728"},{"ref":"#729","weight":-1}],"rule":"component-sum","value":130291022},"#730":{"kind":"filed","concept":"CommonStockSharesIssued","filing":54,"unit":"shares","end":"2016-06-30","value":134651380},"#731":{"kind":"filed","concept":"TreasuryStockShares","filing":54,"unit":"shares","end":"2016-06-30","value":5867617},"sharesOutstanding@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#731","weight":-1}],"rule":"component-sum","value":128783763},"#732":{"kind":"filed","concept":"CommonStockSharesIssued","filing":55,"unit":"shares","end":"2016-09-30","value":134651380},"#733":{"kind":"filed","concept":"TreasuryStockShares","filing":55,"unit":"shares","end":"2016-09-30","value":5752377},"sharesOutstanding@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#733","weight":-1}],"rule":"component-sum","value":128899003},"#734":{"kind":"filed","concept":"CommonStockSharesIssued","filing":31,"unit":"shares","end":"2016-12-31","value":134651380},"#735":{"kind":"filed","concept":"TreasuryStockShares","filing":31,"unit":"shares","end":"2016-12-31","value":5726377},"sharesOutstanding@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#735","weight":-1}],"rule":"component-sum","value":128925003},"sharesOutstanding@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#735","weight":-1}],"rule":"component-sum","value":128925003},"#736":{"kind":"filed","concept":"CommonStockSharesIssued","filing":56,"unit":"shares","end":"2017-03-31","value":134651312},"#737":{"kind":"filed","concept":"TreasuryStockShares","filing":56,"unit":"shares","end":"2017-03-31","value":5608312},"sharesOutstanding@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#737","weight":-1}],"rule":"component-sum","value":129043000},"#738":{"kind":"filed","concept":"CommonStockSharesIssued","filing":57,"unit":"shares","end":"2017-06-30","value":134651312},"#739":{"kind":"filed","concept":"TreasuryStockShares","filing":57,"unit":"shares","end":"2017-06-30","value":5598476},"sharesOutstanding@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#739","weight":-1}],"rule":"component-sum","value":129052836},"#740":{"kind":"filed","concept":"CommonStockSharesIssued","filing":58,"unit":"shares","end":"2017-09-30","value":134651380},"#741":{"kind":"filed","concept":"TreasuryStockShares","filing":58,"unit":"shares","end":"2017-09-30","value":5551693},"sharesOutstanding@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#740"},{"ref":"#741","weight":-1}],"rule":"component-sum","value":129099687},"#742":{"kind":"filed","concept":"CommonStockSharesIssued","filing":4,"unit":"shares","end":"2017-12-31","value":134651380},"#743":{"kind":"filed","concept":"TreasuryStockShares","filing":4,"unit":"shares","end":"2017-12-31","value":5232875},"sharesOutstanding@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#743","weight":-1}],"rule":"component-sum","value":129418505},"sharesOutstanding@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#743","weight":-1}],"rule":"component-sum","value":129418505},"#744":{"kind":"filed","concept":"CommonStockSharesIssued","filing":5,"unit":"shares","end":"2018-12-31","value":134651380},"#745":{"kind":"filed","concept":"TreasuryStockShares","filing":5,"unit":"shares","end":"2018-12-31","value":6183125},"sharesOutstanding@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#745","weight":-1}],"rule":"component-sum","value":128468255},"sharesOutstanding@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#745","weight":-1}],"rule":"component-sum","value":128468255},"#746":{"kind":"filed","concept":"CommonStockSharesIssued","filing":6,"unit":"shares","end":"2019-12-31","value":134651380},"#747":{"kind":"filed","concept":"TreasuryStockShares","filing":6,"unit":"shares","end":"2019-12-31","value":6266609},"sharesOutstanding@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#746"},{"ref":"#747","weight":-1}],"rule":"component-sum","value":128384771},"sharesOutstanding@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#746"},{"ref":"#747","weight":-1}],"rule":"component-sum","value":128384771},"#748":{"kind":"filed","concept":"CommonStockSharesIssued","filing":7,"unit":"shares","end":"2020-12-31","value":134651380},"#749":{"kind":"filed","concept":"TreasuryStockShares","filing":7,"unit":"shares","end":"2020-12-31","value":6821174},"sharesOutstanding@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#749","weight":-1}],"rule":"component-sum","value":127830206},"sharesOutstanding@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#749","weight":-1}],"rule":"component-sum","value":127830206},"#750":{"kind":"filed","concept":"CommonStockSharesIssued","filing":11,"unit":"shares","end":"2021-12-31","value":134651380},"#751":{"kind":"filed","concept":"TreasuryStockShares","filing":11,"unit":"shares","end":"2021-12-31","value":6735639},"sharesOutstanding@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#750"},{"ref":"#751","weight":-1}],"rule":"component-sum","value":127915741},"sharesOutstanding@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#750"},{"ref":"#751","weight":-1}],"rule":"component-sum","value":127915741},"#752":{"kind":"filed","concept":"CommonStockSharesIssued","filing":15,"unit":"shares","end":"2022-12-31","value":134651380},"#753":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":15,"unit":"shares","end":"2022-12-31","value":7278651},"sharesOutstanding@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#753","weight":-1}],"rule":"component-sum","value":127372729},"sharesOutstanding@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#752"},{"ref":"#753","weight":-1}],"rule":"component-sum","value":127372729},"#754":{"kind":"filed","concept":"CommonStockSharesIssued","filing":19,"unit":"shares","end":"2023-12-31","value":134651380},"#755":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":19,"unit":"shares","end":"2023-12-31","value":6439289},"sharesOutstanding@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#754"},{"ref":"#755","weight":-1}],"rule":"component-sum","value":128212091},"sharesOutstanding@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#754"},{"ref":"#755","weight":-1}],"rule":"component-sum","value":128212091},"#756":{"kind":"filed","concept":"CommonStockSharesIssued","filing":23,"unit":"shares","end":"2024-12-31","value":134651380},"#757":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":23,"unit":"shares","end":"2024-12-31","value":6424366},"sharesOutstanding@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#756"},{"ref":"#757","weight":-1}],"rule":"component-sum","value":128227014},"sharesOutstanding@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#756"},{"ref":"#757","weight":-1}],"rule":"component-sum","value":128227014},"#758":{"kind":"filed","concept":"CommonStockSharesIssued","filing":23,"unit":"shares","end":"2025-12-31","value":134651380},"#759":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":23,"unit":"shares","end":"2025-12-31","value":6740232},"sharesOutstanding@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#758"},{"ref":"#759","weight":-1}],"rule":"component-sum","value":127911148},"sharesOutstanding@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#758"},{"ref":"#759","weight":-1}],"rule":"component-sum","value":127911148},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":182092000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-176843000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":125.23573862528927},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":100.09700624827775},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":58.01690552308323},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":4.8167308931828465},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":-61338000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":452424000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":225205000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-386882000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":230.35398921622257},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":192.34226771899662},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":120.51418301164335},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":4.394903515595594},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":-26317000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":628218000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":73507000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-679222000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":341.6254408193269},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":295.7293640725658},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":189.33131934084136},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":4.07323555419431},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":302578000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":960254000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":601272000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-431104000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":890.5586652605391},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":759.8435683188665},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":458.69703361185475},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":3.7441583826650287},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":-117003000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":1121270000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":588000000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-491000000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":1093.637521457445},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":885.9848275098288},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":596.1939568451558},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":4.161910064633152},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":95148000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":998000000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":238000000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":4493000000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-629000000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":19.365642237982662},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":11.48542159180457},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":7.860520094562648},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":2.035502958579882},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":3369000000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":637000000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":23000000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":1709000000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-134000000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":18.836850231600618},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":12.04323211528564},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":7.102418939783838},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":2.386277321817918},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":3229051000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":241000000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":176000000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":1715000000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-147000000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":20.363820111167254},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":13.340070742799393},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":7.7311773623041935},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":2.3063212409098273},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":3094124000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":266000000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":349000000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":1745000000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-133000000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":23.518255097202463},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":17.259364627785683},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":10.004741583688952},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":2.306749006217337},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":2671169000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":368000000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":403000000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":1647000000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-163000000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":24.676616915422887},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":18.059701492537314},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":39.90049751243781},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.760549059481444},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":2306000000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":365000000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":951000000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":6816000000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-577000000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":21.90026116154707},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":15.234423579156822},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":16.21688844671061},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.760549059481444},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":2306000000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":1240000000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":71000000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":1749000000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-154000000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":25.209302325581394},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":18.651162790697676},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":13.348837209302324},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.7900786448880823},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":2276000000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":423000000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":166000000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":1831000000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-158000000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":24.697986577181208},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":18.07606263982103},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":12.438478747203579},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.2715008431703203},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":2184000000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":412000000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":411000000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":1859000000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-195000000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":23.902439024390244},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":17.560975609756095},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":13.658536585365855},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":2.3089930822444273},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":1879000000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":419000000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":59000000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":1788000000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-195000000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":17.74436090225564},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":10.37593984962406},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":6.165413533834586},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":2.4023668639053253},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":1915000000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":206000000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":707000000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":7227000000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-702000000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":23.011001737116388},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":16.305732484076433},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":11.534452808338159},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":2.4023668639053253},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":1915000000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":1460000000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-56000000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":1891000000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-203000000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":14.765432098765432},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":6.617283950617284},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.5555555555555554},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":2.1427406199021206},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":2224000000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":143000000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":112000000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":1950000000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-208000000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":15.858208955223882},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":9.048507462686567},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":5.550373134328359},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":2.069377990430622},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":2260000000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":196000000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":308000000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":1840000000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-193000000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":17.957405614714425},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":10.939012584704743},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":7.647628267182963},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":2.8126009693053313},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":1987000000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":247000000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":150000000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":1781000000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-183000000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":13.27668613913967},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":5.416887944768986},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":3.8236856080722257},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":2.209508460918614},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":2717000000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":108000000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":514000000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":7462000000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-787000000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":15.521064301552107},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":8.080808080808081},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.186006405518601},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":2.209508460918614},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":2717000000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":694000000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-103000000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":1796000000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-164000000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":14.648033126293997},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":7.039337474120083},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":7.505175983436853},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":3.6796875},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":2895000000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":147000000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":321000000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":1673000000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-127000000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":9.8888238736103},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":2.1064950263311877},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":0.8777062609713282},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.853922452660054},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":2636000000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":45000000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":245000000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":1819000000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-112000000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":13.066385669125394},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":4.1622760800842995},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":3.0031612223393047},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.7758620689655173},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":2464000000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":91000000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":309000000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":1787000000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-122000000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":16.43765903307888},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":9.05852417302799},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":5.750636132315521},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":2.5622697126013265},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":2253000000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":190000000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":772000000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":7075000000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-525000000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":13.632729211087419},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":5.716950959488273},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.3976545842217485},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":2.5622697126013265},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":2253000000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":473000000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":124000000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":2011000000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-141000000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":21.595248196860418},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":14.679677556215529},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":10.267288926601612},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":2.8159879336349927},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":2175000000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":358000000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":488000000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":2139000000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-129000000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":30.50017488632389},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":25.183630640083944},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":18.25813221406086},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.993265993265993},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":1731000000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":730000000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":611000000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":2194000000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-144000000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":33.32242225859247},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":28.18330605564648},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":19.869067103109657},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":3.3904109589041096},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":1626000000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":874000000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":513000000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":2634000000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-244000000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":31.25178214998574},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":24.893071000855432},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":18.36327345309381},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.2453071672354947},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":3272000000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":891000000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":1736000000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":8978000000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-658000000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":29.673968415690272},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":23.773136355917813},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":17.108167770419428},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.2453071672354947},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":3272000000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":2853000000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":437000000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":3024000000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-263000000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":31.68145956607495},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":25.443786982248522},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":18.639053254437872},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.119607843137255},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":4111000000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":1043000000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":683000000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":3308000000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-230000000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":32.23287976801249},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":26.210127146999778},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":19.138969440107072},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":2.3927576601671308},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":3551000000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":1192000000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":629000000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":3440000000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-318000000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":19.61577350859454},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":13.043478260869565},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":10.136501516683518},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.4790735473384804},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":3041000000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":540000000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":538000000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":2972000000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-297000000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":17.187026371627766},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":9.912094574113366},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.032434070930585},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":2.5992167101827675},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":2651000000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":348000000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":2287000000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":12744000000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-1108000000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":25.78827402811194},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":19.311130809168038},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":14.22692161580347},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":2.5992167101827675},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":2651000000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":3123000000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":245000000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":2820000000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-267000000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":23.59952324195471},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":15.971394517282478},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":11.740166865315853},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.8466882816118573},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":2478000000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":558000000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":315000000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":2855000000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-240000000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":19.74776991694863},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":12.180867425407566},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":9.135650569055676},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.954481464101361},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":2217000000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":419000000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":451000000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":2766000000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-245000000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":18.812199036918138},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":11.203852327447834},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":9.149277688603531},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":2.5411808950733357},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":1816000000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":405000000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":291000000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":3378000000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-282000000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":7.041755130927105},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-19.53290870488323},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-17.586694975230007},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":2.368817204301075},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1602000000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":-517000000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":1302000000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":11819000000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-1034000000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":17.684093082562956},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":5.809690787376474},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":3.8173414089894804},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":2.368817204301075},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1602000000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":865000000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-103000000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":2752000000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-272000000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":15.663865546218487},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":7.495798319327732},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":5.848739495798319},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":2.4580037664783427},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1782000000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":273000000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":6000000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":2801000000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-231000000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":20.704708450265045},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":12.659806672903024},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":9.759900218272529},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":2.605045329128892},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":1843000000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":465000000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":254000000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":2937000000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-220000000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":16.008982996470966},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":5.7747834456207885},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":3.4648700673724733},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.7856231390897492},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":1701000000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":224000000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":149000000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":2777000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-285000000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":11.537108688005627},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":2.3214913823425958},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":0.24621878297572986},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":2.800360522757999},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":1643000000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":135000000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":306000000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":11267000000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-1008000000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":16.117608301762477},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":7.206391039367485},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":4.95799703508483},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":2.800360522757999},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":1643000000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":1097000000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-325000000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":2878000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-248000000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":8.151791988756148},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-1.1243851018973998},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-1.4054813773717498},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.635010940919037},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":2295000000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":5000000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-132000000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":3062000000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-267000000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":8.736877751439215},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-3.6911615306468},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-4.808669150016931},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.4744069912609237},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":2572000000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":-85000000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":-57000000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":3604000000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-239000000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":8.315715292459478},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-26.990838618745595},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-27.554615926708948},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.9851570590265792},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":2729000000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":-734000000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":-16000000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":3204000000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-241000000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":3.434662455586261},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-26.490327674694036},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-21.476510067114095},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":2.244043321299639},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":2860000000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":-612000000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":-530000000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":12748000000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-995000000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":7.278424350940018},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-14.12712623097583},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-13.500447627573859},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":2.244043321299639},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":2860000000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":-1426000000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-303000000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":2824000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-209000000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":4.223227752639517},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-6.485671191553545},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-6.372549019607843},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.169886985052862},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":3299000000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":-134000000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":111000000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":2907000000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-207000000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":19.93274228064812},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":11.128095383674717},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":7.9486395597676545},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":2.4532125916343253},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":3424000000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":393000000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":135753000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":2218466000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-99769000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":8.389993133318113},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":4.611770189313172},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":2.278646253229641},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":113710000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":743905000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":7.410700290620737},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":4.4234223353984286},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":2.2672785719241353},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":718852000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":15.399033955734986},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":12.162553504507025},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":6.957815904172709},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":672331000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":17.29626499178506},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":13.768009060162093},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":8.045767670458408},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":658335000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":20.634483591006642},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":17.23085743166534},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":10.570074693199663},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":4.561373146505634},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":134183000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":202015000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":2793423000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-81269000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":15.21801432441712},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":11.929048199012103},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":6.980071486515331},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":4.561373146505634},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":134183000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":382835000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":11852000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":726615000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-28808000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":19.32356454640635},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":16.216393850922223},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":9.633186201934386},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":46122000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":786680000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-38523000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":18.06336745404838},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":14.958018440104254},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":8.761589926587671},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":5.122466872148335},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":52200000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":76403000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":851041000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-42645000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":15.187035560714271},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":12.116314804641192},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":7.014866187787339},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":5.176265675801208},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":5604000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":49562000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":808716000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-65020000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":8.9923473099194},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":5.8729595251258475},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":3.077719905723514},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":4.8167308931828465},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":-61338000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":40674000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":889242000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-64902000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":16.682047064985163},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":14.071856576738847},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":8.485438225395148},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":5.756695505556749},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":-130559000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":134904000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":742980000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-75666000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":22.090292989393387},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":18.70742419235895},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":12.63745161156202},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":5.829352484788968},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":-345934000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":81790000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":678658000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-94895000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":20.967394282582884},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":17.355253143361647},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":10.59019088501233},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":5.506522751766091},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":-434737000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":-32163000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":644810000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-151419000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":23.750095188635786},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":19.503496075731455},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":11.894147740252995},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":4.394903515595594},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":-26317000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-34532000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":670592000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-150784000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":26.3470526122221},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":22.443262973213347},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":14.265590466398425},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":4.315190775733777},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":-14097000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-7861000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":703820000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-147089000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":29.123888367674887},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":25.0495449109576},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":15.528083258878416},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":4.0590661569351205},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":138319000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":91602000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":737563000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-200418000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":30.32081381047935},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":26.54962082924619},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":16.958368395632192},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":3.796866549876816},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":172293000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":24297000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":694045000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-180932000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":31.070116905293578},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":27.067384736634704},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":17.966320767108893},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":4.07323555419431},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":302578000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":101764000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":779621000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-110741000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":27.928062930339912},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":24.13747134310814},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":15.377609285416804},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":4.687701078531064},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":231266000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":250564000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":113566000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":731788000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-106171000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":30.64073240294179},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":26.716844786976658},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":16.968463091442214},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":4.710174218008989},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":-112129000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":271389000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":249611000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":946466000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-94271000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":28.847128253700248},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":24.477688399627525},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":13.386002695441448},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":3.4063270021429717},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":-49500000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":304091000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":136331000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":833484000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-119921000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":31.944560605913875},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":26.621596994729156},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":16.13660354036682},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":3.7441583826650287},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":-117003000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":295226000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":94734000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":874251000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-95822000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":25.785048177169468},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":20.776942378601053},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":13.261249570696245},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":4.417764950673754},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":-181622000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":238376000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":136689000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":889628000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-108110000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":29.804253494930812},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":24.926033880111596},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":17.307565725627466},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":4.05163674722907},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":-262513000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":317432000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":280641000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":934009000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-125304000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":26.200867481399992},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":21.3821623400618},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":15.45440083095055},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":4.203560752084085},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":-197839000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":256664000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":75936000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":805621000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-161764000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":23.93556324397071},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":18.357442392623984},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":11.245725937050931},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":4.161910064633152},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":95148000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":185528000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-7393000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":773000000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-136328000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":26.153846153846157},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":20.717948717948715},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":12.615384615384615},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":4.330112355554853},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":204921000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":90124000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":906000000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-150833000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":22.191528545119706},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":16.574585635359114},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":10.220994475138122},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":3.5317488602663114},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":-12544000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":188119000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":-5902000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":1234000000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-180170000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":15.859375},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.5937499999999996},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":5.15625},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":2.008669738098203},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":3300066000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":87828000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":161170000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":1582000000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-161670000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":16.253602305475503},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":8.818443804034583},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":5.706051873198847},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":2.035502958579882},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":3369000000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":156132000},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":40.794599910834904},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":70.39306087364226},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":22.79916007828517},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":406.473594548552},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":542.6657068497702},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.688731284475965},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":1.1837364899639733},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":8.893380495199596},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":16.548127074442863},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":20.049751243781095},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":11.826887203084194},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":3.302325581395349},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":7.427293064876958},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":18.226164079822617},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":2.9573934837092732},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":8.187608569774175},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-2.7654320987654324},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":5.223880597014925},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":14.908034849951598},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":7.966011683483802},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":6.331608770633161},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-5.331262939958592},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":18.782913984786425},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":12.908324552160169},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":15.725190839694655},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":10.287846481876333},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":5.260924904539669},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":17.06890521161245},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":20},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":14.627887082976903},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":14.739344540669045},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":10.774161735700197},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":15.235333482043275},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":15.89989888776542},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":16.307972112761444},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":14.480182347726986},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":7.300357568533969},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":9.689326361119656},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":14.47833065810594},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":10.29723991507431},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":10.376155562639465},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-3.46218487394958},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":0.18709073900841908},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":8.148861084376001},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":5.240942666197679},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":2.520177894910229},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-11.419536191145466},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-4.470030477480528},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-2.00845665961945},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-0.6316620607974733},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-4.744852282900626},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-11.425339366515837},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.3934576582084994},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":5.837023583633993},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":6.369122516738987},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":1.3666154704745563},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":4.985898044319814},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":7.8898398549317825},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":5.768557046003433},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":3.9303601332345126},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":14.76041568649763},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":9.960118123420708},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-4.015150285690745},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-3.9937685552601234},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-0.8371252983077525},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":9.122206011960186},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":2.5532116117168},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":9.902342761726459},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":11.37279485988047},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":19.917461082469497},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":12.00233125064378},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":8.584625171381683},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":11.534917240646008},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":23.622244088357515},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":7.695441472446356},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-0.7582564102564102},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":8.298710865561693},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-0.46109374999999997},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":9.289337175792507},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":583821000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":772759000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":1118062000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":1329756000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":1244000000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":1015000000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":391000000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":411000000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":522000000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":517000000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":1841000000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":579000000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":568000000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":580000000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":374000000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":2101000000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":314000000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":372000000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":425000000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":296000000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":1407000000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":337000000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":236000000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":287000000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":386000000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":1246000000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":553000000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":932000000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":1077000000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":1131000000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":3693000000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":1300000000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":1456000000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":804000000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":619000000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":4179000000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":825000000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":690000000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":682000000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":-235000000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":1962000000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":546000000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":744000000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":505000000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":416000000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":2211000000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":288000000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":210000000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":-431000000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":-315000000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":-248000000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":150000000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":679000000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":236909000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":511567000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":296536000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":319891000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":358011000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":355318000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":297017000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":377772000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":317912000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":251299000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":270635000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":255369000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":182057000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":306939000},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":2520875000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#760"}],"scale":100,"value":30.32927059056875},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":2636017000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#761"}],"scale":100,"value":28.974054416189272},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":3182482000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#762"}],"scale":100,"value":24.002618082364645},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":3965997000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#763"}],"scale":100,"value":19.263680733999546},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":4320148000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#764"}],"scale":100,"value":17.549121002336033},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":7720000000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#765"}],"scale":100,"value":49.58549222797927},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":7634642000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#766"}],"scale":100,"value":47.17499523880753},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":7698900000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#767"}],"scale":100,"value":45.329852316564704},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":7900402000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#768"}],"scale":100,"value":42.39533633858125},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":9206000000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#769"}],"scale":100,"value":41.67933956115577},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":9206000000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#770"}],"scale":100,"value":41.67933956115577},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":8768000000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#771"}],"scale":100,"value":35.66377737226277},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":8512000000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#772"}],"scale":100,"value":31.320488721804512},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":8755000000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#773"}],"scale":100,"value":30.46259280411194},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":8744000000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#774"}],"scale":100,"value":30.51235132662397},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":8744000000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#775"}],"scale":100,"value":30.51235132662397},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":8854000000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#776"}],"scale":100,"value":30.14456742715157},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":8928000000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#777"}],"scale":100,"value":29.894713261648747},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":9786000000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#778"}],"scale":100,"value":34.988759452278764},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":9848000000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#779"}],"scale":100,"value":34.9817221770918},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":9848000000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#780"}],"scale":100,"value":34.9817221770918},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":10870000000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#781"}],"scale":100,"value":40.772769089236434},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":10182000000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#782"}],"scale":100,"value":36.78059320369279},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":10169000000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#783"}],"scale":100,"value":36.198249582063134},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":10144000000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#784"}],"scale":100,"value":35.15378548895899},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":10144000000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#785"}],"scale":100,"value":35.15378548895899},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":10393000000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#786"}],"scale":100,"value":34.33079957663812},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":10914000000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#787"}],"scale":100,"value":32.75609309144218},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":13066000000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#788"}],"scale":100,"value":39.77498851982244},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":13708000000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#789"}],"scale":100,"value":37.788152903414066},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":13708000000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#790"}],"scale":100,"value":37.788152903414066},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":14418000000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#791"}],"scale":100,"value":35.830212234706615},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":14842000000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#792"}],"scale":100,"value":32.79881417598706},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":15007000000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#793"}],"scale":100,"value":32.111681215432796},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":15344000000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#794"}],"scale":100,"value":31.797445255474454},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":15344000000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#795"}],"scale":100,"value":31.797445255474454},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":15720000000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#796"}],"scale":100,"value":31.119592875318062},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":15971000000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#797"}],"scale":100,"value":30.643040510926056},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":16158000000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#798"}],"scale":100,"value":30.15843544993192},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":15670000000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#799"}],"scale":100,"value":31.308232291001914},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":15670000000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#800"}],"scale":100,"value":31.308232291001914},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":15743000000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#801"}],"scale":100,"value":31.061424125007942},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":15979000000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#802"}],"scale":100,"value":30.57137492959509},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":15802000000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#803"}],"scale":100,"value":29.211492216175166},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":15605000000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#804"}],"scale":100,"value":29.234219801345724},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":15605000000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#805"}],"scale":100,"value":29.234219801345724},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":15513000000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#806"}],"scale":100,"value":29.600979823373947},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":15448000000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#807"}],"scale":100,"value":30.14629725530813},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":14594000000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#808"}],"scale":100,"value":31.90352199534055},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":14879000000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#809"}],"scale":100,"value":37.52940385778614},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":14879000000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#810"}],"scale":100,"value":37.52940385778614},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":14621000000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#811"}],"scale":100,"value":38.09588947404418},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":14275000000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#812"}],"scale":100,"value":35.49562171628722},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":2269552000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#813"}],"scale":100,"value":33.68426896585758},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":2269552000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#814"}],"scale":100,"value":33.68426896585758},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":2438350000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#815"}],"scale":100,"value":31.354071400742306},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":2493666000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#816"}],"scale":100,"value":30.659398652425786},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":2520875000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#817"}],"scale":100,"value":30.32927059056875},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":2627613000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#818"}],"scale":100,"value":29.09800644158786},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":2716915000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#819"}],"scale":100,"value":28.14235999285955},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":2797159000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#820"}],"scale":100,"value":27.30381075941696},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":2636017000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#821"}],"scale":100,"value":28.974054416189272},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":2753581000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#822"}],"scale":100,"value":27.73806181841028},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":2876306000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#823"}],"scale":100,"value":26.55558900895802},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":3028906000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#824"}],"scale":100,"value":25.218643298933674},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":3182482000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#825"}],"scale":100,"value":24.002618082364645},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":3332481000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#826"}],"scale":100,"value":22.923131444710414},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":3492011000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#827"}],"scale":100,"value":21.876735210742464},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":3886316000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#828"}],"scale":100,"value":19.657897093288348},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":3965997000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#829"}],"scale":100,"value":19.263680733999546},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":4034769000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#830"}],"scale":100,"value":18.936077877073014},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":4181231000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#831"}],"scale":100,"value":18.273470181389165},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":4283924000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#832"}],"scale":100,"value":17.836124076897722},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":4320148000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#833"}],"scale":100,"value":17.549121002336033},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":4495889000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#834"}],"scale":100,"value":16.86992272273626},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":7504722000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#835"}],"scale":100,"value":49.043588823143615},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":7720000000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#836"}],"scale":100,"value":49.58549222797927},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":3110482500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#837"}],"scale":100,"value":8.325589357921158},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":3339508500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#838"}],"scale":100,"value":11.545261825205715},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":3736552500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#839"}],"scale":100,"value":16.336582986589914},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":4637449500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#840"}],"scale":100,"value":14.631383047944782},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":5391637500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#841"}],"scale":100,"value":11.981517674361452},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":8229642500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#842"}],"scale":100,"value":4.848327251153376},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":414000000},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":8224615500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#844"}],"scale":100,"value":5.033669963051769},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":456000000},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":8403135500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#846"}],"scale":100,"value":5.426545841132754},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":601000000},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":11070587000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#847"},{"ref":"#848"}],"scale":100,"value":5.428799755604649},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":1304000000},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":11483000000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#849"},{"ref":"#850"}],"scale":100,"value":11.355917443176871},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":11483000000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#851"}],"scale":100,"value":11.355917443176871},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":1453000000},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":11164415000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#853"}],"scale":100,"value":13.014564578618762},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":1578000000},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":11115853500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"#855"}],"scale":100,"value":14.195940959459389},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":1675000000},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":11482562500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"#857"}],"scale":100,"value":14.587336232657128},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":996000000},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":11839000000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"#859"}],"scale":100,"value":8.412872708843652},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":11839000000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#860"}],"scale":100,"value":8.412872708843652},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":781000000},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":11854000000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#862"}],"scale":100,"value":6.5884933355829265},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":622000000},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":11781000000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"#864"}],"scale":100,"value":5.279687632628809},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":472000000},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":12414000000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#866"}],"scale":100,"value":3.8021588529080073},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":421000000},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":12431500000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"#868"}],"scale":100,"value":3.3865583397015646},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":12431500000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#869"}],"scale":100,"value":3.3865583397015646},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":494000000},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":13133500000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#871"}],"scale":100,"value":3.7613735866296114},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":390000000},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":12885500000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#873"}],"scale":100,"value":3.0266578712506305},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":289000000},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":13400500000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#875"}],"scale":100,"value":2.1566359464199096},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":330000000},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":13548000000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"#877"}],"scale":100,"value":2.4357838795394153},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":13548000000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#878"}],"scale":100,"value":2.4357838795394153},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":427000000},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":14106500000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#880"}],"scale":100,"value":3.026973381065466},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":934000000},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":14137000000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#882"}],"scale":100,"value":6.606776543821178},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":1484000000},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":15401000000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#884"}],"scale":100,"value":9.635737939094865},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":2015000000},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":16147000000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"#886"}],"scale":100,"value":12.479098284511055},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":16147000000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#887"}],"scale":100,"value":12.479098284511055},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":2529000000},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":16895500000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"#889"}],"scale":100,"value":14.968482732088425},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":2865000000},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":17545500000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#891"}],"scale":100,"value":16.328973241001965},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":2659000000},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":18766500000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#893"}],"scale":100,"value":14.16886473236885},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":2247000000},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":19504500000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"#895"}],"scale":100,"value":11.520418364992693},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":19504500000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#896"}],"scale":100,"value":11.520418364992693},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":1885000000},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":20273500000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#898"}],"scale":100,"value":9.297851875601154},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":1324000000},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":20676500000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#900"}],"scale":100,"value":6.403404831572075},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":1208000000},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":20910500000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#902"}],"scale":100,"value":5.7770019846488605},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":479000000},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":20792500000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#904"}],"scale":100,"value":2.303715281952627},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":20792500000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#905"}],"scale":100,"value":2.303715281952627},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":259000000},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":20883000000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#907"}],"scale":100,"value":1.240243260067998},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":275000000},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":21032000000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#909"}],"scale":100,"value":1.307531380753138},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":98000000},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":21252500000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#911"}],"scale":100,"value":0.4611222209151864},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":602000000},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":20892500000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#913"}],"scale":100,"value":2.8814167763551515},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":20892500000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#914"}],"scale":100,"value":2.8814167763551515},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":388000000},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":20835500000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#916"}],"scale":100,"value":1.8622063305416234},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":-67000000},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":20944500000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#918"}],"scale":100,"value":-0.3198930506815632},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":-957000000},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":20461500000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#920"}],"scale":100,"value":-4.6770764606700395},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":-1508000000},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":20355500000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#922"}],"scale":100,"value":-7.408317162437671},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":20355500000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#923"}],"scale":100,"value":-7.408317162437671},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":-1637000000},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":20209000000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#925"}],"scale":100,"value":-8.100351328615965},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":-1235000000},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":20122500000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#927"}],"scale":100,"value":-6.13740837371102},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":221393000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"totalAssets@2010Q4"}],"scale":100,"value":7.494319843582439},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":7.494319843582439},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":311397000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":9.89252811487388},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":316596000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#930"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":9.871478953934282},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":258966000},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":3110482500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#932"}],"scale":100,"value":8.325589357921158},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":263235000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":7.904843385093363},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":297687000},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":3294869000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"#935"}],"scale":100,"value":9.034866029575076},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":316721000},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":3375676500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"#937"}],"scale":100,"value":9.382445266896873},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":385555000},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":3339508500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#939"}],"scale":100,"value":11.545261825205715},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":421089000},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":3444636000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#941"}],"scale":100,"value":12.224484677045702},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":451404000},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":3575136500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#943"}],"scale":100,"value":12.626203223289517},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":534730000},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":3733811500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#945"}],"scale":100,"value":14.321290723969327},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":610425000},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":3736552500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#947"}],"scale":100,"value":16.336582986589914},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":645110000},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":3865590500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"#949"}],"scale":100,"value":16.688524043092514},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":668737000},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":4038852000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#951"}],"scale":100,"value":16.557601021280306},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":666204000},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":4524866000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#953"}],"scale":100,"value":14.7231763327356},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":678523000},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":4637449500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#955"}],"scale":100,"value":14.631383047944782},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":666833000},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":4675870500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#957"}],"scale":100,"value":14.261152014368234},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":702485000},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":4890189500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#959"}],"scale":100,"value":14.365189733444891},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":718332000},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":5325344000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#961"}],"scale":100,"value":13.48893141926606},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":646010000},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":5391637500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"#963"}],"scale":100,"value":11.981703146771274},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":622668000},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":5452093000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"#965"}],"scale":100,"value":11.420714943783974},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":528573000},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":5665787000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"#967"}],"scale":100,"value":9.32920704572904},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":410969000},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":8210727000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"#969"}],"scale":100,"value":5.00526932633371},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":399000000},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":8229642500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"#971"}],"scale":100,"value":4.848327251153376},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":1630691000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#972"}],"scale":100,"value":15.880752392697328},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":1814284000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#973"}],"scale":100,"value":21.251083071889518},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":2145429500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#974"}],"scale":100,"value":28.452344856822375},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":2810301500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#975"}],"scale":100,"value":24.144135424615474},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":3382000000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#976"}],"scale":100,"value":19.101123595505616},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":3727000000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#977"}],"scale":100,"value":10.705661389857795},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":3868701000},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#978"}],"scale":100,"value":10.701266394068707},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":3973218000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#979"}],"scale":100,"value":11.476843203670175},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":4187568500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#847"},{"ref":"#980"}],"scale":100,"value":14.352004032889255},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":4630500000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#849"},{"ref":"#981"}],"scale":100,"value":28.161105712126123},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":4630500000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#982"}],"scale":100,"value":28.161105712126123},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":4837000000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#983"}],"scale":100,"value":30.039280545792845},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":5027500000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"#984"}],"scale":100,"value":31.38736946792641},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":5319500000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"#985"}],"scale":100,"value":31.487921797161388},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":5722500000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"#986"}],"scale":100,"value":17.404980340760158},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":5722500000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#987"}],"scale":100,"value":17.404980340760158},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":5913000000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#988"}],"scale":100,"value":13.208185354304074},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":6052500000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"#989"}],"scale":100,"value":10.276745146633623},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":6225000000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#990"}],"scale":100,"value":7.582329317269076},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":6239500000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"#991"}],"scale":100,"value":6.747335523679782},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":6239500000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#992"}],"scale":100,"value":6.747335523679782},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":6311500000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#993"}],"scale":100,"value":7.826982492276004},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":6348000000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#994"}],"scale":100,"value":6.143667296786389},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":6425000000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#995"}],"scale":100,"value":4.498054474708171},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":6490500000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"#996"}],"scale":100,"value":5.084354055927895},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":6490500000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#997"}],"scale":100,"value":5.084354055927895},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":6631500000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#998"}],"scale":100,"value":6.4389655432405934},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":6888000000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#999"}],"scale":100,"value":13.559814169570267},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":7178500000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#1000"}],"scale":100,"value":20.67284251584593},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":7553000000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"#1001"}],"scale":100,"value":26.67814113597246},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":7553000000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1002"}],"scale":100,"value":26.67814113597246},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":8038500000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"#1003"}],"scale":100,"value":31.46109348759097},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":8656500000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#1004"}],"scale":100,"value":33.09651706809912},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":9028500000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#1005"}],"scale":100,"value":29.45118236694911},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":9496500000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"#1006"}],"scale":100,"value":23.66134891802243},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":9496500000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1007"}],"scale":100,"value":23.66134891802243},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":10040000000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#1008"}],"scale":100,"value":18.774900398406373},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":10525500000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#1009"}],"scale":100,"value":12.578974870552468},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":10736500000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#1010"}],"scale":100,"value":11.251338890699948},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":10614500000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#1011"}],"scale":100,"value":4.512694898487917},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":10614500000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1012"}],"scale":100,"value":4.512694898487917},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":10840500000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#1013"}],"scale":100,"value":2.3891886905585533},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":11085500000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#1014"}],"scale":100,"value":2.4807180551170447},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":11235500000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"#1015"}],"scale":100,"value":0.8722353255306841},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":10903500000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#1016"}],"scale":100,"value":5.521162929334618},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":10903500000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1017"}],"scale":100,"value":5.521162929334618},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":10887000000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#1018"}],"scale":100,"value":3.5638835308165704},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":10942500000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#1019"}],"scale":100,"value":-0.6122915238748001},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":10562000000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#1020"}],"scale":100,"value":-9.060783942435146},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":10169000000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#1021"}],"scale":100,"value":-14.829383420198644},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":10169000000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1022"}],"scale":100,"value":-14.829383420198644},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":9986000000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#1023"}],"scale":100,"value":-16.392950130182253},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":9999500000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#1024"}],"scale":100,"value":-12.350617530876544},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":1262021000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1025"}],"scale":100,"value":4.19921697024059},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":1395026000},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"#1026"}],"scale":100,"value":15.87017016170308},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":1395026000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1027"}],"scale":100,"value":15.87017016170308},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"equity@2011Q2"}],"scale":100,"value":18.60388283622929},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#930"},{"ref":"equity@2011Q3"}],"scale":100,"value":18.309628638332843},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":1630691000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#1028"}],"scale":100,"value":15.880752392697328},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"equity@2012Q1"}],"scale":100,"value":14.129402103025715},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":1813069500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"#1029"}],"scale":100,"value":16.418951397064482},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":1881275500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"#1030"}],"scale":100,"value":16.83543957277921},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":1814284000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#1031"}],"scale":100,"value":21.251083071889518},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":1926410500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#1032"}],"scale":100,"value":21.85873675418609},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":2032398500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#1033"}],"scale":100,"value":22.210408047437546},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":2149242500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#1034"}],"scale":100,"value":24.87992862601591},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":2145429500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#1035"}],"scale":100,"value":28.452344856822375},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":2279181500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"#1036"}],"scale":100,"value":28.304459298217367},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":2420279500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#1037"}],"scale":100,"value":27.630569114021746},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":2693702500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#1038"}],"scale":100,"value":24.73190710555453},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":2810301500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#1039"}],"scale":100,"value":24.144135424615474},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":2919657000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#1040"}],"scale":100,"value":22.839429426127793},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":3072624000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#1041"}],"scale":100,"value":22.86270627320492},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":3321093000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#1042"}],"scale":100,"value":21.629385265633935},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":3382000000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"#1043"}],"scale":100,"value":19.101419278533413},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":3487572000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"#1044"}],"scale":100,"value":17.853910973020774},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":3577305500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"#1045"}],"scale":100,"value":14.775729945345736},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":3671987500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"#1046"}],"scale":100,"value":11.192004330080099},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":3727000000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"#1047"}],"scale":100,"value":10.705661389857795},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":-2725424000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":-85.92708148434936},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":-126438000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":-28.326272562914045},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":2486000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":0.7770571227631473},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":-174487000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":-54.11943140897798},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-39570000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-26.75022308753143},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":4967646000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1053"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":4584.6447754582205},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":968000000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":99.28205128205127},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":893000000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1055"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":82.22836095764272},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":829000000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":64.765625},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":275000000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":15.85014409221901},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":2965000000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":58.412135539795116},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":207000000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":10.653628409675765},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":256000000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":12.935826174835775},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":146000000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":6.9227121858700835},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":-15000000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":-0.7462686567164201},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":594000000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":7.38714090287278},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-125000000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-5.813953488372093},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-91000000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-4.071588366890378},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-189000000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-8.381374722838142},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-112000000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-5.6140350877192935},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-517000000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-5.987261146496814},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-93000000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-4.592592592592593},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-435000000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-20.28917910447762},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-168000000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-8.131655372700875},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":82000000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":4.3547530536378165},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-614000000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-7.563439270756344},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":425000000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":21.997929606625256},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":1150000000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":67.29081334113516},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":1157000000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":60.95890410958904},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":1542000000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":78.47328244274809},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":4274000000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":56.95628997867803},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":1699000000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":72.08315655494273},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":1624000000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":56.80307799930044},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":901000000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":29.49263502454993},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":-208000000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":-5.930995152552043},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":4016000000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":34.09746985905926},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-700000000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-17.258382642998026},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-1232000000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-27.481597144769133},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-841000000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-21.25884732052579},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-473000000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-14.337678084267957},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-3246000000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-20.55210839559326},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-381000000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-11.352800953516095},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-44000000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-1.3534297139341733},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":2000000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":0.06420545746388395},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":17000000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":0.6015569709837187},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-406000000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-3.235575390500478},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-129000000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-4.336134453781515},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-254000000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-7.920174618023079},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-279000000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-8.950914340712224},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-310000000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-10.90397467463946},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-972000000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-8.00527096030308},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":-194000000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":-6.816584680252991},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":318000000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":10.768709786657627},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":846064000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":36.378536910887505},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":88918000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":11.424144390454494},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":106660000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":13.032921996752144},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":188695000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":24.201688647991414},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":63788000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":8.019743847963312},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":167615000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":19.32713905531496},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-11091000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-1.1989635143651811},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":-147197000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":-15.200460153742569},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":-58134000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":-6.766258329211161},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":-170220000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":-16.44849048235184},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":25089000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":2.74509331938666},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":182990000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":22.283922428227854},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":150584000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":18.79853840190453},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":163029000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":18.854977811754402},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":59529000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":6.339299310897117},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":249062000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":24.80289593841649},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":184246000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":19.3611979508735},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":75855000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":7.381217426504083},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":186426000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":18.669184919325122},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-65190000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-5.201771107708342},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-149105000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-13.126930787034796},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-128531000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-11.647248695324375},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-99002000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-8.354585055552644},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":91963000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":7.740752181960664},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":748234000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":75.82689310332947},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2008-12-31","value":1239060000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2009-12-31","value":1284982000}},"quality":[{"metric":"revenue","periodKey":"FY2011","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.6198e+9 but the year reports 4.4636e+8 (87.67% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2012","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.5710e+9 but the year reports 3.1993e+8 (91.04% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2013","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.7595e+9 but the year reports 3.2241e+8 (91.42% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2014","rule":"period-consistency","severity":"warning","message":"Quarters sum to 4.4154e+9 but the year reports 1.4792e+8 (96.65% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2015","rule":"period-consistency","severity":"warning","message":"Quarters sum to 4.4633e+9 but the year reports 1.0835e+8 (97.57% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"grossProfit","periodKey":"FY2011","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 5.5901e+8 ≠ revenue − cost -2.6145e+9 (121.38% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2012","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 7.3696e+8 ≠ revenue − cost -2.5142e+9 (129.31% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2013","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.1014e+9 ≠ revenue − cost -2.3356e+9 (147.16% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2014","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.3174e+9 ≠ revenue − cost -2.9501e+9 (144.65% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2015","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.1850e+9 ≠ revenue − cost -3.1696e+9 (137.39% apart) — check whether revenue includes a component outside the cost base."},{"metric":"revenue","periodKey":"FY2016","rule":"continuity","severity":"info","message":"Revenue moved 4585% year over year — verify against the filing."},{"metric":"dilutedShares","periodKey":"2019Q1","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 45 of 79 period(s), by up to 1.5% — this issuer means something different by it, so the missing periods are left empty rather than inferred."},{"metric":"operatingExpenses","periodKey":"2025Q3","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 42 of 82 period(s), by up to 72.6% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}