{"schemaVersion":2,"ticker":"WOR","company":{"ticker":"WOR","name":"WORTHINGTON ENTERPRISES, INC.","exchange":"NYSE","cik":108516,"sic":"3310","sicDescription":"Steel Works, Blast Furnaces & Rolling & Finishing Mills","fiscalYearEnd":"0531"},"updatedAt":"2026-09-11T02:29:54.252Z","filingsThrough":"Q4 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025","FY2026"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025","2026"],"series":{"revenue":[2631267000,1943034000,2442624000,2534701000,2612244000,3126426000,3384234000,2819714000,3014108000,3581620000,3759556000,3059119000,3171429000,5242219000,4916392000,1245703000,1153762000,1381292000],"costOfRevenue":[2456533000,1663104000,2086467000,2201833000,2215601000,2633907000,2920701000,2367121000,2478203000,3018763000,3279601000,2615782000,2532351000,981581000,1094908000,960684000,834727000,1003017000],"grossProfit":[174734000,279930000,356157000,332868000,396643000,492519000,463533000,452593000,535905000,562857000,479955000,443337000,639078000,327608000,323588000,285019000,319035000,378275000],"operatingExpenses":[253087000,226682000,241144000,236282000,272084000,317782000,316342000,313215000,335504000,390170000,356080000,350905000,366154000,291151000,300729000,296083000,285300000,318929000],"operatingIncome":[-175296000,21963000,124356000,101610000,129142000,135753000,60557000,122052000,213121000,141610000,144764000,22489000,167473000,48794000,29819000,-73459000,-10715000,76209000],"pretaxIncome":[null,78157000,182530000,177257000,201300000,217501000,113028000,216615000,297127000,209070000,206456000,110786000,917717000,210649000,160286000,74007000,128809000,201348000],"interestExpense":[20734000,9534000,18756000,19497000,23918000,26671000,35800000,31670000,29796000,38675000,38063000,31616000,30346000,23852000,18298000,1587000,2090000,6248000],"netIncome":[-108214000,45241000,115066000,115595000,136442000,151300000,76785000,143715000,204515000,194794000,153455000,78796000,723795000,379386000,256528000,110624000,96053000,156085000],"dilutedEps":[-1.37,0.57,1.53,1.65,1.91,2.11,1.12,2.22,3.15,3.09,2.61,1.41,13.42,7.44,5.19,2.2,1.92,3.14],"cash":[56319000,59016000,56167000,41028000,51385000,190079000,31067000,84188000,278081000,121967000,92363000,147198000,640311000,34485000,422268000,244225000,250075000,27725000],"currentAssets":[null,782285000,891635000,914239000,866883000,1198922000,992193000,915115000,1190969000,1241122000,1165913000,983179000,1967992000,1785653000,1868337000,673893000,685370000,524474000],"totalAssets":[null,1520347000,1667249000,1877797000,1950857000,2296381000,2082305000,2061264000,2325344000,2621787000,2510796000,2331515000,3373245000,3643023000,3650918000,1638637000,1695152000,1848064000],"currentLiabilities":[null,379802000,525002000,658263000,448914000,589663000,524392000,430078000,520783000,646895000,698020000,388238000,787901000,932261000,717558000,178376000,196842000,221426000],"totalLiabilities":[null,770313000,926546000,1130360000,1078620000,1351499000,1245093000,1141418000,1251415000,1585412000,1562402000,1365082000,1821550000,2029061000,1829290000,747625000,756915000,821024000],"totalDebt":[null,250238000,383210000,533714000,521056000,666325000,670743000,581004000,578610000,750368000,749299000,699665000,710489000,744607000,692795000,298133000,302868000,305896000],"equity":[742963000,750034000,740703000,747437000,872237000,944882000,840049000,919846000,1073929000,1036375000,948394000,966433000,1551695000,1613962000,1821628000,891012000,938237000,1027040000],"operatingCashFlow":[254326000,110419000,71895000,173649000,272977000,229046000,214375000,413384000,335672000,281345000,197859000,336726000,274379000,70112000,625364000,289976000,209744000,226119000],"capex":[64154000,34319000,22025000,31713000,44588000,71338000,96255000,97036000,68386000,76088000,84499000,95503000,82178000,94600000,86366000,83527000,50580000,55913000],"depreciationAndAmortization":[64073000,64653000,61058000,55873000,66469000,79730000,85089000,84699000,86793000,103359000,95602000,92678000,87654000,98827000,112800000,80704000,48262000,57272000],"dilutedShares":[78903000,79143000,75409000,70252000,71314000,71664000,68483000,64755000,64874000,63042000,58823000,55983000,53917000,50993000,49386000,50348000,50131000,49716000],"sharesOutstanding":[null,79217421,71683876,67906369,69752411,67408484,64141478,61533668,62802456,58876921,55467525,54616485,51330347,48380112,48659323,49512937,49236449,48684701],"ebitda":[null,152344000,262344000,252627000,291687000,323902000,233917000,332984000,413716000,351104000,340121000,235080000,1035717000,333328000,291384000,156298000,179161000,264868000],"debtToCapital":[null,25.016995377257384,34.09605547760369,41.658945744880974,37.397446194016624,41.355642074544114,44.39677996706363,38.711663390745244,35.01339454015911,41.9964147054165,44.136307330006076,41.99422843074057,31.407215328196113,31.570286898538903,27.55284214310798,25.071206623246113,24.40309240555795,22.949038813566442],"capexOutflow":[-64154000,-34319000,-22025000,-31713000,-44588000,-71338000,-96255000,-97036000,-68386000,-76088000,-84499000,-95503000,-82178000,-94600000,-86366000,-83527000,-50580000,-55913000],"totalCosts":[2806563000,1921071000,2318268000,2433091000,2483102000,2990673000,3323677000,2697662000,2800987000,3440010000,3614792000,3036630000,3003956000,5193425000,4886573000,1319162000,1164477000,1305083000],"grossMargin":[6.640679186110722,14.40685031759609,14.580917898129226,13.13243652801652,15.183995063248304,15.753419399659546,13.696836566265807,16.051025033035266,17.779887117515365,15.715151244408954,12.766268144429821,14.492309714005897,20.151105384985758,6.249414608584647,6.58181853684572,22.880172882300194,27.651716731873645,27.38559261908416],"operatingMargin":[-6.662037717951086,1.1303456347135459,5.09108237698475,4.00875685139983,4.943718886903367,4.34211460626287,1.7893857221456908,4.328524098543327,7.0707818034390275,3.9537974436149,3.850561076893123,0.735146295387659,5.280679466574846,0.9307890418160707,0.6065220185859875,-5.896991497973433,-0.9287010665977905,5.517225901547247],"netMargin":[-4.112619509916706,2.3283689322986625,4.710753681287009,4.5604984572144796,5.223172107965412,4.839391688784573,2.268903391432153,5.096793504589472,6.785257860700413,5.438712091176619,4.081731991756473,2.5757742670357056,22.82236178076192,7.237126110145341,5.217810133935618,8.880447426071864,8.325200517957775,11.299927893595271],"currentRatio":[null,2.0597179583045904,1.698345911063196,1.3888658484526701,1.931066974966252,2.033232541299013,1.8920826404674367,2.127788447676933,2.286881484226636,1.9185833867938382,1.6703146041660697,2.5324131074237965,2.497765582224163,1.9154003009886715,2.603743530139724,3.777935372471633,3.481828065148698,2.3686197646166214],"netDebt":[null,191222000,327043000,492686000,469671000,476246000,639676000,496816000,300529000,628401000,656936000,552467000,70178000,710122000,270527000,53908000,52793000,278171000],"ebit":[null,87691000,201286000,196754000,225218000,244172000,148828000,248285000,326923000,247745000,244519000,142402000,948063000,234501000,178584000,75594000,130899000,207596000],"freeCashFlow":[190172000,76100000,49870000,141936000,228389000,157708000,118120000,316348000,267286000,205257000,113360000,241223000,192201000,-24488000,538998000,206449000,159164000,170206000],"fcfMargin":[7.227392735134823,3.91655524298597,2.0416568411675313,5.599713733493615,8.743019411662923,5.044354160309568,3.490302384527784,11.21915201328929,8.867830880645286,5.730842467933505,3.015249673099696,7.885374841580206,6.060391072920125,-0.4671304270195503,10.963283643777794,16.572890969998465,13.795219464672956,12.322231649788748],"returnOnAssets":[null,2.9757022574451755,7.219610013314109,6.5214950666366525,7.12741344608314,7.124630171419638,3.5072165485262015,6.936773588179658,9.324516802048416,7.875028981443992,5.979640270795426,3.2544791113168903,25.375125333931663,10.814467178277683,7.034002605724394,4.182733708223092,5.762392280975191,8.810357596037047],"returnOnEquity":[-12.955858205582391,6.060427448949998,15.437464824445895,15.53550069213918,16.848081774480544,16.652734355867725,8.603693924302956,16.33222436565818,20.515354039447782,18.46122643941347,15.463260460033384,8.230090760157445,57.4867520634376,23.968863335478225,14.933563085234269,8.1561873304235,10.501905426762567,15.884274837592868],"revenueGrowth":[null,-26.155954526849612,25.71185064183128,3.769593682859096,3.059256298869184,19.683536453715654,8.246093142777088,-16.68087963184579,6.894103444533739,18.828522401984273,4.968031226093217,-18.630843642174767,3.67131844168207,65.29517135650838,-6.2154404461164265,-74.66225231836681,-7.380651728381482,19.720704963415336]}},"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","2026Q3","2026Q4"],"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","Q3 '26","Q4 '26"],"series":{"revenue":[417527000,447981000,451113000,626413000,616805000,580687000,569439000,675693000,602387000,565652000,611255000,755407000,666035000,622622000,619527000,704060000,692291000,769900000,773230000,891005000,862414000,871012000,804785000,846023000,758147000,699816000,647080000,714671000,737549000,727780000,703436000,845343000,848237000,871266000,841657000,1020460000,988107000,958226000,874381000,938842000,855859000,827637000,763996000,611627000,702909000,731092000,759109000,978319000,1110818000,1232861000,1378235000,1520305000,1408665000,1175541000,1103322000,1228864000,1193256000,1086918000,316755000,318801000,257308000,274046000,304524000,317884000,303707000,327452000,378677000,371456000],"costOfRevenue":[368327000,380748000,393399000,520630000,537891000,510868000,481185000,556523000,530925000,509046000,527923000,633939000,572384000,527766000,522501000,592950000,581327000,641668000,650743000,760169000,732907000,745789000,706294000,735711000,645131000,590637000,551157000,580196000,590267000,604977000,592446000,690513000,715459000,731187000,714603000,857514000,845110000,837292000,784360000,812839000,738568000,707026000,648451000,521737000,589551000,595618000,595011000,752171000,891444000,1048270000,1235107000,null,1239291000,1069778000,267344000,274642000,242288000,234951000,243643000,239802000,194813000,199987000,215277000,224650000,221423000,242823000,269203000,269568000],"grossProfit":[49200000,67233000,57714000,105783000,78914000,69819000,88254000,119170000,71462000,56606000,83332000,121468000,93651000,94856000,97026000,111110000,110964000,128232000,122487000,130836000,129507000,125223000,98491000,110312000,113016000,109179000,95923000,134475000,147282000,122803000,110990000,154830000,132778000,140079000,127055000,162946000,142997000,120934000,90021000,126003000,117291000,120611000,115545000,89890000,113358000,135474000,164098000,226148000,219374000,184591000,143128000,-219485000,169374000,105763000,78971000,94160000,69630000,63278000,73112000,78999000,62495000,74059000,89247000,93234000,82284000,84629000,109474000,101888000],"operatingExpenses":[53651000,45437000,60294000,63176000,57842000,56895000,60233000,62881000,47064000,54949000,63445000,65595000,59825000,66363000,63367000,72062000,67543000,77213000,77078000,74781000,75255000,77308000,66764000,76593000,75951000,72722000,70149000,78580000,81056000,76487000,75276000,84175000,90410000,90326000,84291000,105464000,91667000,85070000,75477000,88580000,90797000,88543000,82404000,76291000,198196000,82653000,87625000,99575000,101797000,96211000,104084000,null,103525000,109663000,71359000,75910000,74544000,70583000,65134000,73209000,66036000,67918000,63005000,72826000,73041000,72365000,77931000,78496000],"operatingIncome":[-4451000,19093000,-35286000,42607000,21072000,12924000,28021000,62339000,21183000,2849000,18075000,59503000,33418000,28822000,33406000,33496000,38638000,19499000,45289000,32327000,52202000,33192000,-52050000,27213000,30996000,11972000,25072000,54012000,64898000,43044000,34320000,70859000,42225000,52059000,42763000,4563000,50911000,35864000,25977000,32012000,-14588000,32118000,-1386000,6345000,-30121000,37364000,49772000,110458000,135797000,90465000,37611000,-215079000,66714000,-7014000,4000000,15301000,-7324000,-14367000,4281000,-56048000,-4699000,3521000,20868000,-30405000,9243000,12264000,31543000,23159000],"pretaxIncome":[null,null,null,null,34610000,24215000,40227000,83478000,41593000,20284000,37735000,77645000,50967000,48012000,53560000,48761000,70286000,36799000,60767000,49649000,70933000,47055000,-41418000,36458000,49145000,34416000,45485000,87569000,92435000,63382000,50092000,91218000,61072000,59787000,54258000,33953000,71456000,48911000,37963000,48126000,-2640000,72785000,23716000,16925000,782516000,-87957000,77167000,145991000,181625000,144411000,77330000,-192717000,84742000,23636000,37142000,63952000,35791000,24543000,40471000,-26797000,30790000,37109000,52579000,8331000,45681000,35780000,60114000,59773000],"interestExpense":[2511000,2048000,1889000,3086000,4708000,4838000,4533000,4677000,4688000,4756000,5073000,4980000,5259000,6334000,6158000,6167000,6240000,6258000,6196000,7977000,9516000,9676000,8381000,8227000,7854000,7799000,7886000,8131000,7870000,7658000,7674000,6594000,8807000,10038000,9775000,10055000,9728000,9472000,9341000,9522000,9480000,7315000,7362000,7459000,7590000,7548000,7558000,7650000,7718000,7312000,8140000,682000,8598000,7612000,4186000,2609000,1074000,472000,50000,null,489000,1033000,628000,null,63000,1472000,1828000,2885000],"netIncome":[6675000,23249000,-17740000,33057000,22354000,14469000,26326000,51917000,25653000,11985000,25880000,52077000,33962000,31826000,37131000,33523000,54557000,22977000,40603000,33163000,44168000,29462000,-25710000,28865000,31968000,23376000,29847000,58523000,65567000,46565000,35889000,56494000,45534000,39403000,79087000,30769000,54942000,34002000,26773000,37738000,-4776000,52086000,15311000,16175000,616675000,-74044000,67609000,113555000,132491000,110301000,56342000,80252000,64082000,16218000,46325000,129903000,96106000,24302000,22000000,-31785000,24253000,28260000,39663000,3877000,35148000,27328000,45463000,48146000],"dilutedEps":[null,null,-0.22,0.41962170554377454,0.29,0.2,0.35,0.7,0.35,0.17,0.37,0.75,0.49,0.45,0.52,0.46,0.76,0.32,0.57,0.47,0.63,0.43,-0.39,0.44,0.48,0.36,0.47,0.92,1.02,0.72,0.55,0.87,0.7,0.62,1.27,0.5,0.91,0.57,0.46,0.66,-0.09,0.93,0.27,0.29,11.22,-1.4,1.27,2.15,2.55,2.15,1.11,1.6043765329930006,1.3,0.33,0.94,2.6167923841862732,1.93,0.49,0.44,-0.6228144091421338,0.48,0.56,0.79,0.07872028153806163,0.7,0.55,0.92,0.9715879185392121],"cash":[102401000,69441000,54693000,59016000,64865000,60870000,49726000,56167000,36875000,53806000,35266000,41028000,30481000,32889000,37359000,51385000,121049000,109055000,52886000,190079000,146921000,96537000,42468000,31067000,18772000,27354000,25432000,84188000,181525000,175180000,227281000,278081000,195855000,122214000,147424000,121967000,96843000,93027000,113116000,92363000,45583000,72260000,103430000,147198000,650068000,713130000,649505000,640311000,399246000,225194000,44324000,34485000,35768000,129596000,267244000,422268000,201009000,430906000,227310000,244225000,178547000,193805000,222844000,250075000,167122000,180288000,5979000,27725000],"currentAssets":[null,null,null,782285000,822262000,777710000,836543000,891635000,858642000,808684000,888629000,914239000,846185000,795114000,863580000,866883000,1010242000,1004615000,1043600000,1198922000,1204544000,1154394000,1125930000,992193000,934836000,871896000,847658000,915115000,1032466000,1007481000,1116941000,1190969000,1161165000,1111728000,1158642000,1241122000,1230421000,1187616000,1205113000,1165913000,1030092000,1010646000,1053200000,983179000,1766457000,1687870000,1686916000,1967992000,1970310000,1910767000,1896979000,1785653000,1705303000,1602786000,1710766000,1868337000,1691856000,1772603000,691111000,673893000,576437000,602999000,633964000,685370000,626040000,648782000,503863000,524474000],"totalAssets":[null,null,null,1520347000,1557561000,1512312000,1593043000,1667249000,1645421000,1609624000,1859370000,1877797000,1950857000,1820835000,1885182000,1950857000,2093060000,2041401000,2125907000,2296381000,2354696000,2307391000,2221401000,2082305000,2045910000,1961005000,1959928000,2061264000,2181953000,2142724000,2247175000,2325344000,2630554000,2571713000,2614736000,2621787000,2610175000,2562437000,2567293000,2510796000,2382632000,2408961000,2429083000,2331515000,3131053000,3027385000,3137873000,3373245000,3547755000,3517632000,3738160000,3643023000,3510142000,3390660000,3497672000,3650918000,3476692000,3584137000,1704689000,1638637000,1645271000,1657017000,1682004000,1695152000,1738137000,1753333000,1823538000,1848064000],"currentLiabilities":[null,null,null,379802000,469085000,419598000,450203000,525002000,512377000,489371000,657025000,658263000,392724000,362824000,380709000,448914000,504308000,451452000,649097000,589663000,639752000,578147000,651967000,524392000,495439000,451770000,427648000,430078000,476208000,404231000,489780000,520783000,541984000,526449000,564239000,646895000,621596000,550930000,565338000,698020000,482674000,473863000,489843000,388238000,542184000,557174000,637261000,787901000,864257000,820158000,1026696000,932261000,784290000,660891000,664809000,717558000,868939000,945342000,202288000,178376000,166238000,169464000,180388000,196842000,189788000,199070000,213236000,221426000],"totalLiabilities":[null,null,null,770313000,858861000,809485000,847767000,926546000,913926000,899282000,1121683000,1130360000,1013124000,998359000,1024387000,1078620000,1122672000,1060008000,1167994000,1351499000,1395962000,1336383000,1369728000,1245093000,1207019000,1157231000,1146114000,1141418000,1200873000,1131962000,1225128000,1251415000,1547827000,1528930000,1540749000,1585412000,1572801000,1576182000,1590285000,1562402000,1475191000,1450218000,1456890000,1365082000,1601153000,1596914000,1674688000,1821550000,1941123000,1884541000,2134555000,2029061000,1863170000,1751368000,1782414000,1829290000,1574776000,1660170000,790247000,747625000,742030000,744059000,743483000,756915000,778306000,790310000,820978000,821024000],"totalDebt":[null,null,null,250238000,415352000,373981000,331028000,383210000,459463000,476349000,538895000,533714000,459587000,451972000,438222000,521056000,469234000,450218000,441840000,666325000,666641000,685643000,699857000,670743000,603786000,629405000,611138000,581004000,579809000,577408000,577047000,578610000,780583000,780653000,782266000,750368000,750058000,749779000,749486000,749299000,699229000,698803000,698848000,699665000,707491000,707500000,708964000,710489000,706421000,702172000,812925000,744607000,705813000,698645000,693205000,692795000,448351000,623818000,297962000,298133000,300009000,295721000,293921000,302868000,306010000,305255000,312048000,305896000],"equity":[null,null,null,750034000,698700000,702827000,745276000,740703000,731495000,710342000,737687000,747437000,792382000,822476000,860795000,872237000,970388000,981393000,957913000,944882000,958734000,971008000,851673000,840049000,838891000,803774000,813814000,919846000,981080000,1010762000,1022047000,1073929000,1082727000,1042783000,1073987000,1036375000,1037374000,986255000,977008000,948394000,907442000,958743000,972193000,966433000,1529900000,1430471000,1463185000,1551695000,1606632000,1633091000,1603605000,1613962000,1646972000,1639292000,1715258000,1821628000,1901916000,1923967000,914442000,891012000,903241000,912958000,938521000,938237000,959831000,963023000,1002560000,1027040000],"operatingCashFlow":[96227000,37874000,-14120000,-9562000,-69195000,59457000,65078000,16556000,-14840000,64355000,87438000,36696000,70998000,88381000,36304000,77294000,94464000,29319000,96824000,8439000,54485000,1409000,82876000,74711000,138627000,51026000,106215000,117516000,120905000,31299000,102706000,80762000,83355000,19382000,99920000,78688000,30445000,44704000,52038000,70672000,64369000,104160000,87321000,80876000,117388000,107428000,9256000,40307000,-49812000,-119104000,74190000,164838000,81038000,132941000,182151000,229234000,59696000,134990000,50121000,45170000,41146000,49053000,57131000,62414000,41061000,51518000,61938000,71601000],"capex":[7749000,13205000,5638000,7727000,6334000,4477000,5101000,6114000,6472000,3559000,5769000,15913000,16705000,7911000,9786000,10186000,13354000,17060000,21743000,19181000,23873000,23273000,26119000,22990000,38497000,21995000,14973000,21571000,16316000,14730000,21128000,16212000,18013000,23678000,13628000,20769000,19434000,21741000,19379000,23945000,22174000,28381000,21219000,23729000,32871000,16073000,16377000,16857000,23925000,24234000,23645000,22796000,21477000,24490000,22748000,17651000,29298000,32876000,10017000,11336000,9629000,15161000,12704000,13086000,13195000,12432000,13794000,16492000],"depreciationAndAmortization":[15896000,16432000,16103000,16222000,15823000,15646000,15789000,13799000,12854000,13119000,14653000,15247000,14987000,16101000,17048000,18333000,19460000,20095000,20208000,19967000,20367000,21200000,21762000,21760000,21440000,20547000,20761000,21951000,21831000,21645000,21677000,21639000,25365000,26283000,25338000,26373000,24493000,23525000,23625000,23959000,24177000,22596000,22780000,23125000,22211000,21560000,21893000,21990000,22064000,21090000,27425000,28248000,28001000,28354000,28153000,28292000,28325000,28007000,11949000,12423000,11830000,11927000,11950000,12555000,13086000,13764000,14552000,15870000],"dilutedShares":[79081000,79109000,79146000,79224000,77680000,74077000,75001000,74575000,72418000,69356000,69509000,69565000,69571000,70411000,71914000,73753000,72083000,71826000,71528000,70926000,69738000,69181000,66359000,66029000,66065000,64663000,63871000,64251000,64337000,64725000,64977000,65222000,64590000,63468000,62345000,61647000,60621000,59338000,57974000,57125000,55241000,56072000,55898000,55440000,54942000,52988000,53217000,53437000,51865000,51214000,50641000,50147000,49238000,49330000,49493000,49476000,49886000,50042000,50417000,50579000,50365000,50138000,49981000,50011000,50026000,49762000,49665000,49398000],"sharesOutstanding":[79074000,79105000,79175000,79217421,74494000,74108000,74195000,71683876,70042000,68937000,69014000,67906369,68679000,69060000,70168000,69752411,null,null,null,67408484,null,null,null,64141478,null,null,null,61533668,null,null,null,62802456,null,null,null,58876921,null,56957000,56181000,55467525,54871000,55094000,54598000,54616485,53362000,52754000,51813000,51330347,50438000,50334000,49364000,48380112,48526000,48572000,48619000,48659323,48951000,49287000,null,49512937,null,null,null,49236449,null,null,null,48684701],"ebitda":[null,null,null,null,55141000,44699000,60549000,101954000,59135000,38159000,57461000,97872000,71213000,70447000,76766000,73261000,95986000,63152000,87171000,77593000,100816000,77931000,-11275000,66445000,78439000,62762000,74132000,117651000,122136000,92685000,79443000,119451000,95244000,96108000,89371000,70381000,105677000,81908000,70929000,81607000,31017000,102696000,53858000,47509000,812317000,-58849000,106618000,175631000,211407000,172813000,112895000,-163787000,121341000,59602000,69481000,94853000,65190000,53022000,52470000,null,43109000,50069000,65157000,null,58830000,51016000,76494000,78528000],"debtToCapital":[null,null,null,25.016995377257384,37.282999357301094,34.73051834681763,30.755994588889386,34.09605547760369,38.57927819452911,40.14094654800618,42.21389616961543,41.658945744880974,36.70913576933614,35.46413819944007,33.7348933847671,37.397446194016624,32.59425043518368,31.448347351340555,31.565569068257044,41.355642074544114,41.01459663154657,41.387292797336315,45.10753900988057,44.39677996706363,41.85177971229873,43.9167054499124,42.88832185224485,38.711663390745244,37.14607508926003,36.35681318750512,36.08587112452426,35.01339454015911,41.89227772083014,42.812196315088656,42.14220798565712,41.9964147054165,41.962883063523535,43.1891886910049,43.41086618314341,44.136307330006076,43.520359799859456,42.158890311339775,41.821116298163844,41.99422843074057,31.621249929046826,33.09212332627524,32.63882910426495,31.407215328196113,30.540631797023245,30.068219296927158,33.640178272150564,31.570286898538903,29.999043686524697,29.882969472659017,28.782048966498554,27.55284214310798,19.07659853114561,24.484719079514168,24.57613138854705,25.071206623246113,24.933222522335342,24.466462973212906,23.848667929200726,24.40309240555795,24.174442129777752,24.0684613310331,23.7369618928228,22.949038813566442],"capexOutflow":[-7749000,-13205000,-5638000,-7727000,-6334000,-4477000,-5101000,-6114000,-6472000,-3559000,-5769000,-15913000,-16705000,-7911000,-9786000,-10186000,-13354000,-17060000,-21743000,-19181000,-23873000,-23273000,-26119000,-22990000,-38497000,-21995000,-14973000,-21571000,-16316000,-14730000,-21128000,-16212000,-18013000,-23678000,-13628000,-20769000,-19434000,-21741000,-19379000,-23945000,-22174000,-28381000,-21219000,-23729000,-32871000,-16073000,-16377000,-16857000,-23925000,-24234000,-23645000,-22796000,-21477000,-24490000,-22748000,-17651000,-29298000,-32876000,-10017000,-11336000,-9629000,-15161000,-12704000,-13086000,-13195000,-12432000,-13794000,-16492000],"totalCosts":[421978000,428888000,486399000,583806000,595733000,567763000,541418000,613354000,581204000,562803000,593180000,695904000,632617000,593800000,586121000,670564000,653653000,750401000,727941000,858678000,810212000,837820000,856835000,818810000,727151000,687844000,622008000,660659000,672651000,684736000,669116000,774484000,806012000,819207000,798894000,1015897000,937196000,922362000,848404000,906830000,870447000,795519000,765382000,605282000,733030000,693728000,709337000,867861000,975021000,1142396000,1340624000,1735384000,1341951000,1182555000,1099322000,1213563000,1200580000,1101285000,312474000,374849000,262007000,270525000,283656000,348289000,294464000,315188000,347134000,348297000],"grossMargin":[11.783669080083444,15.008002571537633,12.793690272725458,16.887101640610908,12.793994860612349,12.023516972138175,15.498411594569392,17.63670779481214,11.863137816719153,10.007212915361388,13.632935517909875,16.0798086329621,14.060972771701186,15.23492584585832,15.661302897210291,15.781325455216885,16.02851979875515,16.655669567476295,15.840952885945967,14.684092681859248,15.016801675297478,14.376725004936786,12.238175413309145,13.038889013655657,14.906871622521752,15.601100860797695,14.823978487976758,18.816350460561573,19.969113916499108,16.873643133914097,15.77826554228103,18.315642289579497,15.653408186627086,16.077638746375964,15.095816942055967,15.967896830840994,14.47181327528294,12.620613508712974,10.295397544091191,13.421108131080628,13.704477022500203,14.572934752796213,15.1237702815198,14.696865900295442,16.126980875191528,18.530362799757075,21.61718541079081,23.115977508358725,19.748869751840537,14.972571928222242,10.384876309192554,-14.436905752464144,12.023724590303585,8.996963951065934,7.157565968955572,7.662361335347118,5.835294354271003,5.821782323965562,23.081561459171915,24.780035194368903,24.288012809551198,27.02429519131825,29.307049690664776,29.329566760201836,27.093218134583662,25.84470395661043,28.909598417648812,27.42935906271537],"operatingMargin":[-1.0660388429969798,4.262011112078414,-7.8219869522713825,6.801742620284061,3.4163147185901543,2.2256396302999724,4.920808023335248,9.22593544701514,3.5165101504514538,0.5036665653087057,2.957031026331073,7.876945805373792,5.0174540377007215,4.62913292495286,5.3921782262919935,4.757549072522228,5.581179012871755,2.5326665800753343,5.857118839155232,3.628150234847167,6.053009343540341,3.8107396913016123,-6.4675658716303115,3.2165792182954838,4.088389191014407,1.7107353933033826,3.8746368300673795,7.557603428710554,8.799144192453653,5.914424688779577,4.878908671151319,8.38227796290973,4.977971958308822,5.975098305224811,5.080810829114473,0.4471512847147365,5.152377222304872,3.742749622740356,2.9709017007460132,3.4097324150389525,-1.7044863698342836,3.880686822846248,-0.18141456237990775,1.0373969756076824,-4.285191966527673,5.11071110065491,6.5566341592577615,11.290591310196367,12.224954943113993,7.3378101829808875,2.7289250381828936,-14.14709548412983,4.735973421643897,-0.5966614520463344,0.36254148834157207,1.2451337169939065,-0.6137827926279021,-1.321810844976346,1.3515177345266847,-17.58087333477624,-1.826216052357486,1.2848207965086154,6.85266185916381,-9.564809804834468,3.0433937973112246,3.7452817512184997,8.329790296215508,6.2346549793246036],"netMargin":[1.5986990062918087,5.189729028686484,-3.9324958491553113,5.277189330361918,3.6241599857329305,2.491703792232304,4.623146640816663,7.68351899457298,4.258558036611016,2.1187938874078056,4.233912197037243,6.893899579961531,5.099131427027108,5.111608648586141,5.993443385034066,4.76138397295685,7.88064556667644,2.984413560202624,5.251089585246305,3.7219768688166734,5.121438195576602,3.382502192851534,-3.1946420472548565,3.411845777242463,4.216596517561897,3.3403065948763673,4.612567225072635,8.188802959683548,8.889850030303071,6.398224738245075,5.101956681204829,6.682967742088122,5.368075195965279,4.522499443338774,9.396583168677978,3.0152088273915685,5.5603289927103035,3.5484322070158814,3.06193753066455,4.019632696449456,-0.5580358446893706,6.293338746334444,2.0040680841260947,2.644585670678371,87.73184011017074,-10.127863524700038,8.90636259087957,11.607154721517214,11.927336431350591,8.946750688033768,4.087982093039286,5.278677633764278,4.549129849893339,1.3796201068274097,4.198683611855832,10.570982631112964,8.05409736049934,2.23586323899319,6.945431011349466,-9.97016947876575,9.425668848228582,10.312137378396327,13.024589194940301,1.219627285424872,11.572996341868972,8.345650660249442,12.005746322063395,12.961427463818056],"currentRatio":[null,null,null,2.0597179583045904,1.7529061897097542,1.8534645065038442,1.8581462140412215,1.698345911063196,1.6758012166822476,1.6524967764742904,1.3525040904075187,1.3888658484526701,2.1546556869455395,2.1914592198972507,2.2683466899915685,1.931066974966252,2.003224220119451,2.2252974845609277,1.607772027909542,2.033232541299013,1.8828295964686317,1.996713638572889,1.7269739112562446,1.8920826404674367,1.886884157282733,1.9299555083338866,1.9821395166117928,2.127788447676933,2.1680988139636463,2.4923397760191572,2.2804953244313775,2.286881484226636,2.1424340939953948,2.1117487163998794,2.053459615517538,1.9185833867938382,1.9794545009942148,2.155656798504347,2.131668134814925,1.6703146041660697,2.134136083567791,2.1327809936627253,2.1500766572146586,2.5324131074237965,3.2580397060776414,3.0293409240201443,2.647135161260457,2.497765582224163,2.2797732618885354,2.32975475457168,1.8476540280667306,1.9154003009886715,2.1743270983947265,2.425189630362647,2.57331955493984,2.603743530139724,1.9470365583775155,1.8750917657313437,3.416470576603654,3.777935372471633,3.467540514202529,3.5582719633668507,3.5144466372485974,3.481828065148698,3.298627942757182,3.259064650625408,2.36293590200529,2.3686197646166214],"netDebt":[null,null,null,191222000,350487000,313111000,281302000,327043000,422588000,422543000,503629000,492686000,429106000,419083000,400863000,469671000,348185000,341163000,388954000,476246000,519720000,589106000,657389000,639676000,585014000,602051000,585706000,496816000,398284000,402228000,349766000,300529000,584728000,658439000,634842000,628401000,653215000,656752000,636370000,656936000,653646000,626543000,595418000,552467000,57423000,-5630000,59459000,70178000,307175000,476978000,768601000,710122000,670045000,569049000,425961000,270527000,247342000,192912000,70652000,53908000,121462000,101916000,71077000,52793000,138888000,124967000,306069000,278171000],"ebit":[null,null,null,null,39318000,29053000,44760000,88155000,46281000,25040000,42808000,82625000,56226000,54346000,59718000,54928000,76526000,43057000,66963000,57626000,80449000,56731000,-33037000,44685000,56999000,42215000,53371000,95700000,100305000,71040000,57766000,97812000,69879000,69825000,64033000,44008000,81184000,58383000,47304000,57648000,6840000,80100000,31078000,24384000,790106000,-80409000,84725000,153641000,189343000,151723000,85470000,-192035000,93340000,31248000,41328000,66561000,36865000,25015000,40521000,null,31279000,38142000,53207000,null,45744000,37252000,61942000,62658000],"freeCashFlow":[88478000,24669000,-19758000,-17289000,-75529000,54980000,59977000,10442000,-21312000,60796000,81669000,20783000,54293000,80470000,26518000,67108000,81110000,12259000,75081000,-10742000,30612000,-21864000,56757000,51721000,100130000,29031000,91242000,95945000,104589000,16569000,81578000,64550000,65342000,-4296000,86292000,57919000,11011000,22963000,32659000,46727000,42195000,75779000,66102000,57147000,84517000,91355000,-7121000,23450000,-73737000,-143338000,50545000,142042000,59561000,108451000,159403000,211583000,30398000,102114000,40104000,33834000,31517000,33892000,44427000,49328000,27866000,39086000,48144000,55109000],"fcfMargin":[21.190964895683393,5.506706757652669,-4.379833877542878,-2.7600001915669057,-12.245199049942851,9.468095548892949,10.532647043844907,1.5453763765497053,-3.537924955219817,10.74795103703337,13.360872303703037,2.751232117255996,8.151673710841022,12.924374660709065,4.28036227638182,9.531574013578387,11.7161713787988,1.5922847123002986,9.710047463238622,-1.2056049068187047,3.5495713195750533,-2.5101835565985313,7.0524425778313455,6.113427176329721,13.2072012419755,4.148376144586577,14.100574890276318,13.42505852343246,14.180617152216326,2.276649536947979,11.597074929346807,7.635953689804021,7.703271609231854,-0.4930755934467774,10.252632604493279,5.675773670697529,1.1143530002317563,2.396407528077927,3.7350994589315185,4.977088796623926,4.930134519821606,9.156067213041466,8.652139539997592,9.343439710804134,12.023889294346779,12.495691376735076,-0.9380734519021643,2.396968677905673,-6.638081125800986,-11.62645261712391,3.667371674641843,9.342993675611144,4.2281876812442984,9.22562462729926,14.447550216527905,17.217771860840582,2.5474835240719513,9.394820952454555,12.660889330870862,10.612890172866459,12.248744695073608,12.367266809221809,14.588997911494662,15.517610197430509,9.175290658430658,11.936405946520406,12.713737565260102,14.835942884217781],"returnOnAssets":[null,null,null,2.9757022574451755,3.911243283569632,3.447701267992319,6.03913390912863,7.219610013314109,7.390925081689501,7.42366275285592,6.687206889789837,6.5214950666366525,6.890679752788856,8.38051117940777,8.278480309527014,7.12741344608314,7.766578789821849,7.673689541498758,7.562036145296203,7.124630171419638,6.3362738423600575,6.778710041777118,3.730262498079271,3.5072165485262015,2.9352775504101025,2.7410296514194092,5.455490347686107,6.9367253206112895,8.387830920727565,9.771697887457968,9.818823071362884,9.324516802048416,7.666773263914213,7.522425265201338,9.071247910543818,7.874988553971988,7.792847140159317,7.744222510055218,5.653615601147735,5.979640270795426,3.7548817729185204,4.498573640653998,4.0172717185416,3.2544791113168903,25.400326641801264,21.121429725039576,22.50475843531007,25.375125333931663,7.175262412095093,12.955077122030392,12.003694572146468,10.814467178277683,8.81217167096658,6.279236604358935,5.718126125648025,7.034002605724394,8.259878508634957,8.50593931264236,10.468746786314906,4.182695897859082,1.5138727085689607,1.630480615528565,3.5663699071631236,5.762392280975191,6.321909743075621,6.217309073848725,6.379384414735297,8.810357596037047],"returnOnEquity":[null,null,null,6.060427448949998,8.719049663661085,7.418610838798168,12.908774735802576,15.437464824445895,16.552288324319413,16.40016162256602,15.568156454341747,15.53550069213918,16.261679912486375,18.755651355868732,19.392899012938525,16.848081774480544,17.81707199464479,16.430017922587506,16.67777345236289,16.652734355867725,14.608822044432648,15.098947398613296,8.961497270646435,8.603693924302956,7.185592100688408,6.592246258977159,13.696414322057151,16.332110722514695,19.485255534291483,22.09953398554782,22.50104991608842,20.515354039447782,17.877834506811926,17.269648339822112,21.041452571857135,18.461131666338122,19.26332754901771,19.59549303660158,14.28438392097494,15.463260460033384,9.639677995244794,11.498315165362637,10.297450083393144,8.230090760157445,57.459888682015084,48.05906879835795,51.442938221499915,57.4867520634376,15.278721849482165,27.67732463060973,26.913417612552536,23.968863335478225,19.115848148699104,13.256027793812644,12.466739362245443,14.933563085234269,16.26154446125096,16.649701860010737,20.710423242194928,8.156113601509968,2.7641946600493306,3.012275615322929,6.518316879505958,10.501905426762567,11.480823070713317,11.302459886320811,11.521002987510567,15.884274837592868],"revenueGrowth":[null,null,null,null,47.728170872781874,29.623131338159435,26.229791648655663,7.867014254174154,-2.337529689285922,-2.5891745467007232,7.343367770735765,11.797369515445633,10.565965068967298,10.071563434762009,1.353281363751635,-6.797262932432446,3.9421351730764886,23.65448056766384,24.809733877619532,26.552424509274775,24.573914726610635,13.133134173269244,4.080933228146866,-5.048456518201361,-12.090133045150008,-19.65483828006962,-19.595916921910817,-15.525819038016698,-2.7168873582563813,3.9959074956845697,8.70927860542745,18.28421749308422,15.00754526139958,19.71557338756218,19.649406626899957,20.715496549921152,16.489495270779276,9.980878399937554,3.888044654770284,-7.998157693589169,-13.383975622073319,-13.628204619786978,-12.624359403966922,-34.853042364955975,-17.87093434783066,-11.66513821880849,-0.6396630348849963,59.95353377139989,58.0315517371381,68.6328122862786,81.55956522712813,55.39972135877971,26.813303349423578,-4.649348142247989,-19.94674347988551,-19.169903407539934,-15.291712365963516,-7.538911871215037,-71.29079271509133,-74.0572593875319,-78.43647968248222,-74.7868744468304,-3.8613439409006967,-0.2876402520694765,18.032474699581826,19.487969173058527,24.350461704167813,16.852688402058604]}},"filings":[{"accn":"0001564590-19-036773","filed":"2019-10-10","form":"10-Q"},{"accn":"0001564590-20-000643","filed":"2020-01-09","form":"10-Q"},{"accn":"0001564590-20-016132","filed":"2020-04-09","form":"10-Q"},{"accn":"0001564590-21-039550","filed":"2021-07-30","form":"10-K"},{"accn":"0001564590-20-046316","filed":"2020-10-13","form":"10-Q"},{"accn":"0001564590-21-000850","filed":"2021-01-11","form":"10-Q"},{"accn":"0001564590-21-018309","filed":"2021-04-09","form":"10-Q"},{"accn":"0000950170-22-013641","filed":"2022-08-01","form":"10-K"},{"accn":"0001564590-21-050628","filed":"2021-10-12","form":"10-Q"},{"accn":"0001564590-22-000808","filed":"2022-01-10","form":"10-Q"},{"accn":"0001564590-22-014083","filed":"2022-04-11","form":"10-Q"},{"accn":"0000950170-23-035904","filed":"2023-07-31","form":"10-K"},{"accn":"0000950170-22-019426","filed":"2022-10-11","form":"10-Q"},{"accn":"0000950170-23-000486","filed":"2023-01-09","form":"10-Q"},{"accn":"0000950170-23-012255","filed":"2023-04-10","form":"10-Q"},{"accn":"0000950170-23-051904","filed":"2023-10-04","form":"10-Q"},{"accn":"0000950170-24-003302","filed":"2024-01-09","form":"10-Q"},{"accn":"0001193125-13-396507","filed":"2013-10-10","form":"10-Q"},{"accn":"0001193125-14-006679","filed":"2014-01-09","form":"10-Q"},{"accn":"0001564590-18-017896","filed":"2018-07-30","form":"10-K"},{"accn":"0001564590-19-027053","filed":"2019-07-30","form":"10-K"},{"accn":"0001564590-20-034955","filed":"2020-07-30","form":"10-K"},{"accn":"0000950170-25-052413","filed":"2025-04-09","form":"10-Q"},{"accn":"0001193125-26-325872","filed":"2026-07-30","form":"10-K"},{"accn":"0001193125-25-234399","filed":"2025-10-08","form":"10-Q"},{"accn":"0001193125-26-008430","filed":"2026-01-09","form":"10-Q"},{"accn":"0001193125-26-149137","filed":"2026-04-09","form":"10-Q"},{"accn":"0001193125-11-204674","filed":"2011-08-01","form":"10-K"},{"accn":"0001193125-10-227986","filed":"2010-10-12","form":"10-Q"},{"accn":"0001193125-11-005058","filed":"2011-01-10","form":"10-Q"},{"accn":"0001193125-11-093817","filed":"2011-04-11","form":"10-Q"},{"accn":"0001193125-12-322427","filed":"2012-07-30","form":"10-K"},{"accn":"0001193125-13-310489","filed":"2013-07-30","form":"10-K"},{"accn":"0001193125-14-287164","filed":"2014-07-30","form":"10-K"},{"accn":"0001193125-15-271107","filed":"2015-07-30","form":"10-K"},{"accn":"0001193125-16-666636","filed":"2016-08-01","form":"10-K"},{"accn":"0001193125-17-234020","filed":"2017-07-24","form":"10-K"},{"accn":"0001564590-18-024100","filed":"2018-10-10","form":"10-Q"},{"accn":"0001564590-19-000433","filed":"2019-01-09","form":"10-Q"},{"accn":"0001564590-19-011110","filed":"2019-04-09","form":"10-Q"},{"accn":"0000950170-24-087983","filed":"2024-07-30","form":"10-K"},{"accn":"0000950170-24-042963","filed":"2024-04-09","form":"10-Q"},{"accn":"0000950170-25-100137","filed":"2025-07-30","form":"10-K"},{"accn":"0000950170-24-113225","filed":"2024-10-07","form":"10-Q"},{"accn":"0000950170-25-004028","filed":"2025-01-10","form":"10-Q"},{"accn":"0001193125-11-267905","filed":"2011-10-11","form":"10-Q"},{"accn":"0001193125-12-013917","filed":"2012-01-17","form":"10-Q"},{"accn":"0001193125-12-155076","filed":"2012-04-09","form":"10-Q"},{"accn":"0001193125-12-417897","filed":"2012-10-09","form":"10-Q"},{"accn":"0001193125-13-008048","filed":"2013-01-09","form":"10-Q"},{"accn":"0001193125-13-146087","filed":"2013-04-08","form":"10-Q"},{"accn":"0001193125-14-133530","filed":"2014-04-07","form":"10-Q"},{"accn":"0001193125-14-367842","filed":"2014-10-09","form":"10-Q"},{"accn":"0001193125-15-006521","filed":"2015-01-09","form":"10-Q"},{"accn":"0001193125-15-124271","filed":"2015-04-09","form":"10-Q"},{"accn":"0001193125-15-342800","filed":"2015-10-13","form":"10-Q"},{"accn":"0001193125-16-426594","filed":"2016-01-11","form":"10-Q"},{"accn":"0001193125-16-537196","filed":"2016-04-11","form":"10-Q"},{"accn":"0001193125-16-735608","filed":"2016-10-11","form":"10-Q"},{"accn":"0001193125-17-004485","filed":"2017-01-06","form":"10-Q"},{"accn":"0001193125-17-118557","filed":"2017-04-10","form":"10-Q"},{"accn":"0001193125-17-307152","filed":"2017-10-10","form":"10-Q"},{"accn":"0001193125-18-007209","filed":"2018-01-09","form":"10-Q"},{"accn":"0001193125-18-111703","filed":"2018-04-09","form":"10-Q"}],"provenance":{"revenue@2019Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":988107000},"revenue@2019Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-09-01","end":"2018-11-30","value":958226000},"revenue@2019Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":874381000},"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":3759556000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2018-06-01","end":"2019-02-28","value":2820714000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":938842000},"revenue@FY2019":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":3759556000},"revenue@2020Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":855859000},"revenue@2020Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2019-09-01","end":"2019-11-30","value":827637000},"revenue@2020Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":763996000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":3059119000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2019-06-01","end":"2020-02-29","value":2447492000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":611627000},"revenue@FY2020":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":3059119000},"revenue@2021Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":702909000},"revenue@2021Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2020-09-01","end":"2020-11-30","value":731092000},"revenue@2021Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":759109000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":3171429000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2020-06-01","end":"2021-02-28","value":2193110000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":978319000},"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":3171429000},"revenue@2022Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":1110818000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2021-09-01","end":"2021-11-30","value":1232861000},"revenue@2022Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":1378235000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":5242219000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2021-06-01","end":"2022-02-28","value":3721914000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":1520305000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":5242219000},"revenue@2023Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":1408665000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2022-09-01","end":"2022-11-30","value":1175541000},"revenue@2023Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":1103322000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":4916392000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-06-01","end":"2023-02-28","value":3687528000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":1228864000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":4916392000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":1193256000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-09-01","end":"2023-11-30","value":1086918000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":666035000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":622622000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":692291000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2013-09-01","end":"2013-11-30","value":769900000},"revenue@FY2016":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":2819714000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":737549000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2016-09-01","end":"2016-11-30","value":727780000},"revenue@2017Q3":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":703436000},"revenue@2017Q4":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2017-03-01","end":"2017-05-31","value":845343000},"revenue@FY2017":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":3014108000},"revenue@2018Q1":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":848237000},"revenue@2018Q2":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2017-09-01","end":"2017-11-30","value":871266000},"revenue@2018Q3":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":841657000},"revenue@2018Q4":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2018-03-01","end":"2018-05-31","value":1020460000},"revenue@FY2018":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":3581620000},"revenue@2024Q3":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":316755000},"#10":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":1245703000},"#11":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2023-06-01","end":"2024-02-29","value":926902000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":318801000},"revenue@FY2024":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":1245703000},"revenue@2025Q1":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":257308000},"revenue@2025Q2":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2024-09-01","end":"2024-11-30","value":274046000},"revenue@2025Q3":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":304524000},"#12":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":1153762000},"#13":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2024-06-01","end":"2025-02-28","value":835878000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":317884000},"revenue@FY2025":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":1153762000},"revenue@2026Q1":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":303707000},"revenue@2026Q2":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2025-09-01","end":"2025-11-30","value":327452000},"revenue@2026Q3":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":378677000},"#14":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":1381292000},"#15":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2025-06-01","end":"2026-02-28","value":1009836000},"revenue@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":371456000},"revenue@FY2026":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":1381292000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":27,"unit":"USD","start":"2008-06-01","end":"2009-05-31","value":2631267000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":417527000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":447981000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2009-12-01","end":"2010-02-28","value":451113000},"#16":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":1943034000},"#17":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2009-06-01","end":"2010-02-28","value":1316621000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":626413000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":1943034000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":616805000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":580687000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":569439000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2011-03-01","end":"2011-05-31","value":675693000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":2442624000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":602387000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":565652000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":611255000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2012-03-01","end":"2012-05-31","value":755407000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":2534701000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":619527000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2013-03-01","end":"2013-05-31","value":704060000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":2612244000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":773230000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2014-03-01","end":"2014-05-31","value":891005000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":3126426000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":862414000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2014-09-01","end":"2014-11-30","value":871012000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":804785000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2015-03-01","end":"2015-05-31","value":846023000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":3384234000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":758147000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2015-09-01","end":"2015-11-30","value":699816000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":647080000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2016-03-01","end":"2016-05-31","value":714671000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":2367121000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":2478203000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":715459000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2017-09-01","end":"2017-11-30","value":731187000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfRevenue","filing":39,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":714603000},"#18":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":3018763000},"#19":{"kind":"filed","concept":"CostOfRevenue","filing":39,"unit":"USD","start":"2017-06-01","end":"2018-02-28","value":2161249000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":857514000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":3018763000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":845110000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2018-09-01","end":"2018-11-30","value":837292000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":784360000},"#20":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":3279601000},"#21":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2018-06-01","end":"2019-02-28","value":2466762000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":812839000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":3279601000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":738568000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2019-09-01","end":"2019-11-30","value":707026000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":648451000},"#22":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":2615782000},"#23":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2019-06-01","end":"2020-02-29","value":2094045000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":521737000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":2615782000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":589551000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2020-09-01","end":"2020-11-30","value":595618000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":595011000},"#24":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":2532351000},"#25":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2020-06-01","end":"2021-02-28","value":1780180000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":752171000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":2532351000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":891444000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2021-09-01","end":"2021-11-30","value":1048270000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":1235107000},"#26":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":981581000},"#27":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2021-06-01","end":"2022-02-28","value":3174821000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":-2193240000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":981581000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":1239291000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2022-09-01","end":"2022-11-30","value":1069778000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfRevenue","filing":41,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":267344000},"#28":{"kind":"filed","concept":"CostOfRevenue","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":1094908000},"#29":{"kind":"filed","concept":"CostOfRevenue","filing":41,"unit":"USD","start":"2022-06-01","end":"2023-02-28","value":820266000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":274642000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfRevenue","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":1094908000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfRevenue","filing":43,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":242288000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfRevenue","filing":44,"unit":"USD","start":"2023-09-01","end":"2023-11-30","value":234951000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":243643000},"#30":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":960684000},"#31":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2023-06-01","end":"2024-02-29","value":720882000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":239802000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":960684000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":194813000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2024-09-01","end":"2024-11-30","value":199987000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":215277000},"#32":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":834727000},"#33":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2024-06-01","end":"2025-02-28","value":610077000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":224650000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":834727000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":221423000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2025-09-01","end":"2025-11-30","value":242823000},"costOfRevenue@2026Q3":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":269203000},"#34":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":1003017000},"#35":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2025-06-01","end":"2026-02-28","value":733449000},"costOfRevenue@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":269568000},"costOfRevenue@FY2026":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":1003017000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsSold","filing":27,"unit":"USD","start":"2008-06-01","end":"2009-05-31","value":2456533000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":28,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":368327000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":380748000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2009-12-01","end":"2010-02-28","value":393399000},"#36":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":1663104000},"#37":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2009-06-01","end":"2010-02-28","value":1142474000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":520630000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsSold","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":1663104000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":537891000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":510868000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":481185000},"#38":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":2086467000},"#39":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2010-06-01","end":"2011-02-28","value":1529944000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":556523000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":2086467000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":530925000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":509046000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":527923000},"#40":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":2201833000},"#41":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2011-06-01","end":"2012-02-29","value":1567894000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":633939000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":2201833000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":17,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":572384000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":18,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":527766000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":522501000},"#42":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":2215601000},"#43":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2012-06-01","end":"2013-02-28","value":1622651000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":592950000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":2215601000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":52,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":581327000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":53,"unit":"USD","start":"2013-09-01","end":"2013-11-30","value":641668000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":650743000},"#44":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":2633907000},"#45":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2013-06-01","end":"2014-02-28","value":1873738000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":760169000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":2633907000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":55,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":732907000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":56,"unit":"USD","start":"2014-09-01","end":"2014-11-30","value":745789000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":706294000},"#46":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":2920701000},"#47":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2014-06-01","end":"2015-02-28","value":2184990000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":735711000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":2920701000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":58,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":645131000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":59,"unit":"USD","start":"2015-09-01","end":"2015-11-30","value":590637000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":551157000},"#48":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":2367121000},"#49":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2015-06-01","end":"2016-02-29","value":1786925000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":580196000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":61,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":590267000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":62,"unit":"USD","start":"2016-09-01","end":"2016-11-30","value":604977000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":63,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":592446000},"#50":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":2478203000},"#51":{"kind":"filed","concept":"CostOfGoodsSold","filing":63,"unit":"USD","start":"2016-06-01","end":"2017-02-28","value":1787690000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":690513000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2008-06-01","end":"2009-05-31","value":174734000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":49200000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":67233000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2009-12-01","end":"2010-02-28","value":57714000},"#52":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":279930000},"#53":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2009-06-01","end":"2010-02-28","value":174147000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":105783000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":279930000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":78914000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":69819000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":88254000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2011-03-01","end":"2011-05-31","value":119170000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":356157000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":71462000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":56606000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":83332000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2012-03-01","end":"2012-05-31","value":121468000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":332868000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":93651000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":94856000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":97026000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2013-03-01","end":"2013-05-31","value":111110000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":396643000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":110964000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2013-09-01","end":"2013-11-30","value":128232000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":122487000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2014-03-01","end":"2014-05-31","value":130836000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":492519000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":129507000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2014-09-01","end":"2014-11-30","value":125223000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":98491000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2015-03-01","end":"2015-05-31","value":110312000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":463533000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":113016000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2015-09-01","end":"2015-11-30","value":109179000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":95923000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2016-03-01","end":"2016-05-31","value":134475000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":452593000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":147282000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2016-09-01","end":"2016-11-30","value":122803000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":110990000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2017-03-01","end":"2017-05-31","value":154830000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":535905000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":132778000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2017-09-01","end":"2017-11-30","value":140079000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":127055000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2018-03-01","end":"2018-05-31","value":162946000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":562857000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":142997000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2018-09-01","end":"2018-11-30","value":120934000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":90021000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2019-03-01","end":"2019-05-31","value":126003000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":479955000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":117291000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2019-09-01","end":"2019-11-30","value":120611000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":115545000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2020-03-01","end":"2020-05-31","value":89890000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":443337000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":113358000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2020-09-01","end":"2020-11-30","value":135474000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":164098000},"grossProfit@2021Q4":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2021-03-01","end":"2021-05-31","value":226148000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":639078000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":219374000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2021-09-01","end":"2021-11-30","value":184591000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":143128000},"#54":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":327608000},"#55":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2021-06-01","end":"2022-02-28","value":547093000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":-219485000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":327608000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":169374000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2022-09-01","end":"2022-11-30","value":105763000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":78971000},"#56":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":323588000},"#57":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2022-06-01","end":"2023-02-28","value":229428000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":94160000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":323588000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":69630000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2023-09-01","end":"2023-11-30","value":63278000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":73112000},"#58":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":285019000},"#59":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2023-06-01","end":"2024-02-29","value":206020000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":78999000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":285019000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":62495000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2024-09-01","end":"2024-11-30","value":74059000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":89247000},"#60":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":319035000},"#61":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2024-06-01","end":"2025-02-28","value":225801000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":93234000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":319035000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":82284000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2025-09-01","end":"2025-11-30","value":84629000},"grossProfit@2026Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":109474000},"#62":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":378275000},"#63":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2025-06-01","end":"2026-02-28","value":276387000},"grossProfit@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":101888000},"grossProfit@FY2026":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":378275000},"#64":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2008-06-01","end":"2009-05-31","value":210046000},"#65":{"kind":"filed","concept":"RestructuringCharges","filing":27,"unit":"USD","start":"2008-06-01","end":"2009-05-31","value":43041000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65"}],"rule":"component-sum","value":253087000},"#66":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":50025000},"#67":{"kind":"filed","concept":"RestructuringCharges","filing":28,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":3626000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67"}],"rule":"component-sum","value":53651000},"#68":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":48098000},"#69":{"kind":"filed","concept":"RestructuringCharges","filing":29,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":-2661000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69"}],"rule":"component-sum","value":45437000},"#70":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2009-12-01","end":"2010-02-28","value":57519000},"#71":{"kind":"filed","concept":"RestructuringCharges","filing":30,"unit":"USD","start":"2009-12-01","end":"2010-02-28","value":2775000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71"}],"rule":"component-sum","value":60294000},"#72":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":218315000},"#73":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2009-06-01","end":"2010-02-28","value":155642000},"#74":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":62673000},"#75":{"kind":"filed","concept":"RestructuringCharges","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":4243000},"#76":{"kind":"filed","concept":"RestructuringCharges","filing":30,"unit":"USD","start":"2009-06-01","end":"2010-02-28","value":3740000},"#77":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":503000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#77"}],"rule":"component-sum","value":63176000},"#78":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":4124000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#75"},{"ref":"#78"}],"rule":"component-sum","value":226682000},"#79":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":56778000},"#80":{"kind":"filed","concept":"RestructuringCharges","filing":45,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":1064000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80"}],"rule":"component-sum","value":57842000},"#81":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":56971000},"#82":{"kind":"filed","concept":"RestructuringCharges","filing":46,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":-76000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82"}],"rule":"component-sum","value":56895000},"#83":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":59769000},"#84":{"kind":"filed","concept":"RestructuringCharges","filing":47,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":464000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84"}],"rule":"component-sum","value":60233000},"#85":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":235198000},"#86":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2010-06-01","end":"2011-02-28","value":173518000},"#87":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":61680000},"#88":{"kind":"filed","concept":"RestructuringCharges","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":2653000},"#89":{"kind":"filed","concept":"RestructuringCharges","filing":47,"unit":"USD","start":"2010-06-01","end":"2011-02-28","value":1452000},"#90":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":1201000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#90"}],"rule":"component-sum","value":62881000},"#91":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":3293000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#88"},{"ref":"#91"}],"rule":"component-sum","value":241144000},"#92":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":45361000},"#93":{"kind":"filed","concept":"RestructuringCharges","filing":48,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":1703000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93"}],"rule":"component-sum","value":47064000},"#94":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":52901000},"#95":{"kind":"filed","concept":"RestructuringCharges","filing":49,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":2048000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95"}],"rule":"component-sum","value":54949000},"#96":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":62489000},"#97":{"kind":"filed","concept":"RestructuringCharges","filing":50,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":956000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97"}],"rule":"component-sum","value":63445000},"#98":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":225069000},"#99":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2011-06-01","end":"2012-02-29","value":160751000},"#100":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":64318000},"#101":{"kind":"filed","concept":"RestructuringCharges","filing":32,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":5984000},"#102":{"kind":"filed","concept":"RestructuringCharges","filing":50,"unit":"USD","start":"2011-06-01","end":"2012-02-29","value":4707000},"#103":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":1277000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#103"}],"rule":"component-sum","value":65595000},"#104":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":5229000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#101"},{"ref":"#104"}],"rule":"component-sum","value":236282000},"#105":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":59422000},"#106":{"kind":"filed","concept":"RestructuringCharges","filing":17,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":403000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106"}],"rule":"component-sum","value":59825000},"#107":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":65101000},"#108":{"kind":"filed","concept":"RestructuringCharges","filing":18,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":1262000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108"}],"rule":"component-sum","value":66363000},"#109":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":63221000},"#110":{"kind":"filed","concept":"RestructuringCharges","filing":51,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":146000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110"}],"rule":"component-sum","value":63367000},"#111":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":258324000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2012-06-01","end":"2013-02-28","value":187744000},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":70580000},"#114":{"kind":"filed","concept":"RestructuringCharges","filing":32,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":3293000},"#115":{"kind":"filed","concept":"RestructuringCharges","filing":51,"unit":"USD","start":"2012-06-01","end":"2013-02-28","value":1811000},"#116":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":1482000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#116"}],"rule":"component-sum","value":72062000},"#117":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":10467000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#114"},{"ref":"#117"}],"rule":"component-sum","value":272084000},"#118":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":71540000},"#119":{"kind":"filed","concept":"RestructuringCharges","filing":17,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":-3997000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119"}],"rule":"component-sum","value":67543000},"#120":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2013-09-01","end":"2013-11-30","value":78395000},"#121":{"kind":"filed","concept":"RestructuringCharges","filing":18,"unit":"USD","start":"2013-09-01","end":"2013-11-30","value":-1182000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121"}],"rule":"component-sum","value":77213000},"#122":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":75680000},"#123":{"kind":"filed","concept":"RestructuringCharges","filing":51,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":1398000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123"}],"rule":"component-sum","value":77078000},"#124":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":300396000},"#125":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2013-06-01","end":"2014-02-28","value":225615000},"#126":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":74781000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"}],"rule":"component-sum","value":74781000},"#127":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":17386000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#127"}],"rule":"component-sum","value":317782000},"#128":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":75255000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#128"}],"rule":"component-sum","value":75255000},"#129":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2014-09-01","end":"2014-11-30","value":77308000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#129"}],"rule":"component-sum","value":77308000},"#130":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":66764000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#130"}],"rule":"component-sum","value":66764000},"#131":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":295920000},"#132":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2014-06-01","end":"2015-02-28","value":219327000},"#133":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":76593000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#133"}],"rule":"component-sum","value":76593000},"#134":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":20422000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#134"}],"rule":"component-sum","value":316342000},"#135":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":75951000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#135"}],"rule":"component-sum","value":75951000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2015-09-01","end":"2015-11-30","value":72722000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":72722000},"#137":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":70149000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#137"}],"rule":"component-sum","value":70149000},"#138":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":297402000},"#139":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2015-06-01","end":"2016-02-29","value":218822000},"#140":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":78580000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"}],"rule":"component-sum","value":78580000},"#141":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":15813000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#141"}],"rule":"component-sum","value":313215000},"#142":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":61,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":81056000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#142"}],"rule":"component-sum","value":81056000},"#143":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2016-09-01","end":"2016-11-30","value":76487000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#143"}],"rule":"component-sum","value":76487000},"#144":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":63,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":75276000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#144"}],"rule":"component-sum","value":75276000},"#145":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":316373000},"#146":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":63,"unit":"USD","start":"2016-06-01","end":"2017-02-28","value":232819000},"#147":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":83554000},"#148":{"kind":"filed","concept":"RestructuringCharges","filing":36,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":5606000},"#149":{"kind":"filed","concept":"RestructuringCharges","filing":60,"unit":"USD","start":"2016-06-01","end":"2017-02-28","value":4985000},"#150":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":621000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#150"}],"rule":"component-sum","value":84175000},"#151":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":13525000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#148"},{"ref":"#151"}],"rule":"component-sum","value":335504000},"#152":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":88249000},"#153":{"kind":"filed","concept":"RestructuringCharges","filing":61,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":2161000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153"}],"rule":"component-sum","value":90410000},"#154":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2017-09-01","end":"2017-11-30","value":89425000},"#155":{"kind":"filed","concept":"RestructuringCharges","filing":62,"unit":"USD","start":"2017-06-01","end":"2017-11-30","value":3062000},"#156":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":901000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#156"}],"rule":"component-sum","value":90326000},"#157":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":84294000},"#158":{"kind":"filed","concept":"RestructuringCharges","filing":63,"unit":"USD","start":"2017-06-01","end":"2018-02-28","value":3059000},"#159":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":-3000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#159"}],"rule":"component-sum","value":84291000},"#160":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":367460000},"#161":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2017-06-01","end":"2018-02-28","value":261968000},"#162":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":105492000},"#163":{"kind":"filed","concept":"RestructuringCharges","filing":19,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":3031000},"#164":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#158","weight":-1}],"rule":"quarter-from-ytd","value":-28000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#164"}],"rule":"component-sum","value":105464000},"#165":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":19679000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#163"},{"ref":"#165"}],"rule":"component-sum","value":390170000},"#166":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":90641000},"#167":{"kind":"filed","concept":"RestructuringCharges","filing":37,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":1026000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167"}],"rule":"component-sum","value":91667000},"#168":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2018-09-01","end":"2018-11-30","value":84668000},"#169":{"kind":"filed","concept":"RestructuringCharges","filing":38,"unit":"USD","start":"2018-06-01","end":"2018-11-30","value":1428000},"#170":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":402000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#170"}],"rule":"component-sum","value":85070000},"#171":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":75220000},"#172":{"kind":"filed","concept":"RestructuringCharges","filing":39,"unit":"USD","start":"2018-06-01","end":"2019-02-28","value":1685000},"#173":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":257000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#173"}],"rule":"component-sum","value":75477000},"#174":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":338392000},"#175":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2018-06-01","end":"2019-02-28","value":250529000},"#176":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":87863000},"#177":{"kind":"filed","concept":"RestructuringCharges","filing":21,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":2402000},"#178":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#172","weight":-1}],"rule":"quarter-from-ytd","value":717000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#178"}],"rule":"component-sum","value":88580000},"#179":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":15286000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#177"},{"ref":"#179"}],"rule":"component-sum","value":356080000},"#180":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":90823000},"#181":{"kind":"filed","concept":"RestructuringCharges","filing":0,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":-26000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181"}],"rule":"component-sum","value":90797000},"#182":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2019-09-01","end":"2019-11-30","value":88543000},"#183":{"kind":"filed","concept":"RestructuringCharges","filing":1,"unit":"USD","start":"2019-06-01","end":"2019-11-30","value":-26000},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":0},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#184"}],"rule":"component-sum","value":88543000},"#185":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":80928000},"#186":{"kind":"filed","concept":"RestructuringCharges","filing":2,"unit":"USD","start":"2019-06-01","end":"2020-02-29","value":1450000},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":1476000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#187"}],"rule":"component-sum","value":82404000},"#188":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":328110000},"#189":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2019-06-01","end":"2020-02-29","value":260294000},"#190":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":67816000},"#191":{"kind":"filed","concept":"RestructuringCharges","filing":3,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":9925000},"#192":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#186","weight":-1}],"rule":"quarter-from-ytd","value":8475000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#192"}],"rule":"component-sum","value":76291000},"#193":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":12870000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#191"},{"ref":"#193"}],"rule":"component-sum","value":350905000},"#194":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":82196000},"#195":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":8,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":116000000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195"}],"rule":"component-sum","value":198196000},"#196":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2020-09-01","end":"2020-11-30","value":82129000},"#197":{"kind":"filed","concept":"RestructuringCharges","filing":5,"unit":"USD","start":"2020-06-01","end":"2020-11-30","value":2372000},"#198":{"kind":"filed","concept":"RestructuringCharges","filing":4,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":1848000},"#199":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198","weight":-1}],"rule":"quarter-from-ytd","value":524000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#199"}],"rule":"component-sum","value":82653000},"#200":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":86895000},"#201":{"kind":"filed","concept":"RestructuringCharges","filing":6,"unit":"USD","start":"2020-06-01","end":"2021-02-28","value":3102000},"#202":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":730000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#202"}],"rule":"component-sum","value":87625000},"#203":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":351145000},"#204":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2020-06-01","end":"2021-02-28","value":251220000},"#205":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":99925000},"#206":{"kind":"filed","concept":"RestructuringCharges","filing":7,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":2752000},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":-350000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#207"}],"rule":"component-sum","value":99575000},"#208":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":12257000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#206"},{"ref":"#208"}],"rule":"component-sum","value":366154000},"#209":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":95851000},"#210":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":12,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":5946000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210"}],"rule":"component-sum","value":101797000},"#211":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2021-09-01","end":"2021-11-30","value":96130000},"#212":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":13,"unit":"USD","start":"2021-09-01","end":"2021-11-30","value":81000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212"}],"rule":"component-sum","value":96211000},"#213":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":102945000},"#214":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":14,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":1139000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214"}],"rule":"component-sum","value":104084000},"#215":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":281430000},"#216":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2021-06-01","end":"2022-02-28","value":294926000},"#217":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":-13496000},"#218":{"kind":"filed","concept":"RestructuringCharges","filing":11,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":-445000},"#219":{"kind":"filed","concept":"RestructuringCharges","filing":10,"unit":"USD","start":"2021-06-01","end":"2022-02-28","value":685000},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":-1130000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#220"}],"rule":"component-sum","value":-14626000},"#221":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":10166000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#218"},{"ref":"#221"}],"rule":"component-sum","value":291151000},"#222":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":103448000},"#223":{"kind":"filed","concept":"RestructuringCharges","filing":12,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":77000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223"}],"rule":"component-sum","value":103525000},"#224":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2022-09-01","end":"2022-11-30","value":107813000},"#225":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":13,"unit":"USD","start":"2022-09-01","end":"2022-11-30","value":1850000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225"}],"rule":"component-sum","value":109663000},"#226":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":71359000},"#227":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":14,"unit":"USD","start":"2022-06-01","end":"2023-02-28","value":1734000},"#228":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":13,"unit":"USD","start":"2022-06-01","end":"2022-11-30","value":1734000},"#229":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":0},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#229"}],"rule":"component-sum","value":71359000},"#230":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":287118000},"#231":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2022-06-01","end":"2023-02-28","value":211208000},"#232":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231","weight":-1}],"rule":"quarter-from-ytd","value":75910000},"#233":{"kind":"filed","concept":"RestructuringSettlementAndImpairmentProvisions","filing":11,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":1734000},"#234":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":0},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#234"}],"rule":"component-sum","value":75910000},"#235":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":11877000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#233"},{"ref":"#235"}],"rule":"component-sum","value":300729000},"#236":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":74544000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#236"}],"rule":"component-sum","value":74544000},"#237":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2023-09-01","end":"2023-11-30","value":70583000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#237"}],"rule":"component-sum","value":70583000},"#238":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":65134000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#238"}],"rule":"component-sum","value":65134000},"#239":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":283471000},"#240":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2023-06-01","end":"2024-02-29","value":210262000},"#241":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240","weight":-1}],"rule":"quarter-from-ytd","value":73209000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"}],"rule":"component-sum","value":73209000},"#242":{"kind":"filed","concept":"RestructuringCharges","filing":42,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":825000},"#243":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":11787000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#242"},{"ref":"#243"}],"rule":"component-sum","value":296083000},"#244":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":66036000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#244"}],"rule":"component-sum","value":66036000},"#245":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2024-09-01","end":"2024-11-30","value":67918000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#245"}],"rule":"component-sum","value":67918000},"#246":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":63005000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#246"}],"rule":"component-sum","value":63005000},"#247":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":268413000},"#248":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2024-06-01","end":"2025-02-28","value":196959000},"#249":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":71454000},"#250":{"kind":"filed","concept":"RestructuringCharges","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":3228000},"#251":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2024-06-01","end":"2025-02-28","value":1856000},"#252":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"quarter-from-ytd","value":1372000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#252"}],"rule":"component-sum","value":72826000},"#253":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":13659000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#250"},{"ref":"#253"}],"rule":"component-sum","value":285300000},"#254":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":70565000},"#255":{"kind":"filed","concept":"RestructuringCharges","filing":24,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":2476000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255"}],"rule":"component-sum","value":73041000},"#256":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2025-09-01","end":"2025-11-30","value":70721000},"#257":{"kind":"filed","concept":"RestructuringCharges","filing":25,"unit":"USD","start":"2025-06-01","end":"2025-11-30","value":4120000},"#258":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":1644000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#258"}],"rule":"component-sum","value":72365000},"#259":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":75745000},"#260":{"kind":"filed","concept":"RestructuringCharges","filing":26,"unit":"USD","start":"2025-06-01","end":"2026-02-28","value":6306000},"#261":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#257","weight":-1}],"rule":"quarter-from-ytd","value":2186000},"operatingExpenses@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#261"}],"rule":"component-sum","value":77931000},"#262":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":294966000},"#263":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2025-06-01","end":"2026-02-28","value":217031000},"#264":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":77935000},"#265":{"kind":"filed","concept":"RestructuringCharges","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":6867000},"#266":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#260","weight":-1}],"rule":"quarter-from-ytd","value":561000},"operatingExpenses@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#266"}],"rule":"component-sum","value":78496000},"#267":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":17096000},"operatingExpenses@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#265"},{"ref":"#267"}],"rule":"component-sum","value":318929000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2008-06-01","end":"2009-05-31","value":-175296000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":-4451000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":19093000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2009-12-01","end":"2010-02-28","value":-35286000},"#268":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":21963000},"#269":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2009-06-01","end":"2010-02-28","value":-20644000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":42607000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":21963000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":21072000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":12924000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":28021000},"#270":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":124356000},"#271":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2010-06-01","end":"2011-02-28","value":62017000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":62339000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":124356000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":21183000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":2849000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":18075000},"#272":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":101610000},"#273":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2011-06-01","end":"2012-02-29","value":42107000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":59503000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":101610000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":33418000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":28822000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":33406000},"#274":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":129142000},"#275":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2012-06-01","end":"2013-02-28","value":95646000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":33496000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":129142000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":38638000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2013-09-01","end":"2013-11-30","value":19499000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":45289000},"#276":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":135753000},"#277":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2013-06-01","end":"2014-02-28","value":103426000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":32327000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":135753000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":52202000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2014-09-01","end":"2014-11-30","value":33192000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":-52050000},"#278":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":60557000},"#279":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2014-06-01","end":"2015-02-28","value":33344000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":27213000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":60557000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":30996000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2015-09-01","end":"2015-11-30","value":11972000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":25072000},"#280":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":122052000},"#281":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2015-06-01","end":"2016-02-29","value":68040000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":54012000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":122052000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":64898000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2016-09-01","end":"2016-11-30","value":43044000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":63,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":34320000},"#282":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":213121000},"#283":{"kind":"filed","concept":"OperatingIncomeLoss","filing":63,"unit":"USD","start":"2016-06-01","end":"2017-02-28","value":142262000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":70859000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":213121000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":42225000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2017-09-01","end":"2017-11-30","value":52059000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":42763000},"#284":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":141610000},"#285":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2017-06-01","end":"2018-02-28","value":137047000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":4563000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":141610000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":50911000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-09-01","end":"2018-11-30","value":35864000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":25977000},"#286":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":144764000},"#287":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-06-01","end":"2019-02-28","value":112752000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":32012000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":144764000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":-14588000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-09-01","end":"2019-11-30","value":32118000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":-1386000},"#288":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":22489000},"#289":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-06-01","end":"2020-02-29","value":16144000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":6345000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":22489000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":-30121000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-09-01","end":"2020-11-30","value":37364000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":49772000},"#290":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":167473000},"#291":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-06-01","end":"2021-02-28","value":57015000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":110458000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":167473000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":135797000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-09-01","end":"2021-11-30","value":90465000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":37611000},"#292":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":48794000},"#293":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-06-01","end":"2022-02-28","value":263873000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":-215079000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":48794000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":66714000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2022-09-01","end":"2022-11-30","value":-7014000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":4000000},"#294":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":29819000},"#295":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2022-06-01","end":"2023-02-28","value":14518000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":15301000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":29819000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":-7324000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2023-09-01","end":"2023-11-30","value":-14367000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":4281000},"#296":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":-73459000},"#297":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-06-01","end":"2024-02-29","value":-17411000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":-56048000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":-73459000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":-4699000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-09-01","end":"2024-11-30","value":3521000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":20868000},"#298":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":-10715000},"#299":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2024-06-01","end":"2025-02-28","value":19690000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":-30405000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":-10715000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":9243000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-09-01","end":"2025-11-30","value":12264000},"operatingIncome@2026Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":31543000},"#300":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":76209000},"#301":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2025-06-01","end":"2026-02-28","value":53050000},"operatingIncome@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":23159000},"operatingIncome@FY2026":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":76209000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":78157000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":34610000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":24215000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":40227000},"#302":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":182530000},"#303":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2010-06-01","end":"2011-02-28","value":99052000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":83478000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":182530000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":41593000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":20284000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":37735000},"#304":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":177257000},"#305":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2011-06-01","end":"2012-02-29","value":99612000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":77645000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":177257000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":50967000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":48012000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":53560000},"#306":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":201300000},"#307":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2012-06-01","end":"2013-02-28","value":152539000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":48761000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":201300000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":70286000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2013-09-01","end":"2013-11-30","value":36799000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":60767000},"#308":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":217501000},"#309":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2013-06-01","end":"2014-02-28","value":167852000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":49649000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":217501000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":70933000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2014-09-01","end":"2014-11-30","value":47055000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":-41418000},"#310":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":113028000},"#311":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2014-06-01","end":"2015-02-28","value":76570000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":36458000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":113028000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":49145000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2015-09-01","end":"2015-11-30","value":34416000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":45485000},"#312":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":216615000},"#313":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2015-06-01","end":"2016-02-29","value":129046000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":87569000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":216615000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":61,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":92435000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":62,"unit":"USD","start":"2016-09-01","end":"2016-11-30","value":63382000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":63,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":50092000},"#314":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":297127000},"#315":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":63,"unit":"USD","start":"2016-06-01","end":"2017-02-28","value":205909000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":91218000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":297127000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":61072000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2017-09-01","end":"2017-11-30","value":59787000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":54258000},"#316":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":209070000},"#317":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2017-06-01","end":"2018-02-28","value":175117000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":33953000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":209070000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":71456000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2018-09-01","end":"2018-11-30","value":48911000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":37963000},"#318":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":206456000},"#319":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-06-01","end":"2019-02-28","value":158330000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":48126000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":206456000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":-2640000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2019-09-01","end":"2019-11-30","value":72785000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":23716000},"#320":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":110786000},"#321":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-06-01","end":"2020-02-29","value":93861000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":16925000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":110786000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":782516000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2020-09-01","end":"2020-11-30","value":-87957000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":77167000},"#322":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":917717000},"#323":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-06-01","end":"2021-02-28","value":771726000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":145991000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":917717000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":181625000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-09-01","end":"2021-11-30","value":144411000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":77330000},"#324":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":210649000},"#325":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-06-01","end":"2022-02-28","value":403366000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":-192717000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":210649000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":84742000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2022-09-01","end":"2022-11-30","value":23636000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":37142000},"#326":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":160286000},"#327":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2022-06-01","end":"2023-02-28","value":96334000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":63952000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":160286000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":35791000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2023-09-01","end":"2023-11-30","value":24543000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":40471000},"#328":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":74007000},"#329":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-06-01","end":"2024-02-29","value":100804000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":-26797000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":74007000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":30790000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2024-09-01","end":"2024-11-30","value":37109000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":52579000},"#330":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":128809000},"#331":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2024-06-01","end":"2025-02-28","value":120478000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":8331000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":128809000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":45681000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2025-09-01","end":"2025-11-30","value":35780000},"pretaxIncome@2026Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":60114000},"#332":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":201348000},"#333":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2025-06-01","end":"2026-02-28","value":141575000},"pretaxIncome@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":59773000},"pretaxIncome@FY2026":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":201348000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2008-06-01","end":"2009-05-31","value":20734000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":2511000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":2048000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2009-12-01","end":"2010-02-28","value":1889000},"#334":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":9534000},"#335":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2009-06-01","end":"2010-02-28","value":6448000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":3086000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":9534000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":4708000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":4838000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":4533000},"#336":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":18756000},"#337":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2010-06-01","end":"2011-02-28","value":14079000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":4677000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":18756000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":4688000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":4756000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":5073000},"#338":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":19497000},"#339":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2011-06-01","end":"2012-02-29","value":14517000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":4980000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":19497000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":5259000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":6334000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":6158000},"#340":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":23918000},"#341":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2012-06-01","end":"2013-02-28","value":17751000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":6167000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":23918000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":6240000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2013-09-01","end":"2013-11-30","value":6258000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":6196000},"#342":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":26671000},"#343":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2013-06-01","end":"2014-02-28","value":18694000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":7977000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":26671000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":9516000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2014-09-01","end":"2014-11-30","value":9676000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":8381000},"#344":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":35800000},"#345":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2014-06-01","end":"2015-02-28","value":27573000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":8227000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":35800000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":7854000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2015-09-01","end":"2015-11-30","value":7799000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":7886000},"#346":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":31670000},"#347":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2015-06-01","end":"2016-02-29","value":23539000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":8131000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":31670000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":7870000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2016-09-01","end":"2016-11-30","value":7658000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":7674000},"#348":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":29796000},"#349":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2016-06-01","end":"2017-02-28","value":23202000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":6594000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":29796000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":8807000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2017-09-01","end":"2017-11-30","value":10038000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":9775000},"#350":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":38675000},"#351":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2017-06-01","end":"2018-02-28","value":28620000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":10055000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":38675000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":9728000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2018-09-01","end":"2018-11-30","value":9472000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":9341000},"#352":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":38063000},"#353":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-06-01","end":"2019-02-28","value":28541000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":9522000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":38063000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":9480000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-09-01","end":"2019-11-30","value":7315000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":7362000},"#354":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":31616000},"#355":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2019-06-01","end":"2020-02-29","value":24157000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":7459000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":31616000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":7590000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2020-09-01","end":"2020-11-30","value":7548000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":7558000},"#356":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":30346000},"#357":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-06-01","end":"2021-02-28","value":22696000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":7650000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":30346000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":7718000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-09-01","end":"2021-11-30","value":7312000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":8140000},"#358":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":23852000},"#359":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2021-06-01","end":"2022-02-28","value":23170000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":682000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":23852000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":8598000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2022-09-01","end":"2022-11-30","value":7612000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":4186000},"#360":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":18298000},"#361":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2022-06-01","end":"2023-02-28","value":15689000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":2609000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":18298000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":1074000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2023-09-01","end":"2023-11-30","value":472000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":50000},"#362":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":1587000},"#363":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2023-06-01","end":"2024-02-29","value":1596000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":-9000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":1587000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":489000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2024-09-01","end":"2024-11-30","value":1033000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":628000},"#364":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":2090000},"#365":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2024-06-01","end":"2025-02-28","value":2150000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":-60000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":2090000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":63000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2025-09-01","end":"2025-11-30","value":1472000},"interestExpense@2026Q3":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":1828000},"#366":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":6248000},"#367":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2025-06-01","end":"2026-02-28","value":3363000},"interestExpense@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":2885000},"interestExpense@FY2026":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":6248000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":25653000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":11985000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":25880000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2012-03-01","end":"2012-05-31","value":52077000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":115595000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2008-06-01","end":"2009-05-31","value":-108214000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":6675000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":23249000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2009-12-01","end":"2010-02-28","value":-17740000},"#368":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":45241000},"#369":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2009-06-01","end":"2010-02-28","value":12184000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":33057000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":45241000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":22354000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":14469000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":26326000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2011-03-01","end":"2011-05-31","value":51917000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":115066000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":33962000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":31826000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":37131000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2013-03-01","end":"2013-05-31","value":33523000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":136442000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":54557000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2013-09-01","end":"2013-11-30","value":22977000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":40603000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2014-03-01","end":"2014-05-31","value":33163000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":151300000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":44168000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2014-09-01","end":"2014-11-30","value":29462000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":-25710000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2015-03-01","end":"2015-05-31","value":28865000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":76785000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":31968000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2015-09-01","end":"2015-11-30","value":23376000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":29847000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2016-03-01","end":"2016-05-31","value":58523000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":143715000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":65567000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2016-09-01","end":"2016-11-30","value":46565000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":35889000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2017-03-01","end":"2017-05-31","value":56494000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":204515000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":45534000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2017-09-01","end":"2017-11-30","value":39403000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":79087000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2018-03-01","end":"2018-05-31","value":30769000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":194794000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":54942000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2018-09-01","end":"2018-11-30","value":34002000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":26773000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2019-03-01","end":"2019-05-31","value":37738000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":153455000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":-4776000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-09-01","end":"2019-11-30","value":52086000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":15311000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-03-01","end":"2020-05-31","value":16175000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":78796000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":616675000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-09-01","end":"2020-11-30","value":-74044000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":67609000},"netIncome@2021Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2021-03-01","end":"2021-05-31","value":113555000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":723795000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":132491000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-09-01","end":"2021-11-30","value":110301000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":56342000},"#370":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":379386000},"#371":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2021-06-01","end":"2022-02-28","value":299134000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":80252000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":379386000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":64082000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2022-09-01","end":"2022-11-30","value":16218000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":46325000},"#372":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":256528000},"#373":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2022-06-01","end":"2023-02-28","value":126625000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":129903000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":256528000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":96106000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2023-09-01","end":"2023-11-30","value":24302000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":22000000},"#374":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":110624000},"#375":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-06-01","end":"2024-02-29","value":142409000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":-31785000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":110624000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":24253000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-09-01","end":"2024-11-30","value":28260000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":39663000},"#376":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":96053000},"#377":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2024-06-01","end":"2025-02-28","value":92176000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":3877000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":96053000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":35148000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2025-09-01","end":"2025-11-30","value":27328000},"netIncome@2026Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":45463000},"#378":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":156085000},"#379":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2025-06-01","end":"2026-02-28","value":107939000},"netIncome@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":48146000},"netIncome@FY2026":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":156085000},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2008-06-01","end":"2009-05-31","value":-1.37},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2009-12-01","end":"2010-02-28","value":-0.22},"#380":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2009-06-01","end":"2010-05-31","value":0.57},"#381":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2009-06-01","end":"2010-05-31","value":79143000},"#382":{"kind":"computed","op":"product","terms":[{"ref":"#380"},{"ref":"#381"}],"value":45111509.99999999},"#383":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2009-06-01","end":"2010-02-28","value":0.15},"#384":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2009-06-01","end":"2010-02-28","value":79116000},"#385":{"kind":"computed","op":"product","terms":[{"ref":"#383"},{"ref":"#384"}],"value":11867400},"#386":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#385","weight":-1}],"value":33244109.999999993},"#387":{"kind":"computed","op":"sum","terms":[{"ref":"#381","weight":4},{"ref":"#384","weight":-3}],"rule":"unaverage-quarter","value":79224000},"dilutedEps@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#386"},{"ref":"#387"}],"rule":"per-share-quarter","value":0.41962170554377454},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2009-06-01","end":"2010-05-31","value":0.57},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2010-06-01","end":"2010-08-31","value":0.29},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2010-09-01","end":"2010-11-30","value":0.2},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2010-12-01","end":"2011-02-28","value":0.35},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2011-03-01","end":"2011-05-31","value":0.7},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2010-06-01","end":"2011-05-31","value":1.53},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2011-06-01","end":"2011-08-31","value":0.35},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2011-09-01","end":"2011-11-30","value":0.17},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2011-12-01","end":"2012-02-29","value":0.37},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2012-03-01","end":"2012-05-31","value":0.75},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2011-06-01","end":"2012-05-31","value":1.65},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2012-06-01","end":"2012-08-31","value":0.49},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2012-09-01","end":"2012-11-30","value":0.45},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2012-12-01","end":"2013-02-28","value":0.52},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2013-03-01","end":"2013-05-31","value":0.46},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2012-06-01","end":"2013-05-31","value":1.91},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2013-06-01","end":"2013-08-31","value":0.76},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2013-09-01","end":"2013-11-30","value":0.32},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2013-12-01","end":"2014-02-28","value":0.57},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2014-03-01","end":"2014-05-31","value":0.47},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2013-06-01","end":"2014-05-31","value":2.11},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2014-06-01","end":"2014-08-31","value":0.63},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2014-09-01","end":"2014-11-30","value":0.43},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2014-12-01","end":"2015-02-28","value":-0.39},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2015-03-01","end":"2015-05-31","value":0.44},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2014-06-01","end":"2015-05-31","value":1.12},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2015-06-01","end":"2015-08-31","value":0.48},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2015-09-01","end":"2015-11-30","value":0.36},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2015-12-01","end":"2016-02-29","value":0.47},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2016-03-01","end":"2016-05-31","value":0.92},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2015-06-01","end":"2016-05-31","value":2.22},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2016-06-01","end":"2016-08-31","value":1.02},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2016-09-01","end":"2016-11-30","value":0.72},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2016-12-01","end":"2017-02-28","value":0.55},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2017-03-01","end":"2017-05-31","value":0.87},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2016-06-01","end":"2017-05-31","value":3.15},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2017-06-01","end":"2017-08-31","value":0.7},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2017-09-01","end":"2017-11-30","value":0.62},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2017-12-01","end":"2018-02-28","value":1.27},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2018-03-01","end":"2018-05-31","value":0.5},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2017-06-01","end":"2018-05-31","value":3.09},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2018-06-01","end":"2018-08-31","value":0.91},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2018-09-01","end":"2018-11-30","value":0.57},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2018-12-01","end":"2019-02-28","value":0.46},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2019-03-01","end":"2019-05-31","value":0.66},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-06-01","end":"2019-05-31","value":2.61},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-06-01","end":"2019-08-31","value":-0.09},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-09-01","end":"2019-11-30","value":0.93},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-12-01","end":"2020-02-29","value":0.27},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-03-01","end":"2020-05-31","value":0.29},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2019-06-01","end":"2020-05-31","value":1.41},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-06-01","end":"2020-08-31","value":11.22},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-09-01","end":"2020-11-30","value":-1.4},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-12-01","end":"2021-02-28","value":1.27},"dilutedEps@2021Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2021-03-01","end":"2021-05-31","value":2.15},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2020-06-01","end":"2021-05-31","value":13.42},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-06-01","end":"2021-08-31","value":2.55},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-09-01","end":"2021-11-30","value":2.15},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-12-01","end":"2022-02-28","value":1.11},"#388":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2021-06-01","end":"2022-05-31","value":7.44},"#389":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2021-06-01","end":"2022-05-31","value":50993000},"#390":{"kind":"computed","op":"product","terms":[{"ref":"#388"},{"ref":"#389"}],"value":379387920},"#391":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2021-06-01","end":"2022-02-28","value":5.83},"#392":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-06-01","end":"2022-02-28","value":51275000},"#393":{"kind":"computed","op":"product","terms":[{"ref":"#391"},{"ref":"#392"}],"value":298933250},"#394":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#393","weight":-1}],"value":80454670},"#395":{"kind":"computed","op":"sum","terms":[{"ref":"#389","weight":4},{"ref":"#392","weight":-3}],"rule":"unaverage-quarter","value":50147000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#394"},{"ref":"#395"}],"rule":"per-share-quarter","value":1.6043765329930006},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2021-06-01","end":"2022-05-31","value":7.44},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-06-01","end":"2022-08-31","value":1.3},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2022-09-01","end":"2022-11-30","value":0.33},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2022-12-01","end":"2023-02-28","value":0.94},"#396":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2022-06-01","end":"2023-05-31","value":5.19},"#397":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2022-06-01","end":"2023-05-31","value":49386000},"#398":{"kind":"computed","op":"product","terms":[{"ref":"#396"},{"ref":"#397"}],"value":256313340.00000003},"#399":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2022-06-01","end":"2023-02-28","value":2.57},"#400":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2022-06-01","end":"2023-02-28","value":49356000},"#401":{"kind":"computed","op":"product","terms":[{"ref":"#399"},{"ref":"#400"}],"value":126844919.99999999},"#402":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#401","weight":-1}],"value":129468420.00000004},"#403":{"kind":"computed","op":"sum","terms":[{"ref":"#397","weight":4},{"ref":"#400","weight":-3}],"rule":"unaverage-quarter","value":49476000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#402"},{"ref":"#403"}],"rule":"per-share-quarter","value":2.6167923841862732},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2022-06-01","end":"2023-05-31","value":5.19},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2023-06-01","end":"2023-08-31","value":1.93},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2023-09-01","end":"2023-11-30","value":0.49},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-12-01","end":"2024-02-29","value":0.44},"#404":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2023-06-01","end":"2024-05-31","value":2.2},"#405":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2023-06-01","end":"2024-05-31","value":50348000},"#406":{"kind":"computed","op":"product","terms":[{"ref":"#404"},{"ref":"#405"}],"value":110765600.00000001},"#407":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-06-01","end":"2024-02-29","value":2.83},"#408":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-06-01","end":"2024-02-29","value":50271000},"#409":{"kind":"computed","op":"product","terms":[{"ref":"#407"},{"ref":"#408"}],"value":142266930},"#410":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#409","weight":-1}],"value":-31501329.999999985},"#411":{"kind":"computed","op":"sum","terms":[{"ref":"#405","weight":4},{"ref":"#408","weight":-3}],"rule":"unaverage-quarter","value":50579000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#410"},{"ref":"#411"}],"rule":"per-share-quarter","value":-0.6228144091421338},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2023-06-01","end":"2024-05-31","value":2.2},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2024-06-01","end":"2024-08-31","value":0.48},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2024-09-01","end":"2024-11-30","value":0.56},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2024-12-01","end":"2025-02-28","value":0.79},"#412":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2024-06-01","end":"2025-05-31","value":1.92},"#413":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2024-06-01","end":"2025-05-31","value":50131000},"#414":{"kind":"computed","op":"product","terms":[{"ref":"#412"},{"ref":"#413"}],"value":96251520},"#415":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2024-06-01","end":"2025-02-28","value":1.84},"#416":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2024-06-01","end":"2025-02-28","value":50171000},"#417":{"kind":"computed","op":"product","terms":[{"ref":"#415"},{"ref":"#416"}],"value":92314640},"#418":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#417","weight":-1}],"value":3936880},"#419":{"kind":"computed","op":"sum","terms":[{"ref":"#413","weight":4},{"ref":"#416","weight":-3}],"rule":"unaverage-quarter","value":50011000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#418"},{"ref":"#419"}],"rule":"per-share-quarter","value":0.07872028153806163},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2024-06-01","end":"2025-05-31","value":1.92},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2025-06-01","end":"2025-08-31","value":0.7},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-09-01","end":"2025-11-30","value":0.55},"dilutedEps@2026Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2025-12-01","end":"2026-02-28","value":0.92},"#420":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2025-06-01","end":"2026-05-31","value":3.14},"#421":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2025-06-01","end":"2026-05-31","value":49716000},"#422":{"kind":"computed","op":"product","terms":[{"ref":"#420"},{"ref":"#421"}],"value":156108240},"#423":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2025-06-01","end":"2026-02-28","value":2.17},"#424":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2025-06-01","end":"2026-02-28","value":49822000},"#425":{"kind":"computed","op":"product","terms":[{"ref":"#423"},{"ref":"#424"}],"value":108113740},"#426":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#425","weight":-1}],"value":47994500},"#427":{"kind":"computed","op":"sum","terms":[{"ref":"#421","weight":4},{"ref":"#424","weight":-3}],"rule":"unaverage-quarter","value":49398000},"dilutedEps@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#426"},{"ref":"#427"}],"rule":"per-share-quarter","value":0.9715879185392121},"dilutedEps@FY2026":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2025-06-01","end":"2026-05-31","value":3.14},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2009-05-31","value":56319000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2009-08-31","value":102401000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2009-11-30","value":69441000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2010-02-28","value":54693000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2010-05-31","value":59016000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2010-05-31","value":59016000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2010-08-31","value":64865000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2010-11-30","value":60870000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2011-02-28","value":49726000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2011-05-31","value":56167000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2011-05-31","value":56167000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2011-08-31","value":36875000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2011-11-30","value":53806000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2012-02-29","value":35266000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2012-05-31","value":41028000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2012-05-31","value":41028000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2012-08-31","value":30481000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2012-11-30","value":32889000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2013-02-28","value":37359000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2013-05-31","value":51385000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2013-05-31","value":51385000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2013-08-31","value":121049000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2013-11-30","value":109055000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2014-02-28","value":52886000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2014-05-31","value":190079000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2014-05-31","value":190079000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2014-08-31","value":146921000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2014-11-30","value":96537000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2015-02-28","value":42468000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2015-05-31","value":31067000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2015-05-31","value":31067000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2015-08-31","value":18772000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2015-11-30","value":27354000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2016-02-29","value":25432000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2016-05-31","value":84188000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2016-05-31","value":84188000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2016-08-31","value":181525000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":63,"unit":"USD","end":"2016-11-30","value":175180000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":63,"unit":"USD","end":"2017-02-28","value":227281000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2017-05-31","value":278081000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2017-05-31","value":278081000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2017-08-31","value":195855000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2017-11-30","value":122214000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2018-02-28","value":147424000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-05-31","value":121967000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-05-31","value":121967000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-08-31","value":96843000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2018-11-30","value":93027000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-02-28","value":113116000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2019-05-31","value":92363000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2019-05-31","value":92363000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-08-31","value":45583000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2019-11-30","value":72260000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2020-02-29","value":103430000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2020-05-31","value":147198000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2020-05-31","value":147198000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2020-08-31","value":650068000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2020-11-30","value":713130000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-02-28","value":649505000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-05-31","value":640311000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-05-31","value":640311000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-08-31","value":399246000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-11-30","value":225194000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2022-02-28","value":44324000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-05-31","value":34485000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-05-31","value":34485000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2022-08-31","value":35768000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2022-11-30","value":129596000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2023-02-28","value":267244000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2023-05-31","value":422268000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2023-05-31","value":422268000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-08-31","value":201009000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2023-11-30","value":430906000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2024-02-29","value":227310000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2024-05-31","value":244225000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2024-05-31","value":244225000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2024-08-31","value":178547000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2024-11-30","value":193805000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2025-02-28","value":222844000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2025-05-31","value":250075000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2025-05-31","value":250075000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-08-31","value":167122000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2025-11-30","value":180288000},"cash@2026Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2026-02-28","value":5979000},"cash@2026Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2026-05-31","value":27725000},"cash@FY2026":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2026-05-31","value":27725000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2010-05-31","value":782285000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2010-05-31","value":782285000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2010-08-31","value":822262000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2010-11-30","value":777710000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2011-02-28","value":836543000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2011-05-31","value":891635000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2011-05-31","value":891635000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2011-08-31","value":858642000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2011-11-30","value":808684000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2012-02-29","value":888629000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2012-05-31","value":914239000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2012-05-31","value":914239000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2012-08-31","value":846185000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2012-11-30","value":795114000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2013-02-28","value":863580000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2013-05-31","value":866883000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2013-05-31","value":866883000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2013-08-31","value":1010242000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2013-11-30","value":1004615000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2014-02-28","value":1043600000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2014-05-31","value":1198922000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2014-05-31","value":1198922000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2014-08-31","value":1204544000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2014-11-30","value":1154394000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2015-02-28","value":1125930000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2015-05-31","value":992193000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2015-05-31","value":992193000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2015-08-31","value":934836000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2015-11-30","value":871896000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2016-02-29","value":847658000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2016-05-31","value":915115000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2016-05-31","value":915115000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2016-08-31","value":1032466000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2016-11-30","value":1007481000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2017-02-28","value":1116941000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2017-05-31","value":1190969000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2017-05-31","value":1190969000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2017-08-31","value":1161165000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2017-11-30","value":1111728000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2018-02-28","value":1158642000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2018-05-31","value":1241122000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2018-05-31","value":1241122000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2018-08-31","value":1230421000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2018-11-30","value":1187616000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2019-02-28","value":1205113000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2019-05-31","value":1165913000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2019-05-31","value":1165913000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2019-08-31","value":1030092000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2019-11-30","value":1010646000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2020-02-29","value":1053200000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-05-31","value":983179000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-05-31","value":983179000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2020-08-31","value":1766457000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2020-11-30","value":1687870000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2021-02-28","value":1686916000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-05-31","value":1967992000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-05-31","value":1967992000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2021-08-31","value":1970310000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-11-30","value":1910767000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-02-28","value":1896979000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-05-31","value":1785653000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-05-31","value":1785653000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2022-08-31","value":1705303000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2022-11-30","value":1602786000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-02-28","value":1710766000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2023-05-31","value":1868337000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2023-05-31","value":1868337000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-08-31","value":1691856000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2023-11-30","value":1772603000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2024-02-29","value":691111000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2024-05-31","value":673893000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2024-05-31","value":673893000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2024-08-31","value":576437000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2024-11-30","value":602999000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2025-02-28","value":633964000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2025-05-31","value":685370000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2025-05-31","value":685370000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-08-31","value":626040000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2025-11-30","value":648782000},"currentAssets@2026Q3":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2026-02-28","value":503863000},"currentAssets@2026Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2026-05-31","value":524474000},"currentAssets@FY2026":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2026-05-31","value":524474000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2010-05-31","value":1520347000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2010-05-31","value":1520347000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2010-08-31","value":1557561000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2010-11-30","value":1512312000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2011-02-28","value":1593043000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2011-05-31","value":1667249000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2011-05-31","value":1667249000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2011-08-31","value":1645421000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2011-11-30","value":1609624000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2012-02-29","value":1859370000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2012-05-31","value":1877797000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2012-05-31","value":1877797000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2012-08-31","value":1950857000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2012-11-30","value":1820835000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2013-02-28","value":1885182000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2013-05-31","value":1950857000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2013-05-31","value":1950857000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2013-08-31","value":2093060000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2013-11-30","value":2041401000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2014-02-28","value":2125907000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2014-05-31","value":2296381000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2014-05-31","value":2296381000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2014-08-31","value":2354696000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2014-11-30","value":2307391000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2015-02-28","value":2221401000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2015-05-31","value":2082305000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2015-05-31","value":2082305000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2015-08-31","value":2045910000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2015-11-30","value":1961005000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2016-02-29","value":1959928000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2016-05-31","value":2061264000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2016-05-31","value":2061264000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2016-08-31","value":2181953000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2016-11-30","value":2142724000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2017-02-28","value":2247175000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2017-05-31","value":2325344000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2017-05-31","value":2325344000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2017-08-31","value":2630554000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2017-11-30","value":2571713000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2018-02-28","value":2614736000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2018-05-31","value":2621787000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2018-05-31","value":2621787000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2018-08-31","value":2610175000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2018-11-30","value":2562437000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2019-02-28","value":2567293000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2019-05-31","value":2510796000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2019-05-31","value":2510796000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2019-08-31","value":2382632000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2019-11-30","value":2408961000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2020-02-29","value":2429083000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-05-31","value":2331515000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-05-31","value":2331515000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2020-08-31","value":3131053000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2020-11-30","value":3027385000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2021-02-28","value":3137873000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-05-31","value":3373245000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-05-31","value":3373245000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2021-08-31","value":3547755000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2021-11-30","value":3517632000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2022-02-28","value":3738160000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-05-31","value":3643023000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-05-31","value":3643023000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2022-08-31","value":3510142000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2022-11-30","value":3390660000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2023-02-28","value":3497672000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2023-05-31","value":3650918000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2023-05-31","value":3650918000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-08-31","value":3476692000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2023-11-30","value":3584137000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2024-02-29","value":1704689000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2024-05-31","value":1638637000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2024-05-31","value":1638637000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2024-08-31","value":1645271000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2024-11-30","value":1657017000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2025-02-28","value":1682004000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2025-05-31","value":1695152000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2025-05-31","value":1695152000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-08-31","value":1738137000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2025-11-30","value":1753333000},"totalAssets@2026Q3":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2026-02-28","value":1823538000},"totalAssets@2026Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2026-05-31","value":1848064000},"totalAssets@FY2026":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2026-05-31","value":1848064000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2010-05-31","value":379802000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2010-05-31","value":379802000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2010-08-31","value":469085000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2010-11-30","value":419598000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2011-02-28","value":450203000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2011-05-31","value":525002000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2011-05-31","value":525002000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2011-08-31","value":512377000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2011-11-30","value":489371000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2012-02-29","value":657025000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2012-05-31","value":658263000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2012-05-31","value":658263000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2012-08-31","value":392724000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2012-11-30","value":362824000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2013-02-28","value":380709000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2013-05-31","value":448914000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2013-05-31","value":448914000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2013-08-31","value":504308000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2013-11-30","value":451452000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2014-02-28","value":649097000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2014-05-31","value":589663000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2014-05-31","value":589663000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2014-08-31","value":639752000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2014-11-30","value":578147000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2015-02-28","value":651967000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2015-05-31","value":524392000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2015-05-31","value":524392000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2015-08-31","value":495439000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2015-11-30","value":451770000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2016-02-29","value":427648000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2016-05-31","value":430078000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2016-05-31","value":430078000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2016-08-31","value":476208000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2016-11-30","value":404231000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2017-02-28","value":489780000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2017-05-31","value":520783000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2017-05-31","value":520783000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2017-08-31","value":541984000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2017-11-30","value":526449000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2018-02-28","value":564239000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2018-05-31","value":646895000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2018-05-31","value":646895000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2018-08-31","value":621596000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2018-11-30","value":550930000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2019-02-28","value":565338000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2019-05-31","value":698020000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2019-05-31","value":698020000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2019-08-31","value":482674000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2019-11-30","value":473863000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2020-02-29","value":489843000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-05-31","value":388238000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-05-31","value":388238000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2020-08-31","value":542184000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2020-11-30","value":557174000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2021-02-28","value":637261000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-05-31","value":787901000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-05-31","value":787901000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2021-08-31","value":864257000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-11-30","value":820158000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-02-28","value":1026696000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-05-31","value":932261000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-05-31","value":932261000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2022-08-31","value":784290000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2022-11-30","value":660891000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-02-28","value":664809000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2023-05-31","value":717558000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2023-05-31","value":717558000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-08-31","value":868939000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2023-11-30","value":945342000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2024-02-29","value":202288000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2024-05-31","value":178376000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2024-05-31","value":178376000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2024-08-31","value":166238000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2024-11-30","value":169464000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2025-02-28","value":180388000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2025-05-31","value":196842000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2025-05-31","value":196842000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-08-31","value":189788000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2025-11-30","value":199070000},"currentLiabilities@2026Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2026-02-28","value":213236000},"currentLiabilities@2026Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2026-05-31","value":221426000},"currentLiabilities@FY2026":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2026-05-31","value":221426000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2010-05-31","value":770313000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2010-05-31","value":770313000},"totalLiabilities@2011Q1":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2010-08-31","value":858861000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2010-11-30","value":809485000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2011-02-28","value":847767000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2011-05-31","value":926546000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2011-05-31","value":926546000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2011-08-31","value":913926000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2011-11-30","value":899282000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2012-02-29","value":1121683000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2012-05-31","value":1130360000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2012-05-31","value":1130360000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2012-08-31","value":1013124000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2012-11-30","value":998359000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2013-02-28","value":1024387000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2013-05-31","value":1078620000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2013-05-31","value":1078620000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2013-08-31","value":1122672000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2013-11-30","value":1060008000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2014-02-28","value":1167994000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2014-05-31","value":1351499000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2014-05-31","value":1351499000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2014-08-31","value":1395962000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2014-11-30","value":1336383000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2015-02-28","value":1369728000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2015-05-31","value":1245093000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2015-05-31","value":1245093000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2015-08-31","value":1207019000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2015-11-30","value":1157231000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2016-02-29","value":1146114000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2016-05-31","value":1141418000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2016-05-31","value":1141418000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2016-08-31","value":1200873000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2016-11-30","value":1131962000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2017-02-28","value":1225128000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2017-05-31","value":1251415000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2017-05-31","value":1251415000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":61,"unit":"USD","end":"2017-08-31","value":1547827000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":62,"unit":"USD","end":"2017-11-30","value":1528930000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":63,"unit":"USD","end":"2018-02-28","value":1540749000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2018-05-31","value":1585412000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2018-05-31","value":1585412000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2018-08-31","value":1572801000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2018-11-30","value":1576182000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2019-02-28","value":1590285000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2019-05-31","value":1562402000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2019-05-31","value":1562402000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2019-08-31","value":1475191000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2019-11-30","value":1450218000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2020-02-29","value":1456890000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-05-31","value":1365082000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-05-31","value":1365082000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2020-08-31","value":1601153000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2020-11-30","value":1596914000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2021-02-28","value":1674688000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2021-05-31","value":1821550000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2021-05-31","value":1821550000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2021-08-31","value":1941123000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2021-11-30","value":1884541000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2022-02-28","value":2134555000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-05-31","value":2029061000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-05-31","value":2029061000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2022-08-31","value":1863170000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2022-11-30","value":1751368000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2023-02-28","value":1782414000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2023-05-31","value":1829290000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2023-05-31","value":1829290000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2023-08-31","value":1574776000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2023-11-30","value":1660170000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2024-02-29","value":790247000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2024-05-31","value":747625000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2024-05-31","value":747625000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2024-08-31","value":742030000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2024-11-30","value":744059000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2025-02-28","value":743483000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2025-05-31","value":756915000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2025-05-31","value":756915000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2025-08-31","value":778306000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2025-11-30","value":790310000},"totalLiabilities@2026Q3":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2026-02-28","value":820978000},"totalLiabilities@2026Q4":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2026-05-31","value":821024000},"totalLiabilities@FY2026":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2026-05-31","value":821024000},"#428":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2010-05-31","value":250238000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"}],"rule":"component-sum","value":250238000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#428"}],"rule":"component-sum","value":250238000},"#429":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2010-08-31","value":250242000},"#430":{"kind":"filed","concept":"ShortTermBorrowings","filing":28,"unit":"USD","end":"2010-08-31","value":165110000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"}],"rule":"component-sum","value":415352000},"#431":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2010-11-30","value":250246000},"#432":{"kind":"filed","concept":"ShortTermBorrowings","filing":29,"unit":"USD","end":"2010-11-30","value":123735000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432"}],"rule":"component-sum","value":373981000},"#433":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2011-02-28","value":250250000},"#434":{"kind":"filed","concept":"ShortTermBorrowings","filing":30,"unit":"USD","end":"2011-02-28","value":80778000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434"}],"rule":"component-sum","value":331028000},"#435":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2011-05-31","value":250254000},"#436":{"kind":"filed","concept":"ShortTermBorrowings","filing":31,"unit":"USD","end":"2011-05-31","value":132956000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436"}],"rule":"component-sum","value":383210000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436"}],"rule":"component-sum","value":383210000},"#437":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2011-08-31","value":250258000},"#438":{"kind":"filed","concept":"ShortTermBorrowings","filing":45,"unit":"USD","end":"2011-08-31","value":209205000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438"}],"rule":"component-sum","value":459463000},"#439":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2011-11-30","value":250263000},"#440":{"kind":"filed","concept":"ShortTermBorrowings","filing":46,"unit":"USD","end":"2011-11-30","value":226086000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440"}],"rule":"component-sum","value":476349000},"#441":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2012-02-29","value":252541000},"#442":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2012-02-29","value":598000},"#443":{"kind":"filed","concept":"ShortTermBorrowings","filing":47,"unit":"USD","end":"2012-02-29","value":285756000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442"},{"ref":"#443"}],"rule":"component-sum","value":538895000},"#444":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2012-05-31","value":257462000},"#445":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2012-05-31","value":1329000},"#446":{"kind":"filed","concept":"ShortTermBorrowings","filing":32,"unit":"USD","end":"2012-05-31","value":274923000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":533714000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":533714000},"#447":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2012-08-31","value":407097000},"#448":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2012-08-31","value":1256000},"#449":{"kind":"filed","concept":"ShortTermBorrowings","filing":48,"unit":"USD","end":"2012-08-31","value":51234000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448"},{"ref":"#449"}],"rule":"component-sum","value":459587000},"#450":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2012-11-30","value":406811000},"#451":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2012-11-30","value":1183000},"#452":{"kind":"filed","concept":"ShortTermBorrowings","filing":49,"unit":"USD","end":"2012-11-30","value":43978000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451"},{"ref":"#452"}],"rule":"component-sum","value":451972000},"#453":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2013-02-28","value":406523000},"#454":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2013-02-28","value":1111000},"#455":{"kind":"filed","concept":"ShortTermBorrowings","filing":50,"unit":"USD","end":"2013-02-28","value":30588000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454"},{"ref":"#455"}],"rule":"component-sum","value":438222000},"#456":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2013-05-31","value":406236000},"#457":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2013-05-31","value":1092000},"#458":{"kind":"filed","concept":"ShortTermBorrowings","filing":33,"unit":"USD","end":"2013-05-31","value":113728000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457"},{"ref":"#458"}],"rule":"component-sum","value":521056000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457"},{"ref":"#458"}],"rule":"component-sum","value":521056000},"#459":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2013-08-31","value":405948000},"#460":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2013-08-31","value":1099000},"#461":{"kind":"filed","concept":"ShortTermBorrowings","filing":17,"unit":"USD","end":"2013-08-31","value":62187000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460"},{"ref":"#461"}],"rule":"component-sum","value":469234000},"#462":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2013-11-30","value":405660000},"#463":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2013-11-30","value":1107000},"#464":{"kind":"filed","concept":"ShortTermBorrowings","filing":18,"unit":"USD","end":"2013-11-30","value":43451000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463"},{"ref":"#464"}],"rule":"component-sum","value":450218000},"#465":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2014-02-28","value":305370000},"#466":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2014-02-28","value":101114000},"#467":{"kind":"filed","concept":"ShortTermBorrowings","filing":51,"unit":"USD","end":"2014-02-28","value":35356000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466"},{"ref":"#467"}],"rule":"component-sum","value":441840000},"#468":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2014-05-31","value":554790000},"#469":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2014-05-31","value":101173000},"#470":{"kind":"filed","concept":"ShortTermBorrowings","filing":34,"unit":"USD","end":"2014-05-31","value":10362000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469"},{"ref":"#470"}],"rule":"component-sum","value":666325000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469"},{"ref":"#470"}],"rule":"component-sum","value":666325000},"#471":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2014-08-31","value":554494000},"#472":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2014-08-31","value":101182000},"#473":{"kind":"filed","concept":"ShortTermBorrowings","filing":52,"unit":"USD","end":"2014-08-31","value":10965000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#472"},{"ref":"#473"}],"rule":"component-sum","value":666641000},"#474":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2014-11-30","value":573734000},"#475":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2014-11-30","value":101140000},"#476":{"kind":"filed","concept":"ShortTermBorrowings","filing":53,"unit":"USD","end":"2014-11-30","value":10769000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475"},{"ref":"#476"}],"rule":"component-sum","value":685643000},"#477":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2015-02-28","value":575968000},"#478":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2015-02-28","value":835000},"#479":{"kind":"filed","concept":"ShortTermBorrowings","filing":54,"unit":"USD","end":"2015-02-28","value":123054000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478"},{"ref":"#479"}],"rule":"component-sum","value":699857000},"#480":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2015-05-31","value":579352000},"#481":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2015-05-31","value":841000},"#482":{"kind":"filed","concept":"ShortTermBorrowings","filing":35,"unit":"USD","end":"2015-05-31","value":90550000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#481"},{"ref":"#482"}],"rule":"component-sum","value":670743000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#481"},{"ref":"#482"}],"rule":"component-sum","value":670743000},"#483":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2015-08-31","value":580901000},"#484":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2015-08-31","value":846000},"#485":{"kind":"filed","concept":"ShortTermBorrowings","filing":55,"unit":"USD","end":"2015-08-31","value":22039000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#484"},{"ref":"#485"}],"rule":"component-sum","value":603786000},"#486":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2015-11-30","value":579016000},"#487":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2015-11-30","value":851000},"#488":{"kind":"filed","concept":"ShortTermBorrowings","filing":56,"unit":"USD","end":"2015-11-30","value":49538000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#487"},{"ref":"#488"}],"rule":"component-sum","value":629405000},"#489":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2016-02-29","value":579515000},"#490":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2016-02-29","value":857000},"#491":{"kind":"filed","concept":"ShortTermBorrowings","filing":57,"unit":"USD","end":"2016-02-29","value":30766000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490"},{"ref":"#491"}],"rule":"component-sum","value":611138000},"#492":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2016-05-31","value":577491000},"#493":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2016-05-31","value":862000},"#494":{"kind":"filed","concept":"ShortTermBorrowings","filing":36,"unit":"USD","end":"2016-05-31","value":2651000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#493"},{"ref":"#494"}],"rule":"component-sum","value":581004000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#493"},{"ref":"#494"}],"rule":"component-sum","value":581004000},"#495":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2016-08-31","value":577408000},"#496":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2016-08-31","value":867000},"#497":{"kind":"filed","concept":"ShortTermBorrowings","filing":58,"unit":"USD","end":"2016-08-31","value":1534000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496"},{"ref":"#497"}],"rule":"component-sum","value":579809000},"#498":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2016-11-30","value":576038000},"#499":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2016-11-30","value":873000},"#500":{"kind":"filed","concept":"ShortTermBorrowings","filing":59,"unit":"USD","end":"2016-11-30","value":497000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#499"},{"ref":"#500"}],"rule":"component-sum","value":577408000},"#501":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2017-02-28","value":576002000},"#502":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2017-02-28","value":878000},"#503":{"kind":"filed","concept":"ShortTermBorrowings","filing":60,"unit":"USD","end":"2017-02-28","value":167000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502"},{"ref":"#503"}],"rule":"component-sum","value":577047000},"#504":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2017-05-31","value":571796000},"#505":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2017-05-31","value":6691000},"#506":{"kind":"filed","concept":"ShortTermBorrowings","filing":19,"unit":"USD","end":"2017-05-31","value":123000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#505"},{"ref":"#506"}],"rule":"component-sum","value":578610000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#505"},{"ref":"#506"}],"rule":"component-sum","value":578610000},"#507":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":61,"unit":"USD","end":"2017-08-31","value":773090000},"#508":{"kind":"filed","concept":"LongTermDebtCurrent","filing":61,"unit":"USD","end":"2017-08-31","value":7072000},"#509":{"kind":"filed","concept":"ShortTermBorrowings","filing":61,"unit":"USD","end":"2017-08-31","value":421000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#508"},{"ref":"#509"}],"rule":"component-sum","value":780583000},"#510":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":62,"unit":"USD","end":"2017-11-30","value":766737000},"#511":{"kind":"filed","concept":"LongTermDebtCurrent","filing":62,"unit":"USD","end":"2017-11-30","value":13193000},"#512":{"kind":"filed","concept":"ShortTermBorrowings","filing":62,"unit":"USD","end":"2017-11-30","value":723000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#511"},{"ref":"#512"}],"rule":"component-sum","value":780653000},"#513":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":63,"unit":"USD","end":"2018-02-28","value":768128000},"#514":{"kind":"filed","concept":"LongTermDebtCurrent","filing":63,"unit":"USD","end":"2018-02-28","value":13735000},"#515":{"kind":"filed","concept":"ShortTermBorrowings","filing":63,"unit":"USD","end":"2018-02-28","value":403000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514"},{"ref":"#515"}],"rule":"component-sum","value":782266000},"#516":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2018-05-31","value":748894000},"#517":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2018-05-31","value":1474000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517"}],"rule":"component-sum","value":750368000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517"}],"rule":"component-sum","value":750368000},"#518":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2018-08-31","value":748731000},"#519":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2018-08-31","value":1327000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#519"}],"rule":"component-sum","value":750058000},"#520":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2018-11-30","value":748392000},"#521":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2018-11-30","value":1387000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#521"}],"rule":"component-sum","value":749779000},"#522":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2019-02-28","value":748319000},"#523":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2019-02-28","value":1167000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#523"}],"rule":"component-sum","value":749486000},"#524":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2019-05-31","value":598356000},"#525":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2019-05-31","value":150943000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#525"}],"rule":"component-sum","value":749299000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#525"}],"rule":"component-sum","value":749299000},"#526":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2019-08-31","value":698612000},"#527":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2019-08-31","value":617000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#527"}],"rule":"component-sum","value":699229000},"#528":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2019-11-30","value":698531000},"#529":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2019-11-30","value":272000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#529"}],"rule":"component-sum","value":698803000},"#530":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2020-02-29","value":698552000},"#531":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2020-02-29","value":296000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#531"}],"rule":"component-sum","value":698848000},"#532":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2020-05-31","value":699516000},"#533":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2020-05-31","value":149000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#533"}],"rule":"component-sum","value":699665000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#533"}],"rule":"component-sum","value":699665000},"#534":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2020-08-31","value":707331000},"#535":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2020-08-31","value":160000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#535"}],"rule":"component-sum","value":707491000},"#536":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2020-11-30","value":707340000},"#537":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2020-11-30","value":160000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#537"}],"rule":"component-sum","value":707500000},"#538":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2021-02-28","value":708511000},"#539":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2021-02-28","value":453000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#539"}],"rule":"component-sum","value":708964000},"#540":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2021-05-31","value":710031000},"#541":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2021-05-31","value":458000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#541"}],"rule":"component-sum","value":710489000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#541"}],"rule":"component-sum","value":710489000},"#542":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2021-08-31","value":706130000},"#543":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2021-08-31","value":291000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#543"}],"rule":"component-sum","value":706421000},"#544":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2021-11-30","value":701892000},"#545":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2021-11-30","value":280000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#545"}],"rule":"component-sum","value":702172000},"#546":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2022-02-28","value":700739000},"#547":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2022-02-28","value":277000},"#548":{"kind":"filed","concept":"ShortTermBorrowings","filing":10,"unit":"USD","end":"2022-02-28","value":111909000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#547"},{"ref":"#548"}],"rule":"component-sum","value":812925000},"#549":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2022-05-31","value":696345000},"#550":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2022-05-31","value":265000},"#551":{"kind":"filed","concept":"ShortTermBorrowings","filing":11,"unit":"USD","end":"2022-05-31","value":47997000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#550"},{"ref":"#551"}],"rule":"component-sum","value":744607000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#550"},{"ref":"#551"}],"rule":"component-sum","value":744607000},"#552":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2022-08-31","value":690011000},"#553":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2022-08-31","value":248000},"#554":{"kind":"filed","concept":"ShortTermBorrowings","filing":12,"unit":"USD","end":"2022-08-31","value":15554000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#553"},{"ref":"#554"}],"rule":"component-sum","value":705813000},"#555":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2022-11-30","value":693453000},"#556":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2022-11-30","value":257000},"#557":{"kind":"filed","concept":"ShortTermBorrowings","filing":13,"unit":"USD","end":"2022-11-30","value":4935000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#556"},{"ref":"#557"}],"rule":"component-sum","value":698645000},"#558":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2023-02-28","value":689339000},"#559":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2023-02-28","value":261000},"#560":{"kind":"filed","concept":"ShortTermBorrowings","filing":14,"unit":"USD","end":"2023-02-28","value":3605000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#559"},{"ref":"#560"}],"rule":"component-sum","value":693205000},"#561":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2023-05-31","value":689718000},"#562":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2023-05-31","value":264000},"#563":{"kind":"filed","concept":"ShortTermBorrowings","filing":16,"unit":"USD","end":"2023-05-31","value":2813000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#562"},{"ref":"#563"}],"rule":"component-sum","value":692795000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#562"},{"ref":"#563"}],"rule":"component-sum","value":692795000},"#564":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2023-08-31","value":298083000},"#565":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2023-08-31","value":150268000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#564"},{"ref":"#565"}],"rule":"component-sum","value":448351000},"#566":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2023-11-30","value":298549000},"#567":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2023-11-30","value":150269000},"#568":{"kind":"filed","concept":"ShortTermBorrowings","filing":16,"unit":"USD","end":"2023-11-30","value":175000000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#567"},{"ref":"#568"}],"rule":"component-sum","value":623818000},"#569":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2024-02-29","value":297695000},"#570":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2024-02-29","value":267000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#570"}],"rule":"component-sum","value":297962000},"#571":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2024-05-31","value":298133000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":298133000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":298133000},"#572":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2024-08-31","value":300009000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":300009000},"#573":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2024-11-30","value":295721000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#573"}],"rule":"component-sum","value":295721000},"#574":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2025-02-28","value":293921000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#574"}],"rule":"component-sum","value":293921000},"#575":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2025-05-31","value":302868000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":302868000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":302868000},"#576":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2025-08-31","value":306010000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":306010000},"#577":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2025-11-30","value":305255000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":305255000},"#578":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2026-02-28","value":307256000},"#579":{"kind":"filed","concept":"ShortTermBorrowings","filing":26,"unit":"USD","end":"2026-02-28","value":4792000},"totalDebt@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#579"}],"rule":"component-sum","value":312048000},"#580":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2026-05-31","value":305896000},"totalDebt@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#580"}],"rule":"component-sum","value":305896000},"totalDebt@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"#580"}],"rule":"component-sum","value":305896000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2009-05-31","value":742963000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2010-05-31","value":750034000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2010-05-31","value":750034000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2010-08-31","value":698700000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2010-11-30","value":702827000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2011-02-28","value":745276000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2011-05-31","value":740703000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2011-05-31","value":740703000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2011-08-31","value":731495000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2011-11-30","value":710342000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2012-02-29","value":737687000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2012-05-31","value":747437000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2012-05-31","value":747437000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2012-08-31","value":792382000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2012-11-30","value":822476000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2013-02-28","value":860795000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2013-05-31","value":872237000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2013-05-31","value":872237000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2013-08-31","value":970388000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2013-11-30","value":981393000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2014-02-28","value":957913000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2014-05-31","value":944882000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2014-05-31","value":944882000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2014-08-31","value":958734000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2014-11-30","value":971008000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2015-02-28","value":851673000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2015-05-31","value":840049000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2015-05-31","value":840049000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2015-08-31","value":838891000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2015-11-30","value":803774000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2016-02-29","value":813814000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2016-05-31","value":919846000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2016-05-31","value":919846000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2016-08-31","value":981080000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2016-11-30","value":1010762000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2017-02-28","value":1022047000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2017-05-31","value":1073929000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2017-05-31","value":1073929000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2017-08-31","value":1082727000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2017-11-30","value":1042783000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2018-02-28","value":1073987000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2018-05-31","value":1036375000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2018-05-31","value":1036375000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2018-08-31","value":1037374000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2018-11-30","value":986255000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2019-02-28","value":977008000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-05-31","value":948394000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-05-31","value":948394000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2019-08-31","value":907442000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2019-11-30","value":958743000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2020-02-29","value":972193000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2020-05-31","value":966433000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2020-05-31","value":966433000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2020-08-31","value":1529900000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2020-11-30","value":1430471000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2021-02-28","value":1463185000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2021-05-31","value":1551695000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2021-05-31","value":1551695000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2021-08-31","value":1606632000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2021-11-30","value":1633091000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2022-02-28","value":1603605000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2022-05-31","value":1613962000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2022-05-31","value":1613962000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2022-08-31","value":1646972000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2022-11-30","value":1639292000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2023-02-28","value":1715258000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2023-05-31","value":1821628000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2023-05-31","value":1821628000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2023-08-31","value":1901916000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2023-11-30","value":1923967000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2024-02-29","value":914442000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2024-05-31","value":891012000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2024-05-31","value":891012000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2024-08-31","value":903241000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2024-11-30","value":912958000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2025-02-28","value":938521000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2025-05-31","value":938237000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2025-05-31","value":938237000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2025-08-31","value":959831000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2025-11-30","value":963023000},"equity@2026Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2026-02-28","value":1002560000},"equity@2026Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2026-05-31","value":1027040000},"equity@FY2026":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2026-05-31","value":1027040000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2008-06-01","end":"2009-05-31","value":254326000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":96227000},"operatingCashFlow@2010Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":37874000},"operatingCashFlow@2010Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2009-12-01","end":"2010-02-28","value":-14120000},"#581":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":110419000},"#582":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2009-06-01","end":"2010-02-28","value":119981000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#582","weight":-1}],"rule":"quarter-from-ytd","value":-9562000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":110419000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":-69195000},"operatingCashFlow@2011Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":59457000},"operatingCashFlow@2011Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":65078000},"#583":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":71895000},"#584":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2010-06-01","end":"2011-02-28","value":55339000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":16556000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":71895000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":-14840000},"operatingCashFlow@2012Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":64355000},"operatingCashFlow@2012Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":87438000},"#585":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":173649000},"#586":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2011-06-01","end":"2012-02-29","value":136953000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":36696000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":173649000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":70998000},"operatingCashFlow@2013Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":88381000},"operatingCashFlow@2013Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":36304000},"#587":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":272977000},"#588":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2012-06-01","end":"2013-02-28","value":195683000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#588","weight":-1}],"rule":"quarter-from-ytd","value":77294000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":272977000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":94464000},"operatingCashFlow@2014Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2013-09-01","end":"2013-11-30","value":29319000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":413384000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":335672000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":83355000},"operatingCashFlow@2018Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2017-09-01","end":"2017-11-30","value":19382000},"operatingCashFlow@2018Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":99920000},"#589":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":281345000},"#590":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2017-06-01","end":"2018-02-28","value":202657000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#590","weight":-1}],"rule":"quarter-from-ytd","value":78688000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":281345000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":30445000},"operatingCashFlow@2019Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-09-01","end":"2018-11-30","value":44704000},"operatingCashFlow@2019Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":52038000},"#591":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":197859000},"#592":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-06-01","end":"2019-02-28","value":127187000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":70672000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":197859000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":64369000},"operatingCashFlow@2020Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-09-01","end":"2019-11-30","value":104160000},"operatingCashFlow@2020Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":87321000},"#593":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":336726000},"#594":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-06-01","end":"2020-02-29","value":255850000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#594","weight":-1}],"rule":"quarter-from-ytd","value":80876000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":336726000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":117388000},"operatingCashFlow@2021Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-09-01","end":"2020-11-30","value":107428000},"operatingCashFlow@2021Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":9256000},"#595":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":274379000},"#596":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-06-01","end":"2021-02-28","value":234072000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#596","weight":-1}],"rule":"quarter-from-ytd","value":40307000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":274379000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":-49812000},"operatingCashFlow@2022Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-09-01","end":"2021-11-30","value":-119104000},"operatingCashFlow@2022Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":74190000},"#597":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":70112000},"#598":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-06-01","end":"2022-02-28","value":-94726000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#598","weight":-1}],"rule":"quarter-from-ytd","value":164838000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":70112000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":81038000},"operatingCashFlow@2023Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2022-09-01","end":"2022-11-30","value":132941000},"operatingCashFlow@2023Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":182151000},"#599":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":625364000},"#600":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2022-06-01","end":"2023-02-28","value":396130000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#600","weight":-1}],"rule":"quarter-from-ytd","value":229234000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":625364000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":59696000},"operatingCashFlow@2024Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2023-09-01","end":"2023-11-30","value":134990000},"operatingCashFlow@2024Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":50121000},"#601":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":289976000},"#602":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-06-01","end":"2024-02-29","value":244806000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#602","weight":-1}],"rule":"quarter-from-ytd","value":45170000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":289976000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":41146000},"operatingCashFlow@2025Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2024-09-01","end":"2024-11-30","value":49053000},"operatingCashFlow@2025Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":57131000},"#603":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":209744000},"#604":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2024-06-01","end":"2025-02-28","value":147330000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#604","weight":-1}],"rule":"quarter-from-ytd","value":62414000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":209744000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":41061000},"operatingCashFlow@2026Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2025-09-01","end":"2025-11-30","value":51518000},"operatingCashFlow@2026Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":61938000},"#605":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":226119000},"#606":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-06-01","end":"2026-02-28","value":154518000},"operatingCashFlow@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":71601000},"operatingCashFlow@FY2026":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":226119000},"operatingCashFlow@2014Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":54,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":96824000},"#607":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":229046000},"#608":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":54,"unit":"USD","start":"2013-06-01","end":"2014-02-28","value":220607000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#608","weight":-1}],"rule":"quarter-from-ytd","value":8439000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":229046000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":55,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":54485000},"operatingCashFlow@2015Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":56,"unit":"USD","start":"2014-09-01","end":"2014-11-30","value":1409000},"operatingCashFlow@2015Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":57,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":82876000},"#609":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":214375000},"#610":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":57,"unit":"USD","start":"2014-06-01","end":"2015-02-28","value":139664000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":74711000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":214375000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":58,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":138627000},"operatingCashFlow@2016Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":59,"unit":"USD","start":"2015-09-01","end":"2015-11-30","value":51026000},"operatingCashFlow@2016Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":60,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":106215000},"#611":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":413384000},"#612":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":60,"unit":"USD","start":"2015-06-01","end":"2016-02-29","value":295868000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":117516000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":61,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":120905000},"operatingCashFlow@2017Q2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":62,"unit":"USD","start":"2016-09-01","end":"2016-11-30","value":31299000},"operatingCashFlow@2017Q3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":63,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":102706000},"#613":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":335672000},"#614":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":63,"unit":"USD","start":"2016-06-01","end":"2017-02-28","value":254910000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614","weight":-1}],"rule":"quarter-from-ytd","value":80762000},"#615":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2008-06-01","end":"2009-05-31","value":64154000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#615"}],"rule":"component-sum","value":64154000},"#616":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":7749000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":7749000},"#617":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":13205000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#617"}],"rule":"component-sum","value":13205000},"#618":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2009-12-01","end":"2010-02-28","value":5638000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":5638000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":34319000},"#620":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2009-06-01","end":"2010-02-28","value":26592000},"#621":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620","weight":-1}],"rule":"quarter-from-ytd","value":7727000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#621"}],"rule":"component-sum","value":7727000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#619"}],"rule":"component-sum","value":34319000},"#622":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":6334000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#622"}],"rule":"component-sum","value":6334000},"#623":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":4477000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":4477000},"#624":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":5101000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#624"}],"rule":"component-sum","value":5101000},"#625":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":22025000},"#626":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2010-06-01","end":"2011-02-28","value":15911000},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626","weight":-1}],"rule":"quarter-from-ytd","value":6114000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#627"}],"rule":"component-sum","value":6114000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#625"}],"rule":"component-sum","value":22025000},"#628":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":6472000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#628"}],"rule":"component-sum","value":6472000},"#629":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":3559000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#629"}],"rule":"component-sum","value":3559000},"#630":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":5769000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#630"}],"rule":"component-sum","value":5769000},"#631":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":31713000},"#632":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2011-06-01","end":"2012-02-29","value":15800000},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632","weight":-1}],"rule":"quarter-from-ytd","value":15913000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#633"}],"rule":"component-sum","value":15913000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#631"}],"rule":"component-sum","value":31713000},"#634":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":16705000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#634"}],"rule":"component-sum","value":16705000},"#635":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":7911000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#635"}],"rule":"component-sum","value":7911000},"#636":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":9786000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#636"}],"rule":"component-sum","value":9786000},"#637":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":44588000},"#638":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2012-06-01","end":"2013-02-28","value":34402000},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":10186000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":10186000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#637"}],"rule":"component-sum","value":44588000},"#640":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":13354000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#640"}],"rule":"component-sum","value":13354000},"#641":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2013-09-01","end":"2013-11-30","value":17060000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#641"}],"rule":"component-sum","value":17060000},"#642":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":21743000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#642"}],"rule":"component-sum","value":21743000},"#643":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":71338000},"#644":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2013-06-01","end":"2014-02-28","value":52157000},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":19181000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#645"}],"rule":"component-sum","value":19181000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#643"}],"rule":"component-sum","value":71338000},"#646":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":23873000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#646"}],"rule":"component-sum","value":23873000},"#647":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2014-09-01","end":"2014-11-30","value":23273000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#647"}],"rule":"component-sum","value":23273000},"#648":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":26119000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#648"}],"rule":"component-sum","value":26119000},"#649":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":96255000},"#650":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2014-06-01","end":"2015-02-28","value":73265000},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":22990000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#651"}],"rule":"component-sum","value":22990000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#649"}],"rule":"component-sum","value":96255000},"#652":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":38497000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#652"}],"rule":"component-sum","value":38497000},"#653":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2015-09-01","end":"2015-11-30","value":21995000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#653"}],"rule":"component-sum","value":21995000},"#654":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":14973000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#654"}],"rule":"component-sum","value":14973000},"#655":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":97036000},"#656":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2015-06-01","end":"2016-02-29","value":75465000},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":21571000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#657"}],"rule":"component-sum","value":21571000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#655"}],"rule":"component-sum","value":97036000},"#658":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":16316000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#658"}],"rule":"component-sum","value":16316000},"#659":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2016-09-01","end":"2016-11-30","value":14730000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#659"}],"rule":"component-sum","value":14730000},"#660":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":21128000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#660"}],"rule":"component-sum","value":21128000},"#661":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":68386000},"#662":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2016-06-01","end":"2017-02-28","value":52174000},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":16212000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#663"}],"rule":"component-sum","value":16212000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#661"}],"rule":"component-sum","value":68386000},"#664":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":18013000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#664"}],"rule":"component-sum","value":18013000},"#665":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2017-09-01","end":"2017-11-30","value":23678000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#665"}],"rule":"component-sum","value":23678000},"#666":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":13628000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#666"}],"rule":"component-sum","value":13628000},"#667":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":76088000},"#668":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2017-06-01","end":"2018-02-28","value":55319000},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":20769000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#669"}],"rule":"component-sum","value":20769000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#667"}],"rule":"component-sum","value":76088000},"#670":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":19434000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#670"}],"rule":"component-sum","value":19434000},"#671":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2018-09-01","end":"2018-11-30","value":21741000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#671"}],"rule":"component-sum","value":21741000},"#672":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":19379000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#672"}],"rule":"component-sum","value":19379000},"#673":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":84499000},"#674":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2018-06-01","end":"2019-02-28","value":60554000},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":23945000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#675"}],"rule":"component-sum","value":23945000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#673"}],"rule":"component-sum","value":84499000},"#676":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":22174000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#676"}],"rule":"component-sum","value":22174000},"#677":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2019-09-01","end":"2019-11-30","value":28381000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#677"}],"rule":"component-sum","value":28381000},"#678":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":21219000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#678"}],"rule":"component-sum","value":21219000},"#679":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":95503000},"#680":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2019-06-01","end":"2020-02-29","value":71774000},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":23729000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681"}],"rule":"component-sum","value":23729000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#679"}],"rule":"component-sum","value":95503000},"#682":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":32871000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#682"}],"rule":"component-sum","value":32871000},"#683":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2020-09-01","end":"2020-11-30","value":16073000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#683"}],"rule":"component-sum","value":16073000},"#684":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":16377000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#684"}],"rule":"component-sum","value":16377000},"#685":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":82178000},"#686":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2020-06-01","end":"2021-02-28","value":65321000},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":16857000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#687"}],"rule":"component-sum","value":16857000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#685"}],"rule":"component-sum","value":82178000},"#688":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":23925000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#688"}],"rule":"component-sum","value":23925000},"#689":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2021-09-01","end":"2021-11-30","value":24234000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#689"}],"rule":"component-sum","value":24234000},"#690":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":23645000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#690"}],"rule":"component-sum","value":23645000},"#691":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":94600000},"#692":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2021-06-01","end":"2022-02-28","value":71804000},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":22796000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#693"}],"rule":"component-sum","value":22796000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#691"}],"rule":"component-sum","value":94600000},"#694":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":21477000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#694"}],"rule":"component-sum","value":21477000},"#695":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2022-09-01","end":"2022-11-30","value":24490000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#695"}],"rule":"component-sum","value":24490000},"#696":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":22748000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#696"}],"rule":"component-sum","value":22748000},"#697":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":86366000},"#698":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2022-06-01","end":"2023-02-28","value":68715000},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":17651000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#699"}],"rule":"component-sum","value":17651000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#697"}],"rule":"component-sum","value":86366000},"#700":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":29298000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#700"}],"rule":"component-sum","value":29298000},"#701":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2023-09-01","end":"2023-11-30","value":32876000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#701"}],"rule":"component-sum","value":32876000},"#702":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":10017000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#702"}],"rule":"component-sum","value":10017000},"#703":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":83527000},"#704":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2023-06-01","end":"2024-02-29","value":72191000},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#704","weight":-1}],"rule":"quarter-from-ytd","value":11336000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#705"}],"rule":"component-sum","value":11336000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#703"}],"rule":"component-sum","value":83527000},"#706":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":9629000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#706"}],"rule":"component-sum","value":9629000},"#707":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2024-09-01","end":"2024-11-30","value":15161000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#707"}],"rule":"component-sum","value":15161000},"#708":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":12704000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#708"}],"rule":"component-sum","value":12704000},"#709":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":50580000},"#710":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2024-06-01","end":"2025-02-28","value":37494000},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#710","weight":-1}],"rule":"quarter-from-ytd","value":13086000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#711"}],"rule":"component-sum","value":13086000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#709"}],"rule":"component-sum","value":50580000},"#712":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":13195000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#712"}],"rule":"component-sum","value":13195000},"#713":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2025-09-01","end":"2025-11-30","value":12432000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#713"}],"rule":"component-sum","value":12432000},"#714":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":13794000},"capex@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#714"}],"rule":"component-sum","value":13794000},"#715":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":55913000},"#716":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2025-06-01","end":"2026-02-28","value":39421000},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#716","weight":-1}],"rule":"quarter-from-ytd","value":16492000},"capex@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#717"}],"rule":"component-sum","value":16492000},"capex@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"#715"}],"rule":"component-sum","value":55913000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2008-06-01","end":"2009-05-31","value":64073000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2009-06-01","end":"2009-08-31","value":15896000},"depreciationAndAmortization@2010Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2009-09-01","end":"2009-11-30","value":16432000},"depreciationAndAmortization@2010Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2009-12-01","end":"2010-02-28","value":16103000},"#718":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":64653000},"#719":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2009-06-01","end":"2010-02-28","value":48431000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#719","weight":-1}],"rule":"quarter-from-ytd","value":16222000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2009-06-01","end":"2010-05-31","value":64653000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2010-06-01","end":"2010-08-31","value":15823000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2010-09-01","end":"2010-11-30","value":15646000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2010-12-01","end":"2011-02-28","value":15789000},"#720":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":61058000},"#721":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2010-06-01","end":"2011-02-28","value":47259000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#721","weight":-1}],"rule":"quarter-from-ytd","value":13799000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2010-06-01","end":"2011-05-31","value":61058000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2011-06-01","end":"2011-08-31","value":12854000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2011-09-01","end":"2011-11-30","value":13119000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2011-12-01","end":"2012-02-29","value":14653000},"#722":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":55873000},"#723":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2011-06-01","end":"2012-02-29","value":40626000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#723","weight":-1}],"rule":"quarter-from-ytd","value":15247000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2011-06-01","end":"2012-05-31","value":55873000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2012-06-01","end":"2012-08-31","value":14987000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2012-09-01","end":"2012-11-30","value":16101000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2012-12-01","end":"2013-02-28","value":17048000},"#724":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":66469000},"#725":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2012-06-01","end":"2013-02-28","value":48136000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#725","weight":-1}],"rule":"quarter-from-ytd","value":18333000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2012-06-01","end":"2013-05-31","value":66469000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2013-06-01","end":"2013-08-31","value":19460000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2013-09-01","end":"2013-11-30","value":20095000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2013-12-01","end":"2014-02-28","value":20208000},"#726":{"kind":"filed","concept":"DepreciationAndAmortization","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":79730000},"#727":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2013-06-01","end":"2014-02-28","value":59763000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#727","weight":-1}],"rule":"quarter-from-ytd","value":19967000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationAndAmortization","filing":35,"unit":"USD","start":"2013-06-01","end":"2014-05-31","value":79730000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2014-06-01","end":"2014-08-31","value":20367000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":56,"unit":"USD","start":"2014-09-01","end":"2014-11-30","value":21200000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":57,"unit":"USD","start":"2014-12-01","end":"2015-02-28","value":21762000},"#728":{"kind":"filed","concept":"DepreciationAndAmortization","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":85089000},"#729":{"kind":"filed","concept":"DepreciationAndAmortization","filing":57,"unit":"USD","start":"2014-06-01","end":"2015-02-28","value":63329000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#728"},{"ref":"#729","weight":-1}],"rule":"quarter-from-ytd","value":21760000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationAndAmortization","filing":36,"unit":"USD","start":"2014-06-01","end":"2015-05-31","value":85089000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":58,"unit":"USD","start":"2015-06-01","end":"2015-08-31","value":21440000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2015-09-01","end":"2015-11-30","value":20547000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":60,"unit":"USD","start":"2015-12-01","end":"2016-02-29","value":20761000},"#730":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":84699000},"#731":{"kind":"filed","concept":"DepreciationAndAmortization","filing":60,"unit":"USD","start":"2015-06-01","end":"2016-02-29","value":62748000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#731","weight":-1}],"rule":"quarter-from-ytd","value":21951000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2015-06-01","end":"2016-05-31","value":84699000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":61,"unit":"USD","start":"2016-06-01","end":"2016-08-31","value":21831000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":62,"unit":"USD","start":"2016-09-01","end":"2016-11-30","value":21645000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":63,"unit":"USD","start":"2016-12-01","end":"2017-02-28","value":21677000},"#732":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":86793000},"#733":{"kind":"filed","concept":"DepreciationAndAmortization","filing":63,"unit":"USD","start":"2016-06-01","end":"2017-02-28","value":65154000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#733","weight":-1}],"rule":"quarter-from-ytd","value":21639000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2016-06-01","end":"2017-05-31","value":86793000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2017-06-01","end":"2017-08-31","value":25365000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2017-09-01","end":"2017-11-30","value":26283000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2017-12-01","end":"2018-02-28","value":25338000},"#734":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":103359000},"#735":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2017-06-01","end":"2018-02-28","value":76986000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#735","weight":-1}],"rule":"quarter-from-ytd","value":26373000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2017-06-01","end":"2018-05-31","value":103359000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2018-06-01","end":"2018-08-31","value":24493000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2018-09-01","end":"2018-11-30","value":23525000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2018-12-01","end":"2019-02-28","value":23625000},"#736":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":95602000},"#737":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2018-06-01","end":"2019-02-28","value":71643000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#737","weight":-1}],"rule":"quarter-from-ytd","value":23959000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2018-06-01","end":"2019-05-31","value":95602000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2019-06-01","end":"2019-08-31","value":24177000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2019-09-01","end":"2019-11-30","value":22596000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2019-12-01","end":"2020-02-29","value":22780000},"#738":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":92678000},"#739":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2019-06-01","end":"2020-02-29","value":69553000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#739","weight":-1}],"rule":"quarter-from-ytd","value":23125000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2019-06-01","end":"2020-05-31","value":92678000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2020-06-01","end":"2020-08-31","value":22211000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":9,"unit":"USD","start":"2020-09-01","end":"2020-11-30","value":21560000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2020-12-01","end":"2021-02-28","value":21893000},"#740":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":87654000},"#741":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2020-06-01","end":"2021-02-28","value":65664000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#740"},{"ref":"#741","weight":-1}],"rule":"quarter-from-ytd","value":21990000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2020-06-01","end":"2021-05-31","value":87654000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2021-06-01","end":"2021-08-31","value":22064000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2021-09-01","end":"2021-11-30","value":21090000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2021-12-01","end":"2022-02-28","value":27425000},"#742":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":98827000},"#743":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2021-06-01","end":"2022-02-28","value":70579000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#743","weight":-1}],"rule":"quarter-from-ytd","value":28248000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2021-06-01","end":"2022-05-31","value":98827000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2022-06-01","end":"2022-08-31","value":28001000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2022-09-01","end":"2022-11-30","value":28354000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2022-12-01","end":"2023-02-28","value":28153000},"#744":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":112800000},"#745":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2022-06-01","end":"2023-02-28","value":84508000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#745","weight":-1}],"rule":"quarter-from-ytd","value":28292000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2022-06-01","end":"2023-05-31","value":112800000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2023-06-01","end":"2023-08-31","value":28325000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":44,"unit":"USD","start":"2023-09-01","end":"2023-11-30","value":28007000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2023-12-01","end":"2024-02-29","value":11949000},"#746":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":80704000},"#747":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2023-06-01","end":"2024-02-29","value":68281000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#746"},{"ref":"#747","weight":-1}],"rule":"quarter-from-ytd","value":12423000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2023-06-01","end":"2024-05-31","value":80704000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2024-06-01","end":"2024-08-31","value":11830000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2024-09-01","end":"2024-11-30","value":11927000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2024-12-01","end":"2025-02-28","value":11950000},"#748":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":48262000},"#749":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2024-06-01","end":"2025-02-28","value":35707000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#749","weight":-1}],"rule":"quarter-from-ytd","value":12555000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2024-06-01","end":"2025-05-31","value":48262000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2025-06-01","end":"2025-08-31","value":13086000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2025-09-01","end":"2025-11-30","value":13764000},"depreciationAndAmortization@2026Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2025-12-01","end":"2026-02-28","value":14552000},"#750":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":57272000},"#751":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2025-06-01","end":"2026-02-28","value":41402000},"depreciationAndAmortization@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#750"},{"ref":"#751","weight":-1}],"rule":"quarter-from-ytd","value":15870000},"depreciationAndAmortization@FY2026":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2025-06-01","end":"2026-05-31","value":57272000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2008-06-01","end":"2009-05-31","value":78903000},"dilutedShares@2010Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2009-06-01","end":"2009-08-31","value":79081000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2009-09-01","end":"2009-11-30","value":79109000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2009-12-01","end":"2010-02-28","value":79146000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#381","weight":4},{"ref":"#384","weight":-3}],"rule":"unaverage-quarter","value":79224000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2009-06-01","end":"2010-05-31","value":79143000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2010-06-01","end":"2010-08-31","value":77680000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2010-09-01","end":"2010-11-30","value":74077000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2010-12-01","end":"2011-02-28","value":75001000},"#752":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2010-06-01","end":"2011-05-31","value":75409000},"#753":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2010-06-01","end":"2011-02-28","value":75687000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#752","weight":4},{"ref":"#753","weight":-3}],"rule":"unaverage-quarter","value":74575000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2010-06-01","end":"2011-05-31","value":75409000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2011-06-01","end":"2011-08-31","value":72418000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2011-09-01","end":"2011-11-30","value":69356000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2011-12-01","end":"2012-02-29","value":69509000},"#754":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2011-06-01","end":"2012-05-31","value":70252000},"#755":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2011-06-01","end":"2012-02-29","value":70481000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#754","weight":4},{"ref":"#755","weight":-3}],"rule":"unaverage-quarter","value":69565000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2011-06-01","end":"2012-05-31","value":70252000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2012-06-01","end":"2012-08-31","value":69571000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2012-09-01","end":"2012-11-30","value":70411000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2012-12-01","end":"2013-02-28","value":71914000},"#756":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2012-06-01","end":"2013-05-31","value":71314000},"#757":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2012-06-01","end":"2013-02-28","value":70501000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#756","weight":4},{"ref":"#757","weight":-3}],"rule":"unaverage-quarter","value":73753000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2012-06-01","end":"2013-05-31","value":71314000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2013-06-01","end":"2013-08-31","value":72083000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2013-09-01","end":"2013-11-30","value":71826000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2013-12-01","end":"2014-02-28","value":71528000},"#758":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2013-06-01","end":"2014-05-31","value":71664000},"#759":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2013-06-01","end":"2014-02-28","value":71910000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#758","weight":4},{"ref":"#759","weight":-3}],"rule":"unaverage-quarter","value":70926000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2013-06-01","end":"2014-05-31","value":71664000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2014-06-01","end":"2014-08-31","value":69738000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2014-09-01","end":"2014-11-30","value":69181000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2014-12-01","end":"2015-02-28","value":66359000},"#760":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2014-06-01","end":"2015-05-31","value":68483000},"#761":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2014-06-01","end":"2015-02-28","value":69301000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#760","weight":4},{"ref":"#761","weight":-3}],"rule":"unaverage-quarter","value":66029000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2014-06-01","end":"2015-05-31","value":68483000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2015-06-01","end":"2015-08-31","value":66065000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2015-09-01","end":"2015-11-30","value":64663000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2015-12-01","end":"2016-02-29","value":63871000},"#762":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2015-06-01","end":"2016-05-31","value":64755000},"#763":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2015-06-01","end":"2016-02-29","value":64923000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#762","weight":4},{"ref":"#763","weight":-3}],"rule":"unaverage-quarter","value":64251000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2015-06-01","end":"2016-05-31","value":64755000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2016-06-01","end":"2016-08-31","value":64337000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2016-09-01","end":"2016-11-30","value":64725000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2016-12-01","end":"2017-02-28","value":64977000},"#764":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2016-06-01","end":"2017-05-31","value":64874000},"#765":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2016-06-01","end":"2017-02-28","value":64758000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#764","weight":4},{"ref":"#765","weight":-3}],"rule":"unaverage-quarter","value":65222000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2016-06-01","end":"2017-05-31","value":64874000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2017-06-01","end":"2017-08-31","value":64590000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2017-09-01","end":"2017-11-30","value":63468000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2017-12-01","end":"2018-02-28","value":62345000},"#766":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2017-06-01","end":"2018-05-31","value":63042000},"#767":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2017-06-01","end":"2018-02-28","value":63507000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#766","weight":4},{"ref":"#767","weight":-3}],"rule":"unaverage-quarter","value":61647000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2017-06-01","end":"2018-05-31","value":63042000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2018-06-01","end":"2018-08-31","value":60621000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2018-09-01","end":"2018-11-30","value":59338000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-12-01","end":"2019-02-28","value":57974000},"#768":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2018-06-01","end":"2019-05-31","value":58823000},"#769":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-06-01","end":"2019-02-28","value":59389000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#768","weight":4},{"ref":"#769","weight":-3}],"rule":"unaverage-quarter","value":57125000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2018-06-01","end":"2019-05-31","value":58823000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2019-06-01","end":"2019-08-31","value":55241000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-09-01","end":"2019-11-30","value":56072000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-12-01","end":"2020-02-29","value":55898000},"#770":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-06-01","end":"2020-05-31","value":55983000},"#771":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-06-01","end":"2020-02-29","value":56164000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#770","weight":4},{"ref":"#771","weight":-3}],"rule":"unaverage-quarter","value":55440000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-06-01","end":"2020-05-31","value":55983000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-06-01","end":"2020-08-31","value":54942000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2020-09-01","end":"2020-11-30","value":52988000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-12-01","end":"2021-02-28","value":53217000},"#772":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-06-01","end":"2021-05-31","value":53917000},"#773":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-06-01","end":"2021-02-28","value":54077000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#772","weight":4},{"ref":"#773","weight":-3}],"rule":"unaverage-quarter","value":53437000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2020-06-01","end":"2021-05-31","value":53917000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-06-01","end":"2021-08-31","value":51865000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-09-01","end":"2021-11-30","value":51214000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2021-12-01","end":"2022-02-28","value":50641000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#389","weight":4},{"ref":"#392","weight":-3}],"rule":"unaverage-quarter","value":50147000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2021-06-01","end":"2022-05-31","value":50993000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-06-01","end":"2022-08-31","value":49238000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2022-09-01","end":"2022-11-30","value":49330000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2022-12-01","end":"2023-02-28","value":49493000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#397","weight":4},{"ref":"#400","weight":-3}],"rule":"unaverage-quarter","value":49476000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2022-06-01","end":"2023-05-31","value":49386000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2023-06-01","end":"2023-08-31","value":49886000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2023-09-01","end":"2023-11-30","value":50042000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-12-01","end":"2024-02-29","value":50417000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405","weight":4},{"ref":"#408","weight":-3}],"rule":"unaverage-quarter","value":50579000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2023-06-01","end":"2024-05-31","value":50348000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2024-06-01","end":"2024-08-31","value":50365000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-09-01","end":"2024-11-30","value":50138000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2024-12-01","end":"2025-02-28","value":49981000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#413","weight":4},{"ref":"#416","weight":-3}],"rule":"unaverage-quarter","value":50011000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2024-06-01","end":"2025-05-31","value":50131000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2025-06-01","end":"2025-08-31","value":50026000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-09-01","end":"2025-11-30","value":49762000},"dilutedShares@2026Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2025-12-01","end":"2026-02-28","value":49665000},"dilutedShares@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421","weight":4},{"ref":"#424","weight":-3}],"rule":"unaverage-quarter","value":49398000},"dilutedShares@FY2026":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2025-06-01","end":"2026-05-31","value":49716000},"sharesOutstanding@2010Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2009-08-31","value":79074000},"sharesOutstanding@2010Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2009-11-30","value":79105000},"sharesOutstanding@2010Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2010-02-28","value":79175000},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2010-05-31","value":79217421},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2010-05-31","value":79217421},"sharesOutstanding@2011Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2010-08-31","value":74494000},"sharesOutstanding@2011Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2010-11-30","value":74108000},"sharesOutstanding@2011Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2011-02-28","value":74195000},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2011-05-31","value":71683876},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2011-05-31","value":71683876},"sharesOutstanding@2012Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2011-08-31","value":70042000},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2011-11-30","value":68937000},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2012-02-29","value":69014000},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2012-05-31","value":67906369},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2012-05-31","value":67906369},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2012-08-31","value":68679000},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2012-11-30","value":69060000},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2013-02-28","value":70168000},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2013-05-31","value":69752411},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2013-05-31","value":69752411},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2014-05-31","value":67408484},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2014-05-31","value":67408484},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2015-05-31","value":64141478},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2015-05-31","value":64141478},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2016-05-31","value":61533668},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2016-05-31","value":61533668},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2017-05-31","value":62802456},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2017-05-31","value":62802456},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2018-05-31","value":58876921},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2018-05-31","value":58876921},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-11-30","value":56957000},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2019-02-28","value":56181000},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2019-05-31","value":55467525},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2019-05-31","value":55467525},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2019-08-31","value":54871000},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2019-11-30","value":55094000},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2020-02-29","value":54598000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2020-05-31","value":54616485},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2020-05-31","value":54616485},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2020-08-31","value":53362000},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2020-11-30","value":52754000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2021-02-28","value":51813000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2021-05-31","value":51330347},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2021-05-31","value":51330347},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2021-08-31","value":50438000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2021-11-30","value":50334000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2022-02-28","value":49364000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2022-05-31","value":48380112},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2022-05-31","value":48380112},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2022-08-31","value":48526000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2022-11-30","value":48572000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2023-02-28","value":48619000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2023-05-31","value":48659323},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2023-05-31","value":48659323},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2023-08-31","value":48951000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2023-11-30","value":49287000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2024-05-31","value":49512937},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2024-05-31","value":49512937},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2025-05-31","value":49236449},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2025-05-31","value":49236449},"sharesOutstanding@2026Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2026-05-31","value":48684701},"sharesOutstanding@FY2026":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2026-05-31","value":48684701},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":121341000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":59602000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":69481000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":94853000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":291384000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":65190000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":53022000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":71213000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":70447000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":95986000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":63152000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":332984000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":122136000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":92685000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":79443000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":119451000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":413716000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":95244000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":96108000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":89371000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":70381000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":351104000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":52470000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":-14383000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":156298000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":43109000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":50069000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":65157000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":20826000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":179161000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":58830000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":51016000},"ebitda@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q3"},{"ref":"depreciationAndAmortization@2026Q3"}],"value":76494000},"ebitda@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q4"},{"ref":"depreciationAndAmortization@2026Q4"}],"value":78528000},"ebitda@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2026"},{"ref":"depreciationAndAmortization@FY2026"}],"value":264868000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":152344000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":55141000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":44699000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":60549000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":101954000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":262344000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":59135000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":38159000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":57461000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":97872000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":252627000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":76766000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":73261000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":291687000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":87171000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":77593000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":323902000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":100816000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":77931000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":-11275000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":66445000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":233917000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":78439000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":62762000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":74132000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":117651000},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":1787432000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#774"}],"scale":100,"value":41.962883063523535},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":1736034000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#775"}],"scale":100,"value":43.1891886910049},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1726494000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#776"}],"scale":100,"value":43.41086618314341},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1697693000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#777"}],"scale":100,"value":44.136307330006076},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1697693000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#778"}],"scale":100,"value":44.136307330006076},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":1606671000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#779"}],"scale":100,"value":43.520359799859456},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1657546000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#780"}],"scale":100,"value":42.158890311339775},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":1671041000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#781"}],"scale":100,"value":41.821116298163844},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-23945000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-5638000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":175631000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":1035717000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":211407000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":172813000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":112895000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":-163787000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":333328000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":848404000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-19379000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":10.295397544091191},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":2.9709017007460132},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":3.06193753066455},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":2.131668134814925},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":636370000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":47304000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":46727000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":906830000},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":3.742749622740356},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":3.5484322070158814},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":2.155656798504347},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":656752000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":58383000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":32659000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":11011000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":937196000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-19434000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":14.47181327528294},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":5.152377222304872},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":5.5603289927103035},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.9794545009942148},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":653215000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":81184000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":22963000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":922362000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-21741000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":12.620613508712974},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":13.421108131080628},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":3.4097324150389525},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":4.019632696449456},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.6703146041660697},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":656936000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":57648000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":113360000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":3614792000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-84499000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":12.766268144429821},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":3.850561076893123},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":4.081731991756473},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.6703146041660697},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":656936000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":244519000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":42195000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":870447000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-22174000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":13.704477022500203},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-1.7044863698342836},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-0.5580358446893706},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":2.134136083567791},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":653646000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":6840000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":75779000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":795519000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-28381000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":14.572934752796213},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":3.880686822846248},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":6.293338746334444},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.1327809936627253},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":626543000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":80100000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":66102000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":765382000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-21219000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":15.1237702815198},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-0.18141456237990775},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":2.0040680841260947},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.1500766572146586},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":595418000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":31078000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":57147000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":605282000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-23729000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":14.696865900295442},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":1.0373969756076824},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":2.644585670678371},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":2.5324131074237965},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":552467000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":24384000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":241223000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":3036630000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-95503000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":14.492309714005897},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":0.735146295387659},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":2.5757742670357056},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":2.5324131074237965},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":552467000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":142402000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":84517000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":733030000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-32871000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":16.126980875191528},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-4.285191966527673},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":87.73184011017074},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":3.2580397060776414},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":57423000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":790106000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":91355000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":693728000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-16073000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":18.530362799757075},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":5.11071110065491},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-10.127863524700038},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":3.0293409240201443},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":-5630000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":-80409000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-7121000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":709337000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-16377000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":21.61718541079081},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":6.5566341592577615},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":8.90636259087957},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":2.647135161260457},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":59459000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":84725000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":23450000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":867861000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-16857000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":23.115977508358725},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":11.290591310196367},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":11.607154721517214},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.497765582224163},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":70178000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":153641000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":192201000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":3003956000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-82178000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":20.151105384985758},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":5.280679466574846},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":22.82236178076192},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.497765582224163},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":70178000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":948063000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-73737000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":975021000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-23925000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":19.748869751840537},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":12.224954943113993},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":11.927336431350591},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.2797732618885354},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":307175000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":189343000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-143338000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":1142396000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-24234000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":14.972571928222242},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":7.3378101829808875},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":8.946750688033768},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":2.32975475457168},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":476978000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":151723000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":50545000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":1340624000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-23645000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":10.384876309192554},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":2.7289250381828936},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":4.087982093039286},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.8476540280667306},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":768601000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":85470000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":142042000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":1735384000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-22796000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-14.436905752464144},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-14.14709548412983},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":5.278677633764278},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.9154003009886715},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":710122000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":-192035000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-24488000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":5193425000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-94600000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":6.249414608584647},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":0.9307890418160707},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":7.237126110145341},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.9154003009886715},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":710122000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":234501000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":59561000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":1341951000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-21477000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":12.023724590303585},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":4.735973421643897},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":4.549129849893339},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.1743270983947265},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":670045000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":93340000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":108451000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":1182555000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-24490000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":8.996963951065934},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-0.5966614520463344},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":1.3796201068274097},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.425189630362647},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":569049000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":31248000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":159403000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":1099322000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-22748000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":7.157565968955572},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":0.36254148834157207},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":4.198683611855832},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":2.57331955493984},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":425961000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":41328000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":211583000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":1213563000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-17651000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":7.662361335347118},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":1.2451337169939065},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":10.570982631112964},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":2.603743530139724},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":270527000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":66561000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":538998000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":4886573000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-86366000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":6.58181853684572},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":0.6065220185859875},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":5.217810133935618},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":2.603743530139724},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":270527000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":178584000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":30398000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":1200580000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-29298000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":5.835294354271003},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-0.6137827926279021},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":8.05409736049934},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.9470365583775155},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":247342000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":36865000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":102114000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":1101285000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-32876000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":5.821782323965562},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-1.321810844976346},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":2.23586323899319},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.8750917657313437},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":192912000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":25015000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":54293000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":632617000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-16705000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":14.060972771701186},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":5.0174540377007215},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":5.099131427027108},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":2.1546556869455395},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":429106000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":56226000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":80470000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":593800000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-7911000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":15.23492584585832},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":4.62913292495286},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":5.111608648586141},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":2.1914592198972507},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":419083000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":54346000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":81110000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":653653000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-13354000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":16.02851979875515},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":5.581179012871755},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":7.88064556667644},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":2.003224220119451},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":348185000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":76526000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":12259000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":750401000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-17060000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":16.655669567476295},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":2.5326665800753343},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":2.984413560202624},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":2.2252974845609277},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":341163000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":43057000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":316348000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":2697662000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-97036000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":16.051025033035266},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.328524098543327},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":5.096793504589472},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":2.127788447676933},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":496816000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":248285000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":104589000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":672651000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-16316000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":19.969113916499108},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":8.799144192453653},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":8.889850030303071},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":2.1680988139636463},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":398284000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":100305000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":16569000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":684736000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-14730000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":16.873643133914097},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":5.914424688779577},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":6.398224738245075},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":2.4923397760191572},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":402228000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":71040000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":81578000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":669116000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-21128000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":15.77826554228103},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":4.878908671151319},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.101956681204829},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":2.2804953244313775},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":349766000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":57766000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":64550000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":774484000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-16212000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":18.315642289579497},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":8.38227796290973},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":6.682967742088122},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":2.286881484226636},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":300529000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":97812000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":267286000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":2800987000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-68386000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":17.779887117515365},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":7.0707818034390275},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":6.785257860700413},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":2.286881484226636},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":300529000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":326923000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":65342000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":806012000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-18013000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":15.653408186627086},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":4.977971958308822},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":5.368075195965279},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":2.1424340939953948},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":584728000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":69879000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-4296000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":819207000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-23678000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":16.077638746375964},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":5.975098305224811},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":4.522499443338774},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.1117487163998794},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":658439000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":69825000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":86292000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":798894000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-13628000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":15.095816942055967},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":5.080810829114473},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":9.396583168677978},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":2.053459615517538},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":634842000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":64033000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":57919000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":1015897000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-20769000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":15.967896830840994},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":0.4471512847147365},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":3.0152088273915685},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.9185833867938382},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":628401000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":44008000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":205257000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":3440010000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-76088000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":15.715151244408954},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":3.9537974436149},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":5.438712091176619},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.9185833867938382},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":628401000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":247745000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":40104000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":312474000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-10017000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":23.081561459171915},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":1.3515177345266847},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.945431011349466},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":3.416470576603654},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":70652000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":40521000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":33834000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":374849000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-11336000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":24.780035194368903},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-17.58087333477624},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-9.97016947876575},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":3.777935372471633},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":53908000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":-26806000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":206449000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":1319162000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-83527000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":22.880172882300194},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-5.896991497973433},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":8.880447426071864},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":3.777935372471633},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":53908000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":75594000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":31517000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":262007000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-9629000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":24.288012809551198},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-1.826216052357486},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":9.425668848228582},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":3.467540514202529},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":121462000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":31279000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":33892000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":270525000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-15161000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":27.02429519131825},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":1.2848207965086154},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":10.312137378396327},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":3.5582719633668507},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":101916000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":38142000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":44427000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":283656000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-12704000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":29.307049690664776},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":6.85266185916381},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":13.024589194940301},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":3.5144466372485974},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":71077000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":53207000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":49328000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":348289000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-13086000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":29.329566760201836},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-9.564809804834468},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":1.219627285424872},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":3.481828065148698},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":52793000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":8271000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":159164000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":1164477000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-50580000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":27.651716731873645},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-0.9287010665977905},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":8.325200517957775},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":3.481828065148698},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":52793000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":130899000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":27866000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":294464000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-13195000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":27.093218134583662},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":3.0433937973112246},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":11.572996341868972},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":3.298627942757182},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":138888000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":45744000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":39086000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":315188000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-12432000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":25.84470395661043},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.7452817512184997},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":8.345650660249442},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":3.259064650625408},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":124967000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":37252000},"freeCashFlow@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q3"},{"ref":"capex@2026Q3","weight":-1}],"value":48144000},"totalCosts@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q3"},{"ref":"operatingIncome@2026Q3","weight":-1}],"value":347134000},"capexOutflow@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q3","weight":-1}],"value":-13794000},"grossMargin@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q3"},{"ref":"revenue@2026Q3"}],"scale":100,"value":28.909598417648812},"operatingMargin@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q3"},{"ref":"revenue@2026Q3"}],"scale":100,"value":8.329790296215508},"netMargin@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q3"},{"ref":"revenue@2026Q3"}],"scale":100,"value":12.005746322063395},"currentRatio@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q3"},{"ref":"currentLiabilities@2026Q3"}],"value":2.36293590200529},"netDebt@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q3"},{"ref":"cash@2026Q3","weight":-1}],"value":306069000},"ebit@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q3"},{"ref":"interestExpense@2026Q3"}],"value":61942000},"freeCashFlow@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q4"},{"ref":"capex@2026Q4","weight":-1}],"value":55109000},"totalCosts@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q4"},{"ref":"operatingIncome@2026Q4","weight":-1}],"value":348297000},"capexOutflow@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q4","weight":-1}],"value":-16492000},"grossMargin@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q4"},{"ref":"revenue@2026Q4"}],"scale":100,"value":27.42935906271537},"operatingMargin@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q4"},{"ref":"revenue@2026Q4"}],"scale":100,"value":6.2346549793246036},"netMargin@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q4"},{"ref":"revenue@2026Q4"}],"scale":100,"value":12.961427463818056},"currentRatio@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q4"},{"ref":"currentLiabilities@2026Q4"}],"value":2.3686197646166214},"netDebt@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q4"},{"ref":"cash@2026Q4","weight":-1}],"value":278171000},"ebit@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q4"},{"ref":"interestExpense@2026Q4"}],"value":62658000},"freeCashFlow@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2026"},{"ref":"capex@FY2026","weight":-1}],"value":170206000},"totalCosts@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2026"},{"ref":"operatingIncome@FY2026","weight":-1}],"value":1305083000},"capexOutflow@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2026","weight":-1}],"value":-55913000},"grossMargin@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2026"},{"ref":"revenue@FY2026"}],"scale":100,"value":27.38559261908416},"operatingMargin@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2026"},{"ref":"revenue@FY2026"}],"scale":100,"value":5.517225901547247},"netMargin@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2026"},{"ref":"revenue@FY2026"}],"scale":100,"value":11.299927893595271},"currentRatio@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2026"},{"ref":"currentLiabilities@FY2026"}],"value":2.3686197646166214},"netDebt@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2026"},{"ref":"cash@FY2026","weight":-1}],"value":278171000},"ebit@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2026"},{"ref":"interestExpense@FY2026"}],"value":207596000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":190172000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":2806563000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-64154000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":6.640679186110722},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-6.662037717951086},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-4.112619509916706},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":88478000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":421978000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-7749000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":11.783669080083444},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-1.0660388429969798},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":1.5986990062918087},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":24669000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":428888000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-13205000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":15.008002571537633},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":4.262011112078414},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":5.189729028686484},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":-19758000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":486399000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":12.793690272725458},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-7.8219869522713825},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-3.9324958491553113},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":-17289000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":583806000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-7727000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":16.887101640610908},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":6.801742620284061},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":5.277189330361918},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":2.0597179583045904},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":191222000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":76100000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":1921071000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-34319000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":14.40685031759609},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":1.1303456347135459},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":2.3283689322986625},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":2.0597179583045904},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":191222000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":87691000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-75529000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":595733000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-6334000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":12.793994860612349},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":3.4163147185901543},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":3.6241599857329305},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":1.7529061897097542},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":350487000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":39318000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":54980000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":567763000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-4477000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":12.023516972138175},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":2.2256396302999724},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":2.491703792232304},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":1.8534645065038442},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":313111000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":29053000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":59977000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":541418000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-5101000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":15.498411594569392},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":4.920808023335248},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":4.623146640816663},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":1.8581462140412215},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":281302000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":44760000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":10442000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":613354000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-6114000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":17.63670779481214},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":9.22593544701514},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":7.68351899457298},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.698345911063196},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":327043000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":88155000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":49870000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":2318268000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-22025000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":14.580917898129226},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":5.09108237698475},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":4.710753681287009},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.698345911063196},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":327043000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":201286000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-21312000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":581204000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-6472000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":11.863137816719153},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":3.5165101504514538},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":4.258558036611016},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.6758012166822476},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":422588000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":46281000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":60796000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":562803000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-3559000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":10.007212915361388},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":0.5036665653087057},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.1187938874078056},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.6524967764742904},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":422543000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":25040000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":81669000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":593180000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-5769000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":13.632935517909875},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":2.957031026331073},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":4.233912197037243},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.3525040904075187},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":503629000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":42808000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":20783000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":695904000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-15913000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":16.0798086329621},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":7.876945805373792},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":6.893899579961531},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.3888658484526701},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":492686000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":82625000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":141936000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":2433091000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-31713000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":13.13243652801652},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":4.00875685139983},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":4.5604984572144796},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.3888658484526701},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":492686000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":196754000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":26518000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":586121000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-9786000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":15.661302897210291},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":5.3921782262919935},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":5.993443385034066},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":2.2683466899915685},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":400863000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":59718000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":67108000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":670564000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-10186000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":15.781325455216885},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":4.757549072522228},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":4.76138397295685},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.931066974966252},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":469671000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":54928000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":228389000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":2483102000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-44588000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":15.183995063248304},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":4.943718886903367},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":5.223172107965412},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.931066974966252},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":469671000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":225218000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":75081000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":727941000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-21743000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":15.840952885945967},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":5.857118839155232},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":5.251089585246305},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.607772027909542},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":388954000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":66963000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-10742000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":858678000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-19181000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":14.684092681859248},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":3.628150234847167},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":3.7219768688166734},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":2.033232541299013},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":476246000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":57626000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":157708000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":2990673000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-71338000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":15.753419399659546},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":4.34211460626287},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":4.839391688784573},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":2.033232541299013},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":476246000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":244172000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":30612000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":810212000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-23873000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":15.016801675297478},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":6.053009343540341},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":5.121438195576602},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.8828295964686317},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":519720000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":80449000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-21864000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":837820000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-23273000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":14.376725004936786},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":3.8107396913016123},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":3.382502192851534},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.996713638572889},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":589106000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":56731000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":56757000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":856835000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-26119000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":12.238175413309145},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-6.4675658716303115},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-3.1946420472548565},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.7269739112562446},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":657389000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":-33037000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":51721000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":818810000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-22990000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":13.038889013655657},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":3.2165792182954838},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":3.411845777242463},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.8920826404674367},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":639676000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":44685000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":118120000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":3323677000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-96255000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":13.696836566265807},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":1.7893857221456908},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.268903391432153},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.8920826404674367},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":639676000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":148828000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":100130000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":727151000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-38497000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":14.906871622521752},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":4.088389191014407},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":4.216596517561897},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.886884157282733},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":585014000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":56999000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":29031000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":687844000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-21995000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":15.601100860797695},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":1.7107353933033826},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":3.3403065948763673},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.9299555083338866},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":602051000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":42215000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":91242000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":622008000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-14973000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":14.823978487976758},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.8746368300673795},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":4.612567225072635},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.9821395166117928},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":585706000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":53371000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":95945000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":660659000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-21571000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":18.816350460561573},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":7.557603428710554},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":8.188802959683548},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":2.127788447676933},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":496816000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":95700000},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":1.1143530002317563},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":2.396407528077927},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":3.7350994589315185},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":4.977088796623926},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":3.015249673099696},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":4.930134519821606},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":9.156067213041466},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":8.652139539997592},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":9.343439710804134},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":7.885374841580206},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":12.023889294346779},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":12.495691376735076},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-0.9380734519021643},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":2.396968677905673},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":6.060391072920125},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-6.638081125800986},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-11.62645261712391},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":3.667371674641843},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":9.342993675611144},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-0.4671304270195503},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":4.2281876812442984},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":9.22562462729926},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":14.447550216527905},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":17.217771860840582},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":10.963283643777794},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":2.5474835240719513},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":9.394820952454555},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":8.151673710841022},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":12.924374660709065},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":11.7161713787988},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":1.5922847123002986},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":11.21915201328929},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":14.180617152216326},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":2.276649536947979},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":11.597074929346807},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":7.635953689804021},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":8.867830880645286},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":7.703271609231854},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-0.4930755934467774},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":10.252632604493279},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":5.675773670697529},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":5.730842467933505},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":12.660889330870862},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":10.612890172866459},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":16.572890969998465},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":12.248744695073608},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":12.367266809221809},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":14.588997911494662},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":15.517610197430509},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":13.795219464672956},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":9.175290658430658},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":11.936405946520406},"fcfMargin@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q3"},{"ref":"revenue@2026Q3"}],"scale":100,"value":12.713737565260102},"fcfMargin@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q4"},{"ref":"revenue@2026Q4"}],"scale":100,"value":14.835942884217781},"fcfMargin@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2026"},{"ref":"revenue@FY2026"}],"scale":100,"value":12.322231649788748},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":7.227392735134823},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":21.190964895683393},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":5.506706757652669},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-4.379833877542878},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-2.7600001915669057},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":3.91655524298597},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-12.245199049942851},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":9.468095548892949},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":10.532647043844907},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":1.5453763765497053},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":2.0416568411675313},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-3.537924955219817},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":10.74795103703337},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":13.360872303703037},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":2.751232117255996},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":5.599713733493615},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":4.28036227638182},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":9.531574013578387},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":8.743019411662923},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":9.710047463238622},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-1.2056049068187047},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":5.044354160309568},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":3.5495713195750533},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-2.5101835565985313},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":7.0524425778313455},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":6.113427176329721},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":3.490302384527784},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":13.2072012419755},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":4.148376144586577},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":14.100574890276318},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":13.42505852343246},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":105677000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":81908000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":70929000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":81607000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":340121000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":31017000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":102696000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":53858000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":47509000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":235080000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":812317000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":-58849000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":106618000},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1666098000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#782"}],"scale":100,"value":41.99422843074057},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1666098000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#783"}],"scale":100,"value":41.99422843074057},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":2237391000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#784"}],"scale":100,"value":31.621249929046826},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":2137971000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#785"}],"scale":100,"value":33.09212332627524},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":2172149000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#786"}],"scale":100,"value":32.63882910426495},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":2262184000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#787"}],"scale":100,"value":31.407215328196113},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":2262184000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#788"}],"scale":100,"value":31.407215328196113},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":2313053000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#789"}],"scale":100,"value":30.540631797023245},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":2335263000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#790"}],"scale":100,"value":30.068219296927158},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":2416530000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#791"}],"scale":100,"value":33.640178272150564},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":2358569000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#792"}],"scale":100,"value":31.570286898538903},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":2358569000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#793"}],"scale":100,"value":31.570286898538903},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":2352785000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#794"}],"scale":100,"value":29.999043686524697},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":2337937000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#795"}],"scale":100,"value":29.882969472659017},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":2408463000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#796"}],"scale":100,"value":28.782048966498554},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":2514423000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#797"}],"scale":100,"value":27.55284214310798},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":2514423000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#798"}],"scale":100,"value":27.55284214310798},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":2350267000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#799"}],"scale":100,"value":19.07659853114561},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":2547785000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#800"}],"scale":100,"value":24.484719079514168},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":1251969000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#801"}],"scale":100,"value":36.70913576933614},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":1274448000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#802"}],"scale":100,"value":35.46413819944007},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":1439622000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#803"}],"scale":100,"value":32.59425043518368},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":1431611000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#804"}],"scale":100,"value":31.448347351340555},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":1500850000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#805"}],"scale":100,"value":38.711663390745244},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":1560889000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#806"}],"scale":100,"value":37.14607508926003},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":1588170000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#807"}],"scale":100,"value":36.35681318750512},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":1599094000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#808"}],"scale":100,"value":36.08587112452426},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":1652539000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#809"}],"scale":100,"value":35.01339454015911},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":1652539000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#810"}],"scale":100,"value":35.01339454015911},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":1863310000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#811"}],"scale":100,"value":41.89227772083014},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":1823436000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#812"}],"scale":100,"value":42.812196315088656},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":1856253000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#813"}],"scale":100,"value":42.14220798565712},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":1786743000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#814"}],"scale":100,"value":41.9964147054165},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":1786743000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#815"}],"scale":100,"value":41.9964147054165},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":1212404000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#816"}],"scale":100,"value":24.57613138854705},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":1189145000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#817"}],"scale":100,"value":25.071206623246113},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":1189145000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#818"}],"scale":100,"value":25.071206623246113},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":1203250000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#819"}],"scale":100,"value":24.933222522335342},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":1208679000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#820"}],"scale":100,"value":24.466462973212906},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":1232442000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#821"}],"scale":100,"value":23.848667929200726},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":1241105000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#822"}],"scale":100,"value":24.40309240555795},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":1241105000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#823"}],"scale":100,"value":24.40309240555795},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":1265841000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#824"}],"scale":100,"value":24.174442129777752},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":1268278000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#825"}],"scale":100,"value":24.0684613310331},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q3"},{"ref":"equity@2026Q3"}],"value":1314608000},"debtToCapital@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q3"},{"ref":"#826"}],"scale":100,"value":23.7369618928228},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q4"},{"ref":"equity@2026Q4"}],"value":1332936000},"debtToCapital@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q4"},{"ref":"#827"}],"scale":100,"value":22.949038813566442},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2026"},{"ref":"equity@FY2026"}],"value":1332936000},"debtToCapital@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2026"},{"ref":"#828"}],"scale":100,"value":22.949038813566442},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":1000272000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#829"}],"scale":100,"value":25.016995377257384},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":1000272000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#830"}],"scale":100,"value":25.016995377257384},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":1114052000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#831"}],"scale":100,"value":37.282999357301094},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":1076808000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#832"}],"scale":100,"value":34.73051834681763},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":1076304000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#833"}],"scale":100,"value":30.755994588889386},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":1123913000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#834"}],"scale":100,"value":34.09605547760369},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":1123913000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#835"}],"scale":100,"value":34.09605547760369},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":1190958000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#836"}],"scale":100,"value":38.57927819452911},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":1186691000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#837"}],"scale":100,"value":40.14094654800618},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":1276582000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#838"}],"scale":100,"value":42.21389616961543},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":1281151000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#839"}],"scale":100,"value":41.658945744880974},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":1281151000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#840"}],"scale":100,"value":41.658945744880974},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":1299017000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#841"}],"scale":100,"value":33.7348933847671},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":1393293000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#842"}],"scale":100,"value":37.397446194016624},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":1393293000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#843"}],"scale":100,"value":37.397446194016624},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":1399753000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#844"}],"scale":100,"value":31.565569068257044},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":1611207000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#845"}],"scale":100,"value":41.355642074544114},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":1611207000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#846"}],"scale":100,"value":41.355642074544114},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":1625375000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#847"}],"scale":100,"value":41.01459663154657},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":1656651000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#848"}],"scale":100,"value":41.387292797336315},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":1551530000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#849"}],"scale":100,"value":45.10753900988057},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":1510792000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#850"}],"scale":100,"value":44.39677996706363},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":1510792000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#851"}],"scale":100,"value":44.39677996706363},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":1442677000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#852"}],"scale":100,"value":41.85177971229873},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":1433179000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#853"}],"scale":100,"value":43.9167054499124},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":1424952000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#854"}],"scale":100,"value":42.88832185224485},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":1500850000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#855"}],"scale":100,"value":38.711663390745244},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":204201000},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":2620364500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"#857"}],"scale":100,"value":7.792847140159317},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":198800000},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":2567075000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"#859"}],"scale":100,"value":7.744222510055218},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":146486000},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":2591014500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#861"}],"scale":100,"value":5.653615601147735},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":153455000},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":2566291500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#863"}],"scale":100,"value":5.979640270795426},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":2566291500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#864"}],"scale":100,"value":5.979640270795426},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":93737000},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":2496403500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#866"}],"scale":100,"value":3.7548817729185204},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":111821000},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":2485699000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"#868"}],"scale":100,"value":4.498573640653998},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":908559500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#869"}],"scale":100,"value":16.652734355867725},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":100359000},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":2498188000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#871"}],"scale":100,"value":4.0172717185416},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":78796000},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":2421155500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#873"}],"scale":100,"value":3.2544791113168903},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":2421155500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#874"}],"scale":100,"value":3.2544791113168903},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":700247000},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":2756842500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"#876"}],"scale":100,"value":25.400326641801264},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":574117000},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":2718173000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#878"}],"scale":100,"value":21.121429725039576},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":626415000},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":2783478000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#880"}],"scale":100,"value":22.50475843531007},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":723795000},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":2852380000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#882"}],"scale":100,"value":25.375125333931663},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":2852380000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#883"}],"scale":100,"value":25.375125333931663},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":239611000},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":3339404000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"#885"}],"scale":100,"value":7.175262412095093},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":423956000},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":3272508500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"#887"}],"scale":100,"value":12.955077122030392},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":412689000},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":3438016500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"#889"}],"scale":100,"value":12.003694572146468},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":379386000},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":3508134000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#891"}],"scale":100,"value":10.814467178277683},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":3508134000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#892"}],"scale":100,"value":10.814467178277683},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":310977000},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":3528948500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"#894"}],"scale":100,"value":8.81217167096658},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":216894000},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":3454146000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"#896"}],"scale":100,"value":6.279236604358935},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-152950000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-17.87093434783066},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":206877000},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":3617916000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"#899"}],"scale":100,"value":5.718126125648025},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":256528000},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":3646970500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#900"},{"ref":"#901"}],"scale":100,"value":7.034002605724394},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":3646970500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#902"}],"scale":100,"value":7.034002605724394},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":288552000},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":3493417000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#904"}],"scale":100,"value":8.259878508634957},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":296636000},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":3487398500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"#906"}],"scale":100,"value":8.50593931264236},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":123904000},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":1798139000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"#908"}],"scale":100,"value":6.890679752788856},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":143745000},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":1715229500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#909"},{"ref":"#910"}],"scale":100,"value":8.38051117940777},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":-96545000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#911"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":-11.66513821880849},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":157037000},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":2021958500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#913"}],"scale":100,"value":7.766578789821849},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":148188000},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":1931118000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#915"}],"scale":100,"value":7.673689541498758},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":2071784500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#916"}],"scale":100,"value":6.936773588179658},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":177313000},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":2113931500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#918"}],"scale":100,"value":8.387830920727565},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":200502000},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":2051864500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#920"}],"scale":100,"value":9.771697887457968},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":206544000},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":2103551500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#922"}],"scale":100,"value":9.818823071362884},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":204515000},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":2193304000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"#924"}],"scale":100,"value":9.324516802048416},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":2193304000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#925"}],"scale":100,"value":9.324516802048416},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":184482000},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":2406253500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#927"}],"scale":100,"value":7.666773263914213},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":177320000},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":2357218500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"#929"}],"scale":100,"value":7.522425265201338},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":220518000},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":2430955500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#930"},{"ref":"#931"}],"scale":100,"value":9.071247910543818},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":194793000},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":2473565500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"#933"}],"scale":100,"value":7.874988553971988},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":2473565500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#934"}],"scale":100,"value":7.875028981443992},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":272311000},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":2601180500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#936"}],"scale":100,"value":10.468746786314906},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":110623000},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":2644777500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"#938"}],"scale":100,"value":4.182695897859082},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":2644777500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#939"}],"scale":100,"value":4.182733708223092},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":38770000},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":2560981500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#941"}],"scale":100,"value":1.5138727085689607},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":42728000},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":2620577000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#943"}],"scale":100,"value":1.630480615528565},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":60391000},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":1693346500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#945"}],"scale":100,"value":3.5663699071631236},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":96053000},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":1666894500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#947"}],"scale":100,"value":5.762392280975191},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":1666894500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#948"}],"scale":100,"value":5.762392280975191},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":106948000},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":1691704000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#950"}],"scale":100,"value":6.321909743075621},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":106016000},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":1705175000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#952"}],"scale":100,"value":6.217309073848725},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":-4887000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":-0.6396630348849963},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q3"},{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"}],"rule":"trailing-year","value":111816000},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3","weight":0.5},{"ref":"totalAssets@2026Q3","weight":0.5}],"rule":"average-balance","value":1752771000},"returnOnAssets@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#955"}],"scale":100,"value":6.379384414735297},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q4"},{"ref":"netIncome@2026Q3"},{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"}],"rule":"trailing-year","value":156085000},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4","weight":0.5},{"ref":"totalAssets@2026Q4","weight":0.5}],"rule":"average-balance","value":1771608000},"returnOnAssets@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#957"}],"scale":100,"value":8.810357596037047},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025","weight":0.5},{"ref":"totalAssets@FY2026","weight":0.5}],"rule":"average-balance","value":1771608000},"returnOnAssets@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2026"},{"ref":"#958"}],"scale":100,"value":8.810357596037047},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":45241000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"totalAssets@2010Q4"}],"scale":100,"value":2.9757022574451755},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":2.9757022574451755},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":60920000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":3.911243283569632},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":52140000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":3.447701267992319},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":96206000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":6.03913390912863},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":115066000},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":1593798000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"#964"}],"scale":100,"value":7.219610013314109},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":1593798000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#965"}],"scale":100,"value":7.219610013314109},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":118365000},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":1601491000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"#967"}],"scale":100,"value":7.390925081689501},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":115881000},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":1560968000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"#969"}],"scale":100,"value":7.42366275285592},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":115435000},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":1726206500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"#971"}],"scale":100,"value":6.687206889789837},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":115595000},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":1772523000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"#973"}],"scale":100,"value":6.5214950666366525},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":1772523000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#974"}],"scale":100,"value":6.5214950666366525},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":154996000},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":1872276000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"#976"}],"scale":100,"value":8.278480309527014},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":136442000},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":1914327000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"#978"}],"scale":100,"value":7.12741344608314},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":1914327000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#979"}],"scale":100,"value":7.12741344608314},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":151660000},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":2005544500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#980"},{"ref":"#981"}],"scale":100,"value":7.562036145296203},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":151300000},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":2123619000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"#983"}],"scale":100,"value":7.124630171419638},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":2123619000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#984"}],"scale":100,"value":7.124630171419638},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":140911000},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":2223878000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"#986"}],"scale":100,"value":6.3362738423600575},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":147396000},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":2174396000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#988"}],"scale":100,"value":6.778710041777118},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":81083000},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":2173654000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"#990"}],"scale":100,"value":3.730262498079271},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":76785000},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":2189343000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"#992"}],"scale":100,"value":3.5072165485262015},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":2189343000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#993"}],"scale":100,"value":3.5072165485262015},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":64585000},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":2200303000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"#995"}],"scale":100,"value":2.9352775504101025},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":58499000},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":2134198000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#997"}],"scale":100,"value":2.7410296514194092},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":114056000},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":2090664500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"#999"}],"scale":100,"value":5.455490347686107},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":143714000},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":2071784500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"#1001"}],"scale":100,"value":6.9367253206112895},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":1060050500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"#1002"}],"scale":100,"value":19.26332754901771},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":1014519000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"#1003"}],"scale":100,"value":19.59549303660158},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":1025497500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#1004"}],"scale":100,"value":14.28438392097494},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":992384500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#1005"}],"scale":100,"value":15.463260460033384},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":992384500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1006"}],"scale":100,"value":15.463260460033384},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":972408000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#1007"}],"scale":100,"value":9.639677995244794},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":972499000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"#1008"}],"scale":100,"value":11.498315165362637},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":974600500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#1009"}],"scale":100,"value":10.297450083393144},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":957413500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#1010"}],"scale":100,"value":8.230090760157445},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":957413500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1011"}],"scale":100,"value":8.230090760157445},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":1218671000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"#1012"}],"scale":100,"value":57.459888682015084},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":1194607000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#1013"}],"scale":100,"value":48.05906879835795},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":1217689000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#1014"}],"scale":100,"value":51.442938221499915},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":1259064000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#1015"}],"scale":100,"value":57.4867520634376},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":1259064000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1016"}],"scale":100,"value":57.4867520634376},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":1568266000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"#1017"}],"scale":100,"value":15.278721849482165},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":1531781000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"#1018"}],"scale":100,"value":27.67732463060973},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":1533395000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"#1019"}],"scale":100,"value":26.913417612552536},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":366692000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":59.95353377139989},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":1582828500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#1021"}],"scale":100,"value":23.968863335478225},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":1582828500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1022"}],"scale":100,"value":23.968863335478225},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":1626802000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"#1023"}],"scale":100,"value":19.115848148699104},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":1636191500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"#1024"}],"scale":100,"value":13.256027793812644},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":1659431500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"#1025"}],"scale":100,"value":12.466739362245443},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1717795000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#900"},{"ref":"#1026"}],"scale":100,"value":14.933563085234269},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1717795000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1027"}],"scale":100,"value":14.933563085234269},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1774444000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"#1028"}],"scale":100,"value":16.26154446125096},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1781629500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"#1029"}],"scale":100,"value":16.649701860010737},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":761938500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"#1030"}],"scale":100,"value":16.261679912486375},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":766409000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#909"},{"ref":"#1031"}],"scale":100,"value":18.755651355868732},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":881385000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"#1032"}],"scale":100,"value":17.81707199464479},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":901934500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#1033"}],"scale":100,"value":16.430017922587506},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":879947500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1034"}],"scale":100,"value":16.33222436565818},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":909985500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"#1035"}],"scale":100,"value":19.485255534291483},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":112310000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":3.67131844168207},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":907268000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"#1037"}],"scale":100,"value":22.09953398554782},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":917930500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#1038"}],"scale":100,"value":22.50104991608842},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":996887500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"#1039"}],"scale":100,"value":20.515354039447782},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":996887500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1040"}],"scale":100,"value":20.515354039447782},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":1031903500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"#1041"}],"scale":100,"value":17.877834506811926},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":1026772500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"#1042"}],"scale":100,"value":17.269648339822112},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":1048017000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#930"},{"ref":"#1043"}],"scale":100,"value":21.041452571857135},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":407909000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1044"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":58.0315517371381},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":1055152000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"#1045"}],"scale":100,"value":18.461131666338122},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":1055152000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1046"}],"scale":100,"value":18.46122643941347},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1314850000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"#1047"}],"scale":100,"value":20.710423242194928},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1356320000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"#1048"}],"scale":100,"value":8.156113601509968},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1356320000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1049"}],"scale":100,"value":8.1561873304235},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1402578500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#1050"}],"scale":100,"value":2.7641946600493306},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1418462500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#1051"}],"scale":100,"value":3.012275615322929},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":926481500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#1052"}],"scale":100,"value":6.518316879505958},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":914624500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#1053"}],"scale":100,"value":10.501905426762567},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":914624500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1054"}],"scale":100,"value":10.501905426762567},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":931536000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#1055"}],"scale":100,"value":11.480823070713317},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":937990500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#1056"}],"scale":100,"value":11.302459886320811},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q3","weight":0.5},{"ref":"equity@2026Q3","weight":0.5}],"rule":"average-balance","value":970540500},"returnOnEquity@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#1057"}],"scale":100,"value":11.521002987510567},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q4","weight":0.5},{"ref":"equity@2026Q4","weight":0.5}],"rule":"average-balance","value":982638500},"returnOnEquity@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#1058"}],"scale":100,"value":15.884274837592868},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2025","weight":0.5},{"ref":"equity@FY2026","weight":0.5}],"rule":"average-balance","value":982638500},"returnOnEquity@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2026"},{"ref":"#1059"}],"scale":100,"value":15.884274837592868},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":835251500},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1060"}],"scale":100,"value":-12.955858205582391},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":501769000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":68.6328122862786},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":746498500},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"#1062"}],"scale":100,"value":6.060427448949998},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":746498500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1063"}],"scale":100,"value":6.060427448949998},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"equity@2011Q1"}],"scale":100,"value":8.719049663661085},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"equity@2011Q2"}],"scale":100,"value":7.418610838798168},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"equity@2011Q3"}],"scale":100,"value":12.908774735802576},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":745368500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"#1064"}],"scale":100,"value":15.437464824445895},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":745368500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1065"}],"scale":100,"value":15.437464824445895},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":715097500},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"#1066"}],"scale":100,"value":16.552288324319413},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":706584500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"#1067"}],"scale":100,"value":16.40016162256602},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":741481500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"#1068"}],"scale":100,"value":15.568156454341747},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":744070000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"#1069"}],"scale":100,"value":15.53550069213918},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":744070000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1070"}],"scale":100,"value":15.53550069213918},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":799241000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"#1071"}],"scale":100,"value":19.392899012938525},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":809837000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"#1072"}],"scale":100,"value":16.848081774480544},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":809837000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1073"}],"scale":100,"value":16.848081774480544},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":909354000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#980"},{"ref":"#1074"}],"scale":100,"value":16.67777345236289},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":908559500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"#1075"}],"scale":100,"value":16.652734355867725},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":964561000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"#1076"}],"scale":100,"value":14.608822044432648},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":976200500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"#1077"}],"scale":100,"value":15.098947398613296},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":904793000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"#1078"}],"scale":100,"value":8.961497270646435},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":892465500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"#1079"}],"scale":100,"value":8.603693924302956},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":892465500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1080"}],"scale":100,"value":8.603693924302956},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":898812500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"#1081"}],"scale":100,"value":7.185592100688408},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":887391000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"#1082"}],"scale":100,"value":6.592246258977159},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":619126000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":81.55956522712813},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":832743500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"#1084"}],"scale":100,"value":13.696414322057151},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":879947500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"#1085"}],"scale":100,"value":16.332110722514695},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":139870000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":16.489495270779276},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":86960000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":9.980878399937554},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":32724000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":3.888044654770284},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-81618000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-7.998157693589169},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":177936000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":4.968031226093217},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-132248000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-13.383975622073319},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-130589000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-13.628204619786978},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-110385000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-12.624359403966922},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-327215000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-34.853042364955975},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-700437000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-18.630843642174767},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":541986000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":55.39972135877971},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":2070790000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":65.29517135650838},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":297847000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":26.813303349423578},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-57320000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-4.649348142247989},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-274913000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-19.94674347988551},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-291441000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-19.169903407539934},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-325827000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-6.2154404461164265},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-215409000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-15.291712365963516},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-88623000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-7.538911871215037},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":63648000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":10.565965068967298},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":56970000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":10.071563434762009},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":26256000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":3.9421351730764886},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":147278000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":23.65448056766384},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-564520000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-16.68087963184579},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":-20598000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":-2.7168873582563813},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":27964000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":3.9959074956845697},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":56356000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":8.70927860542745},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":130672000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":18.28421749308422},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":194394000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":6.894103444533739},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":110688000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":15.00754526139958},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":143486000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":19.71557338756218},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":138221000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":19.649406626899957},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":175117000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":20.715496549921152},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":567512000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":18.828522401984273},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-786567000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-71.29079271509133},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-910063000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-74.0572593875319},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-3670689000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-74.66225231836681},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-935948000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-78.43647968248222},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-812872000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-74.7868744468304},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-12231000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-3.8613439409006967},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-917000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-0.2876402520694765},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-91941000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-7.380651728381482},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":46399000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1128"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":18.032474699581826},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":53406000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":19.487969173058527},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q3"},{"ref":"revenue@2025Q3","weight":-1}],"value":74153000},"revenueGrowth@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"revenue@2025Q3"}],"scale":100,"rule":"year-on-year","value":24.350461704167813},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q4"},{"ref":"revenue@2025Q4","weight":-1}],"value":53572000},"revenueGrowth@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1131"},{"ref":"revenue@2025Q4"}],"scale":100,"rule":"year-on-year","value":16.852688402058604},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2026"},{"ref":"revenue@FY2025","weight":-1}],"value":227530000},"revenueGrowth@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"revenue@FY2025"}],"scale":100,"rule":"year-on-year","value":19.720704963415336},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":-688233000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":-26.155954526849612},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":199278000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":47.728170872781874},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":132706000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1135"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":29.623131338159435},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":118326000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":26.229791648655663},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":49280000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1137"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":7.867014254174154},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":499590000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1138"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":25.71185064183128},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":-14418000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1139"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":-2.337529689285922},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-15035000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1140"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-2.5891745467007232},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":41816000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":7.343367770735765},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":79714000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1142"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":11.797369515445633},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":92077000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":3.769593682859096},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":8272000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1144"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":1.353281363751635},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":-51347000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1145"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":-6.797262932432446},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":77543000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1146"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":3.059256298869184},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":153703000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1147"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":24.809733877619532},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":186945000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1148"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":26.552424509274775},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":514182000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1149"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":19.683536453715654},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":170123000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1150"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":24.573914726610635},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":101112000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1151"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":13.133134173269244},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":31555000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1152"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":4.080933228146866},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-44982000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1153"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-5.048456518201361},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":257808000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":8.246093142777088},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-104267000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1155"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-12.090133045150008},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-171196000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1156"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-19.65483828006962},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-157705000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1157"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-19.595916921910817},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":-131352000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1158"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":-15.525819038016698},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2008-05-31","value":927540000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2009-05-31","value":742963000}},"quality":[{"metric":"revenue","periodKey":"FY2024","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.9157e+9 but the year reports 1.2457e+9 (57.28% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2013Q1","rule":"accounting-identity","severity":"warning","message":"Assets 1.9509e+9 ≠ liabilities + mezzanine + equity 1.8055e+9 (7.45% apart) — large enough that an equity or liability component is probably unmapped."},{"metric":"grossProfit","periodKey":"2022Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit -2.1949e+8 ≠ revenue − cost 3.7135e+9 (105.91% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2022","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.2761e+8 ≠ revenue − cost 4.2606e+9 (92.31% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2023Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 7.8971e+7 ≠ revenue − cost 8.3598e+8 (90.55% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2023Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 9.4160e+7 ≠ revenue − cost 9.5422e+8 (90.13% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"FY2023","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.2359e+8 ≠ revenue − cost 3.8215e+9 (91.53% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2024Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 6.9630e+7 ≠ revenue − cost 9.5097e+8 (92.68% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2024Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 6.3278e+7 ≠ revenue − cost 8.5197e+8 (92.57% apart) — check whether revenue includes a component outside the cost base."},{"metric":"costOfRevenue","periodKey":"2022Q4","rule":"impossible-sign","severity":"error","message":"Cost of revenue reports -2.1932e+9, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2022Q4","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -1.4626e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2024Q4","rule":"impossible-sign","severity":"error","message":"Interest expense reports -9.0000e+3, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2025Q4","rule":"impossible-sign","severity":"error","message":"Interest expense reports -6.0000e+4, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2022Q4","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 68 of 86 period(s), by up to 69.9% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}