{"schemaVersion":2,"ticker":"XPO","company":{"ticker":"XPO","name":"XPO, Inc.","exchange":"NYSE","cik":1166003,"sic":"4700","sicDescription":"Transportation Services","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:54.609Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[100136000,157987000,177076000,278600000,702300000,2356600000,7623200000,14619000000,15381000000,17279000000,10681000000,6168000000,7202000000,7718000000,7744000000,8072000000,8157000000],"costOfRevenue":[83396000,130587000,147298000,237774000,578793000,null,null,7887000000,8132000000,9013000000,8303000000,7852000000,4604000000,4945000000,null,null,null],"grossProfit":[16740000,27400000,29778000,40826000,123507000,null,null,6732000000,7249000000,8266000000,2378000000,-1684000000,2598000000,2773000000,null,null,null],"operatingExpenses":[13569000,18954000,28554000,306600000,754600000,2397500000,7651800000,14155000000,14799000000,16575000000,1213000000,830000000,831000000,783000000,null,null,null],"operatingIncome":[3171000,8446000,1724000,-28000000,-52300000,-40900000,-28600000,464000000,582000000,704000000,561000000,97000000,312000000,377000000,438000000,660000000,656000000],"pretaxIncome":[3015000,8101000,1477000,-31500000,-71000000,-89700000,-282500000,107000000,261000000,566000000,301000000,-164000000,107000000,258000000,260000000,473000000,437000000],"interestExpense":[105000,205000,191000,3200000,18200000,48000000,216700000,361000000,284000000,217000000,268000000,308000000,211000000,135000000,168000000,223000000,219000000],"netIncome":[1705000,4888000,759000,-20300000,-48500000,-63600000,-191100000,69000000,340000000,422000000,419000000,110000000,336000000,666000000,189000000,387000000,316000000],"dilutedEps":[0.21,0.59,-5.41,-1.49,-2.26,-2,-2.65,0.53,2.45,2.88,3.57,0.87,2.93,5.76,1.6,3.23,2.64],"cash":[495000,561000,74100000,252400000,21500000,644100000,289800000,373400000,397000000,502000000,377000000,1731000000,228000000,460000000,412000000,246000000,310000000],"currentAssets":[null,27565000,99141000,320934000,170000000,1223900000,2957200000,3073600000,3588000000,3688000000,3342000000,5378000000,2687000000,1630000000,1593000000,1505000000,1630000000],"totalAssets":[null,56672000,127641000,413208000,780200000,2749400000,12643200000,11698400000,12602000000,12270000000,14128000000,16177000000,8717000000,6269000000,7492000000,7712000000,8194000000],"currentLiabilities":[null,15251000,16071000,49027000,99300000,381100000,2694400000,2731600000,2997000000,3313000000,3258000000,5161000000,2548000000,1507000000,1590000000,1420000000,1555000000],"totalLiabilities":[null,null,null,null,null,1094300000,9582200000,null,null,null,null,null,null,null,null,null,null],"totalDebt":[null,3763000,2129000,109447000,183700000,582100000,5407900000,4868000000,4521700000,3902000000,5182000000,5240000000,3513000000,2473000000,3335000000,3325000000,3253000000],"equity":[28404000,34013000,108400000,245200000,455900000,1655100000,3061000000,3038000000,4010000000,3970000000,2896000000,2849000000,1138000000,1012000000,1266000000,1601000000,1861000000],"temporaryEquity":[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null],"operatingCashFlow":[-99000,2257000,6611000,-24300000,-66300000,-21300000,90800000,622000000,785000000,1102000000,629000000,388000000,656000000,824000000,694000000,808000000,986000000],"capex":[186000,811000,754000,7000000,11600000,44600000,249000000,483000000,504000000,551000000,379000000,249000000,269000000,521000000,1533000000,789000000,657000000],"depreciationAndAmortization":[1191000,1365000,700000,1400000,6700000,35800000,203000000,466000000,488000000,546000000,370000000,321000000,327000000,336000000,376000000,432000000,467000000],"dilutedShares":[8041862,8279000,8247000,15700000,22800000,53600000,92800000,123000000,128000000,135000000,106000000,92000000,114000000,116000000,118000000,120000000,119000000],"sharesOutstanding":[null,8126881,8365353,17957985,30538073,77421683,109523493,111100000,120000000,116000000,92000000,102000000,115000000,115000000,116000000,117000000,117000000],"totalCosts":[96965000,149541000,175352000,306600000,754600000,2397500000,7651800000,14155000000,14799000000,16575000000,10120000000,6071000000,6890000000,7341000000,7306000000,7412000000,7501000000],"freeCashFlow":[-285000,1446000,5857000,-31300000,-77900000,-65900000,-158200000,139000000,281000000,551000000,250000000,139000000,387000000,303000000,-839000000,19000000,329000000],"capexOutflow":[-186000,-811000,-754000,-7000000,-11600000,-44600000,-249000000,-483000000,-504000000,-551000000,-379000000,-249000000,-269000000,-521000000,-1533000000,-789000000,-657000000],"grossMargin":[16.717264520252456,17.343199123978557,16.816508165985226,14.653984206748024,17.586074327210593,null,null,46.04966139954853,47.1295754502308,47.83841657503328,22.263832974440597,-27.30220492866407,36.073312968619824,35.928997149520605,null,null,null],"operatingMargin":[3.1666932971159225,5.346009481792806,0.9735932593914478,-10.050251256281408,-7.446959988608856,-1.7355512178562336,-0.3751705320600273,3.1739517066830834,3.7838892139652818,4.074309855894438,5.25231719876416,1.572632944228275,4.332129963898916,4.884685151593677,5.65599173553719,8.17641228939544,8.042172367291897],"netMargin":[1.7026843492849724,3.093925449562306,0.42862951501050395,-7.2864321608040195,-6.905880677773031,-2.6988033607739963,-2.5068212824010914,0.47198850810588955,2.2105194720759376,2.4422709647549046,3.922853665387136,1.7833981841763942,4.66537073035268,8.629178543664162,2.4405991735537187,4.794350842418236,3.87397327448817],"currentRatio":[null,1.8074224641007146,6.168937838342356,6.54606645317886,1.7119838872104733,3.211493046444503,1.0975356294536818,1.1252013471957827,1.1971971971971973,1.1131904618170843,1.0257826887661141,1.042046115093974,1.054552590266876,1.081619110816191,1.0018867924528303,1.0598591549295775,1.0482315112540193],"netDebt":[null,3202000,-71971000,-142953000,162200000,-62000000,5118100000,4494600000,4124700000,3400000000,4805000000,3509000000,3285000000,2013000000,2923000000,3079000000,2943000000],"ebit":[3120000,8306000,1668000,-28300000,-52800000,-41700000,-65800000,468000000,545000000,783000000,569000000,144000000,318000000,393000000,428000000,696000000,656000000],"fcfMargin":[-0.2846129264200687,0.9152651800464595,3.307619327294495,-11.234745154343145,-11.092125872134416,-2.796401595518968,-2.0752439920243466,0.9508174293727341,1.8269293283921721,3.1888419468719253,2.3406048122834937,2.2535667963683528,5.373507359066926,3.9258875356309924,-10.834194214876034,0.23538156590683845,4.03334559274243],"ebitda":[4311000,9671000,2368000,-26900000,-46100000,-5900000,137200000,934000000,1033000000,1329000000,939000000,465000000,645000000,729000000,804000000,1128000000,1123000000],"debtToCapital":[null,9.96135112240576,1.9261913163061277,30.860827809060844,28.721075672295182,26.019131056677992,63.85599074259939,61.57348848975461,52.99881617965939,49.56808943089431,64.14954196583312,64.77932995425887,75.53214362502688,70.961262553802,72.48424255596609,67.49898497766951,63.609698865858434],"returnOnAssets":[null,8.62507058159232,0.823598986506649,-7.506716292347772,-8.127983053574301,-3.603807796917498,-2.4830113171264117,0.5669306865612779,2.798307846784415,3.393374075265359,3.1744829153723764,0.7259528130671506,2.6994456495541095,8.888295742693181,2.746893394375409,5.0907655880031575,3.9733433924305293],"returnOnEquity":[6.207787952158162,15.662399666757453,1.0659139263971689,-11.481900452488688,-13.835401511909856,-6.025580293699669,-8.10415385594029,2.2626660108214462,9.648127128263337,10.576441102756892,12.205068453247888,3.829416884247171,16.854778028592925,61.95348837209303,16.593503072870938,26.996860830136033,18.25534373194685],"revenueGrowth":[null,57.77242949588559,12.082639710862274,57.33357428448802,152.08183776022972,235.55460629360675,223.4829839599423,91.76986042606778,5.21239482864766,12.339899876470973,-38.185080155101566,-42.25259807134163,16.763942931258114,7.164676478755894,0.33687483804094587,4.23553719008265,1.053022794846381]}},"quarterly":{"keys":["2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[40340000,44448000,41557000,41508000,44094000,47389000,44085000,44600000,54500000,71000000,108500000,114000000,137100000,194000000,257200000,282400000,581000000,662500000,830700000,703000000,1215900000,2362000000,3342300000,3545700000,3683300000,3713800000,3676600000,3539500000,3760300000,3887100000,4194100000,4192000000,4363000000,4335000000,4389000000,4120000000,4238000000,4154000000,null,2459000000,2127000000,2675000000,2938000000,1727000000,1873000000,1830000000,1772000000,1894000000,2047000000,1946000000,1831000000,1907000000,1917000000,1980000000,1940000000,2018000000,2079000000,2053000000,1922000000,1954000000,2080000000,2111000000,2011000000,2096000000,2355000000],"costOfRevenue":[33101000,36309000,35134000,34301000,36914000,39169000,36914000,37827000,46034000,61076000,92837000,97740000,117760000,159165000,204128000,null,null,null,null,null,null,null,null,null,null,null,null,null,1970400000,2043400000,2230200000,2225000000,2274000000,2249000000,2265000000,2096000000,2108000000,2068000000,2031000000,1898000000,1641000000,1814000000,2933000000,2328000000,2514000000,2306000000,null,2437000000,2153000000,2044000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"grossProfit":[7239000,8139000,6423000,7207000,7180000,8220000,7171000,6773000,8466000,9924000,15663000,16260000,19340000,34835000,53072000,null,null,null,null,null,null,null,null,null,null,null,null,null,1789900000,1843700000,1963900000,1967000000,2089000000,2086000000,2124000000,2024000000,2130000000,2086000000,null,561000000,486000000,861000000,5000000,-601000000,-641000000,-476000000,null,-543000000,-106000000,-98000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingExpenses":[4598000,5219000,5062000,5207000,5537000,7750000,9560000,48800000,57900000,80300000,119600000,125300000,151200000,212400000,265700000,303800000,592900000,676100000,824700000,707800000,1246000000,2318000000,3380300000,3483300000,3513000000,3545000000,3613700000,3435700000,3585200000,3710400000,4067700000,4051000000,4135000000,4126000000,4263000000,3988000000,3980000000,3925000000,null,528000000,682000000,294000000,null,342000000,331000000,344000000,null,350000000,328000000,307000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingIncome":[2641000,2920000,1361000,2000000,1643000,470000,-2389000,-4200000,-3400000,-9300000,-11100000,-11300000,-14100000,-18400000,-8500000,-21400000,-11900000,-13600000,6000000,-4800000,-30100000,44300000,-38000000,62400000,170300000,168800000,86600000,103800000,175100000,176700000,126400000,141000000,228000000,209000000,126000000,132000000,258000000,229000000,-58000000,38000000,-101000000,138000000,153000000,61000000,120000000,65000000,66000000,63000000,171000000,139000000,4000000,58000000,107000000,154000000,119000000,138000000,197000000,176000000,149000000,151000000,198000000,164000000,143000000,174000000,271000000],"pretaxIncome":[2519000,2840000,1258000,1922000,1563000,421000,-2429000,-4200000,-3400000,-9600000,-14300000,-14500000,-17400000,-24800000,-14300000,-31600000,-15600000,-31700000,-10800000,-28300000,-88300000,-33500000,-132700000,-35000000,83400000,24000000,34600000,15100000,85000000,101400000,59500000,79000000,213000000,156000000,118000000,71000000,191000000,170000000,137000000,35000000,-205000000,68000000,-49000000,82000000,143000000,32000000,-150000000,40000000,127000000,119000000,-28000000,21000000,44000000,117000000,78000000,90000000,147000000,135000000,101000000,91000000,143000000,112000000,91000000,124000000,218000000],"interestExpense":[88000,32000,65000,49000,47000,49000,46000,0,0,0,3200000,3100000,3100000,6400000,5600000,10100000,3400000,17800000,16700000,23100000,36300000,61500000,95900000,93100000,94700000,93000000,80200000,75600000,74300000,72500000,61600000,59000000,55000000,51000000,52000000,71000000,72000000,75000000,50000000,72000000,82000000,81000000,82000000,65000000,58000000,53000000,35000000,37000000,31000000,35000000,32000000,42000000,43000000,41000000,42000000,58000000,56000000,56000000,53000000,56000000,56000000,54000000,53000000,53000000,51000000],"netIncome":[1504000,1730000,820000,1117000,914000,190000,-1462000,-2700000,-5200000,-3100000,-9300000,-14700000,-17500000,-5700000,-10600000,-28300000,-13800000,-11600000,-9900000,-14700000,-78800000,-35000000,-63100000,-22500000,46600000,15100000,32100000,21300000,51900000,62500000,204300000,73000000,149000000,109000000,91000000,47000000,135000000,130000000,107000000,23000000,-131000000,93000000,125000000,115000000,156000000,-57000000,122000000,488000000,141000000,131000000,-94000000,14000000,33000000,84000000,58000000,67000000,150000000,95000000,75000000,69000000,106000000,82000000,59000000,101000000,162000000],"dilutedEps":[0.2,0.21,0.09251355665757593,0.13,0.11,-5.38,-0.27,-0.36,-0.34,-0.22,-0.57,-0.85,-1,-0.28,-0.37,-0.7,-0.28,-0.23,-0.77,-0.2,-0.89,-0.94,-0.58,-0.21,0.35,0.11,0.22,0.16,0.38,0.44,1.4142578710644678,0.5,1.03,0.74,0.62,0.37,1.19,1.14,0.9418446601941748,0.23,-1.45,0.83,0.91,1.02,1.38,-0.5,1.05,4.22,1.22,1.13,-0.81,0.13,0.28,0.71,0.49,0.56,1.25,0.79,0.63,0.58,0.89,0.68,0.48413793103448277,0.85,1.36],"cash":[280000,951000,561000,50000,647000,71473000,74100000,204496000,190712000,296503000,252400000,206182000,178155000,67259000,21500000,143900000,111600000,680100000,644100000,1034300000,1175800000,1285300000,289800000,279000000,377800000,360300000,373400000,342000000,291400000,473100000,397000000,380000000,361400000,427900000,502000000,376000000,497000000,425000000,377000000,1127000000,2285000000,2025000000,1731000000,629000000,801000000,254000000,228000000,1004000000,436000000,544000000,460000000,309000000,290000000,355000000,412000000,229000000,250000000,378000000,246000000,212000000,225000000,335000000,310000000,237000000,298000000],"currentAssets":[null,null,27565000,null,26891000,99527000,99141000,235426000,225540000,346208000,320934000,289258000,277971000,202410000,170000000,512204000,483416000,1203779000,1223900000,1567400000,3894300000,3240700000,2957200000,3041100000,3106000000,3171700000,3073600000,3096100000,3258300000,3581700000,3588000000,3805500000,3713300000,3830300000,3688000000,3683000000,3790000000,3426000000,3342000000,4006000000,5030000000,5084000000,5378000000,4271000000,4464000000,2550000000,2687000000,3555000000,2916000000,2831000000,1630000000,1565000000,1522000000,1613000000,1593000000,1528000000,1548000000,1654000000,1505000000,1580000000,1623000000,1699000000,1630000000,1675000000,1814000000],"totalAssets":[null,null,56672000,null,55596000,128030000,127641000,265246000,260731000,387771000,413208000,400454000,394479000,700332000,780200000,1423755000,1380830000,2746293000,2749400000,3133100000,9702700000,9036600000,12643200000,12592300000,12430300000,12419300000,11698400000,11688300000,11931900000,12358200000,12602000000,12961300000,12619700000,12676100000,12270000000,14196000000,14314000000,13916000000,14128000000,14562000000,15641000000,15745000000,16177000000,15369000000,15564000000,8533000000,8717000000,9320000000,8640000000,8503000000,6269000000,6348000000,6352000000,6428000000,7492000000,7603000000,7729000000,7923000000,7712000000,7879000000,8133000000,8189000000,8194000000,8183000000,8333000000],"currentLiabilities":[null,null,15251000,null,14630000,15285000,16071000,18188000,16756000,28698000,49027000,45592000,55292000,84318000,99300000,301205000,272754000,345570000,381100000,398400000,2129400000,1948800000,2694400000,2712900000,2640200000,2693900000,2731600000,2597300000,2733700000,2907700000,2997000000,3012100000,2940100000,2995100000,3313000000,3441000000,3671000000,3207000000,3258000000,3385000000,3329000000,3648000000,5161000000,4176000000,4377000000,2527000000,2548000000,3432000000,2634000000,2442000000,1507000000,1546000000,1533000000,1522000000,1590000000,1622000000,1542000000,1563000000,1420000000,1551000000,1599000000,1667000000,1555000000,1691000000,1794000000],"totalLiabilities":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1094300000,null,6203100000,5565200000,9582200000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"totalDebt":[null,null,3763000,null,2917000,2547000,2129000,44000,131000,93850000,109447000,111630000,112814000,113899000,183700000,102091000,103123000,605475000,582100000,981100000,3770900000,3479400000,5407900000,null,null,null,4868000000,5122600000,5043500000,4799400000,4521700000,4702100000,4491000000,4089300000,3902000000,5362000000,5134000000,5121000000,5182000000,5766000000,6939000000,6545000000,5240000000,5162000000,5181000000,3515000000,3513000000,2877000000,2857000000,2848000000,2473000000,2478000000,2452000000,2447000000,3335000000,3323000000,3330000000,3343000000,3325000000,3336000000,3344000000,3222000000,3253000000,3172000000,3047000000],"equity":[null,null,34013000,null,36952000,108983000,108400000,243334000,238347000,252738000,245200000,233398000,216832000,456747000,455900000,964780000,950752000,1652488000,1655100000,1678400000,2831800000,3471400000,3061000000,3437200000,3077200000,3075900000,3038000000,3249800000,3249800000,3698400000,4010000000,4105000000,4140000000,4590000000,3970000000,2833000000,2912000000,2965000000,2896000000,2728000000,2634000000,2785000000,2849000000,2914000000,2967000000,1016000000,1138000000,1598000000,1707000000,1786000000,1012000000,1055000000,1119000000,1197000000,1266000000,1332000000,1499000000,1641000000,1601000000,1640000000,1781000000,1817000000,1861000000,1851000000,1962000000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,667800000,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingCashFlow":[null,-589000,2054000,1983000,1583000,-259000,3304000,-2776000,-7361000,-6782000,-7381000,-28014000,-21059000,-12472000,-4755000,-8700000,-18000000,13400000,-8000000,47300000,-70500000,62600000,51400000,6900000,260700000,137000000,217400000,15500000,210400000,293600000,265500000,-19000000,267000000,288000000,566000000,-96000000,260000000,278000000,187000000,180000000,214000000,-102000000,96000000,77000000,462000000,19000000,98000000,200000000,169000000,271000000,196000000,76000000,131000000,236000000,251000000,145000000,210000000,264000000,189000000,142000000,247000000,371000000,null,183000000,308000000],"capex":[null,331000,329000,86000,174000,182000,312000,836000,1733000,1417000,3014000,1081000,2783000,2671000,5065000,3900000,5900000,11800000,23000000,11400000,30500000,72500000,134600000,114700000,109300000,94500000,164500000,122400000,139600000,127900000,114100000,142000000,126000000,145000000,138000000,118000000,118000000,177000000,null,139000000,116000000,null,29000000,74000000,61000000,77000000,57000000,123000000,119000000,112000000,167000000,224000000,131000000,139000000,1039000000,306000000,190000000,127000000,166000000,199000000,196000000,156000000,106000000,111000000,127000000],"depreciationAndAmortization":[null,325000,264000,316000,323000,304000,null,317000,424000,721000,null,700000,800000,2300000,2800000,4000000,7100000,10800000,14100000,15800000,26500000,56500000,104200000,119500000,116000000,117500000,113000000,157400000,164400000,167300000,168900000,171000000,177000000,180000000,188000000,180000000,180000000,186000000,null,183000000,196000000,119000000,27000000,119000000,120000000,118000000,28000000,94000000,96000000,99000000,103000000,101000000,107000000,110000000,114000000,117000000,122000000,126000000,125000000,123000000,131000000,134000000,133000000,131000000,134000000],"dilutedShares":[8161349.75,8252186,8559632,8522000,8583000,8253000,8307000,9501336,17637000,17663000,17944000,18032000,18180000,24222000,30699000,41300000,52600000,54500000,65900000,78800000,84300000,98600000,109300000,109600000,122300000,122900000,134400000,124400000,124700000,129800000,133400000,133000000,134000000,137000000,135000000,117000000,102000000,102000000,103000000,103000000,91000000,102000000,95000000,112000000,113000000,116000000,114000000,116000000,116000000,116000000,116000000,116000000,118000000,119000000,118000000,120000000,120000000,120000000,120000000,120000000,119000000,120000000,116000000,119000000,118000000],"sharesOutstanding":[null,null,8126881,null,8252890.25,8252891,8365353,17614483,17651366,17818223,17957985,18152929,18196217,29915689,30538073,52525800,52592017,64485445,77421683,79659071,95332765,108373631,109523493,109736757,110146754,110739400,111100000,111622997,112500000,119600000,120000000,120600000,120800000,126900000,116000000,93000000,92000000,92000000,92000000,91000000,91000000,91000000,102000000,112000000,112000000,115000000,115000000,115000000,115000000,115000000,115000000,116000000,116000000,116000000,116000000,116000000,116000000,116000000,117000000,118000000,118000000,117000000,117000000,117000000,117000000],"totalCosts":[37699000,41528000,40196000,39508000,42451000,46919000,46474000,48800000,57900000,80300000,119600000,125300000,151200000,212400000,265700000,303800000,592900000,676100000,824700000,707800000,1246000000,2317700000,3380300000,3483300000,3513000000,3545000000,3590000000,3435700000,3585200000,3710400000,4067700000,4051000000,4135000000,4126000000,4263000000,3988000000,3980000000,3925000000,3934000000,2421000000,2228000000,2537000000,2785000000,1666000000,1753000000,1765000000,1706000000,1831000000,1876000000,1807000000,1827000000,1849000000,1810000000,1826000000,1821000000,1880000000,1882000000,1877000000,1773000000,1803000000,1882000000,1947000000,1868000000,1922000000,2084000000],"freeCashFlow":[null,-920000,1725000,1897000,1409000,-441000,2992000,-3612000,-9094000,-8199000,-10395000,-29095000,-23842000,-15143000,-9820000,-12600000,-23900000,1600000,-31000000,35900000,-101000000,-9900000,-83200000,-107800000,151400000,42500000,52900000,-106900000,70800000,165700000,151400000,-161000000,141000000,143000000,428000000,-214000000,142000000,101000000,null,41000000,98000000,null,67000000,3000000,401000000,-58000000,41000000,77000000,50000000,159000000,29000000,-148000000,0,97000000,-788000000,-161000000,20000000,137000000,23000000,-57000000,51000000,215000000,null,72000000,181000000],"capexOutflow":[null,-331000,-329000,-86000,-174000,-182000,-312000,-836000,-1733000,-1417000,-3014000,-1081000,-2783000,-2671000,-5065000,-3900000,-5900000,-11800000,-23000000,-11400000,-30500000,-72500000,-134600000,-114700000,-109300000,-94500000,-164500000,-122400000,-139600000,-127900000,-114100000,-142000000,-126000000,-145000000,-138000000,-118000000,-118000000,-177000000,null,-139000000,-116000000,null,-29000000,-74000000,-61000000,-77000000,-57000000,-123000000,-119000000,-112000000,-167000000,-224000000,-131000000,-139000000,-1039000000,-306000000,-190000000,-127000000,-166000000,-199000000,-196000000,-156000000,-106000000,-111000000,-127000000],"grossMargin":[17.944967773921665,18.311285097192226,15.455879875833192,17.36291799171244,16.283394566154126,17.345797547954167,16.26630373142792,15.186098654708521,15.53394495412844,13.977464788732394,14.435944700460828,14.26315789473684,14.106491611962072,17.956185567010312,20.634525660964233,null,null,null,null,null,null,null,null,null,null,null,null,null,47.59992553785602,47.43124694502328,46.82530221024773,46.92270992366412,47.87989915195966,48.1199538638985,48.39371155160629,49.12621359223301,50.25955639452572,50.216658642272506,null,22.814152094347296,22.8490832157969,32.18691588785047,0.17018379850238255,-34.80023161551824,-34.223171382808324,-26.010928961748636,null,-28.66948257655755,-5.178309721543722,-5.0359712230215825,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingMargin":[6.5468517600396625,6.569474442044636,3.275019852251125,4.8183482702129705,3.7261305393023996,0.9917913439827808,-5.419076783486446,-9.417040358744394,-6.238532110091743,-13.098591549295774,-10.230414746543778,-9.912280701754387,-10.284463894967178,-9.484536082474227,-3.304821150855365,-7.577903682719548,-2.0481927710843375,-2.0528301886792453,0.7222824124232575,-0.6827880512091039,-2.4755325273459987,1.8755292125317526,-1.1369416270233073,1.7598781622810726,4.623571254038498,4.5452097581991495,2.355437088614481,2.9326176013561236,4.656543360902056,4.5458053561781275,3.013757421139219,3.3635496183206106,5.225762090304836,4.821222606689735,2.8708133971291865,3.203883495145631,6.087777253421425,5.512758786711603,null,1.5453436356242376,-4.748472026328162,5.158878504672897,5.207624234172907,3.532136653155762,6.406833956219968,3.551912568306011,3.724604966139955,3.3262935586061246,8.353688324377137,7.142857142857142,0.21845985800109227,3.0414263240692185,5.581637976004173,7.777777777777778,6.1340206185567006,6.838453914767097,9.475709475709476,8.572820263029712,7.752341311134235,7.727737973387923,9.519230769230768,7.768829938417811,7.110890104425659,8.301526717557252,11.507430997876858],"netMargin":[3.728309370352008,3.892188624910007,1.9731934451476287,2.691047508913944,2.0728443779198984,0.40093692629091143,-3.316320744017239,-6.053811659192825,-9.541284403669724,-4.366197183098591,-8.571428571428571,-12.894736842105264,-12.76440554339898,-2.938144329896907,-4.121306376360809,-10.021246458923514,-2.3752151462994835,-1.7509433962264151,-1.191765980498375,-2.091038406827881,-6.480796118101817,-1.4817950889077054,-1.8879214911887023,-0.6345714527455791,1.2651698205413624,0.4065916312133125,0.8730892672577925,0.601779912417008,1.380209025875595,1.6078824830850762,4.871128490021697,1.7414122137404582,3.4150813660325463,2.51441753171857,2.073365231259968,1.1407766990291262,3.185464841906559,3.1295137217140105,null,0.9353395689304594,-6.15890926187118,3.4766355140186915,4.2545949625595645,6.658946149392008,8.32888414308596,-3.114754098360656,6.884875846501129,25.76557550158395,6.888128969223254,6.731757451181912,-5.133806663025669,0.7341373885684321,1.7214397496087637,4.242424242424243,2.9896907216494846,3.3201189296333005,7.215007215007215,4.627374573794447,3.902185223725286,3.5312180143295806,5.096153846153846,3.8844149692089056,2.933863749378419,4.818702290076335,6.8789808917197455],"currentRatio":[null,null,1.8074224641007146,null,1.8380724538619275,6.511416421328099,6.168937838342356,12.944029030129755,13.460253043685844,12.06383720119869,6.54606645317886,6.344490261449377,5.027327642335238,2.400555041628122,1.7119838872104733,1.7005162596902441,1.7723516428723318,3.483459212315884,3.211493046444503,3.9342369477911645,1.8288250211327135,1.6629207717569787,1.0975356294536818,1.1209775516974456,1.176426028331187,1.1773636734845392,1.1252013471957827,1.1920455858006391,1.191901086439624,1.2317983285758503,1.1971971971971973,1.2634042694465655,1.2629842522363184,1.2788554639244099,1.1131904618170843,1.0703283929090381,1.032416235358213,1.068288119738073,1.0257826887661141,1.1834564254062039,1.5109642535295884,1.393640350877193,1.042046115093974,1.0227490421455938,1.019876627827279,1.0091017016224773,1.054552590266876,1.0358391608391608,1.1070615034168565,1.1592956592956594,1.081619110816191,1.0122897800776196,0.9928245270711024,1.0597897503285152,1.0018867924528303,0.9420468557336621,1.0038910505836576,1.0582213691618683,1.0598591549295775,1.0186976144422952,1.0150093808630394,1.0191961607678464,1.0482315112540193,0.9905381431105854,1.0111482720178373],"netDebt":[null,null,3202000,null,2270000,-68926000,-71971000,-204452000,-190581000,-202653000,-142953000,-94552000,-65341000,46640000,162200000,-41809000,-8477000,-74625000,-62000000,-53200000,2595100000,2194100000,5118100000,null,null,null,4494600000,4780600000,4752100000,4326300000,4124700000,4322100000,4129600000,3661400000,3400000000,4986000000,4637000000,4696000000,4805000000,4639000000,4654000000,4520000000,3509000000,4533000000,4380000000,3261000000,3285000000,1873000000,2421000000,2304000000,2013000000,2169000000,2162000000,2092000000,2923000000,3094000000,3080000000,2965000000,3079000000,3124000000,3119000000,2887000000,2943000000,2935000000,2749000000],"ebit":[2607000,2872000,1323000,1971000,1610000,470000,-2383000,-4200000,-3400000,-9600000,-11100000,-11400000,-14300000,-18400000,-8700000,-21500000,-12200000,-13900000,5900000,-5200000,-52000000,28000000,-36800000,58100000,178100000,117000000,114800000,90700000,159300000,173900000,121100000,138000000,268000000,207000000,170000000,142000000,263000000,245000000,187000000,107000000,-123000000,149000000,33000000,147000000,201000000,85000000,-115000000,77000000,158000000,154000000,4000000,63000000,87000000,158000000,120000000,148000000,203000000,191000000,154000000,147000000,199000000,166000000,144000000,177000000,269000000],"fcfMargin":[null,-2.0698344132469404,4.150925235219097,4.570203334297003,3.1954460924388806,-0.9305957078646944,6.786888964500397,-8.09865470852018,-16.686238532110092,-11.547887323943662,-9.580645161290322,-25.5219298245614,-17.39022611232677,-7.805670103092783,-3.8180404354587867,-4.461756373937677,-4.113597246127367,0.24150943396226415,-3.7317924641868303,5.1066856330014225,-8.306604161526442,-0.41913632514817956,-2.4893037728510308,-3.0403023380432637,4.110444438411207,1.1443804189778664,1.438829353206767,-3.020200593304139,1.8828284977262453,4.262818039155154,3.609832860446818,-3.840648854961832,3.2317212926885173,3.298731257208766,9.751651856915016,-5.194174757281553,3.350637092968381,2.431391429947039,null,1.667344448962993,4.60742830277386,null,2.2804628999319263,0.17371163867979156,21.409503470368392,-3.169398907103825,2.3137697516930023,4.065469904963042,2.4425989252564726,8.17060637204522,1.5838339705079192,-7.760880964866282,0,4.8989898989899,-40.618556701030926,-7.978196233894945,0.9620009620009621,6.673161227471993,1.1966701352757543,-2.9170931422722624,2.451923076923077,10.184746565608718,null,3.435114503816794,7.685774946921444],"ebitda":[null,3197000,1587000,2287000,1933000,774000,null,-3883000,-2976000,-8879000,null,-10700000,-13500000,-16100000,-5900000,-17500000,-5100000,-3100000,20000000,10600000,-25500000,84500000,67400000,177600000,294100000,234500000,227800000,248100000,323700000,341200000,290000000,309000000,445000000,387000000,358000000,322000000,443000000,431000000,null,290000000,73000000,268000000,60000000,266000000,321000000,203000000,-87000000,171000000,254000000,253000000,107000000,164000000,194000000,268000000,234000000,265000000,325000000,317000000,279000000,270000000,330000000,300000000,277000000,308000000,403000000],"debtToCapital":[null,null,9.96135112240576,null,7.316461411121422,2.2836904868645207,1.9261913163061277,0.018078873193139892,0.05493169181224264,27.078260066707443,30.860827809060844,32.3538959156938,34.22277230726294,19.959659754033147,28.721075672295182,9.5691981504793,9.785126319535049,26.81509838735179,26.019131056677992,36.89039293100207,57.11148469565481,50.05754733268113,63.85599074259939,null,null,null,61.57348848975461,61.184367684296014,60.81415118227967,56.478147285179695,52.99881617965939,53.38987862065834,52.033368091762256,47.115550793266735,49.56808943089431,65.43014032946918,63.808103405418834,63.331684392777646,64.14954196583312,67.88321167883211,72.48511438420557,70.15005359056806,64.77932995425887,63.91778107974244,63.586156111929306,77.57669388655926,75.53214362502688,64.29050279329608,62.59859772129711,61.45878290893396,70.961262553802,70.13869232946504,68.66423970876505,67.15148188803512,72.48424255596609,71.38560687432867,68.95837647546075,67.07463884430177,67.49898497766951,67.04180064308682,65.24878048780488,63.94125818614804,63.609698865858434,63.14951224367908,60.830505090836496],"returnOnAssets":[null,null,null,null,8.239801424562918,2.375224556744513,0.823598986506649,-1.1528920323020895,-5.7990623626816555,-4.83209609907697,-7.506716292347772,-9.704070902809073,-13.61395583095496,-8.675649272173683,-8.127983053574301,-6.808430393666515,-6.57913636443008,-3.731186305443731,-3.603807796917498,-2.194495984620972,-2.0751511476939206,-2.349168408810977,-2.48950794537635,-2.5360245208388976,-0.668684769348936,-0.22278254466137518,0.5858283761133204,0.9480820078581254,0.9884164812701645,1.3544546463525375,2.798307846784415,3.17814487861872,3.9818178855960507,4.276532597276537,3.393374075265359,2.9163429354169965,2.836595046354567,3.030975364864001,3.1744829153723764,2.747061687182697,0.8612919379068603,0.6203432116246923,0.7259528130671506,1.3497711402893322,3.134113122896972,2.7926517835077025,2.6994456495541095,5.743448499331686,5.734589324078665,10.354543320028176,8.888295742693181,2.450855246362012,1.1205976520811098,0.49561315384100196,2.746893394375409,3.469285355888467,5.099069668347418,5.156435091631245,5.0907655880031575,5.0251905438573825,4.350018913125709,4.121151936444885,3.9733433924305293,4.333208815838625,4.90708125835054],"returnOnEquity":[null,null,null,null,12.397163888287508,2.7903434480607068,1.0659139263971689,-1.2567088857290802,-6.6633006294973836,-6.890393424766601,-11.481900452488688,-13.550590268746381,-19.596686138859656,-13.305425766577164,-13.835401511909856,-10.36573864651162,-10.003562912818264,-6.096997252558392,-6.025580293699669,-3.783321605036358,-6.080550908487179,-5.402147744056856,-8.125357816840186,-7.795761982954101,-2.504653917752581,-0.7300719380507995,2.338088211182161,3.4425003738597275,3.805911174332227,4.95401738925055,9.648127128263337,10.65154728884538,13.229045441013287,12.916847642488296,10.576441102756892,11.415393485154224,10.833806012478728,10.668431502316347,12.205068453247888,14.206078043517353,4.652001442481067,3.2,3.829416884247171,7.160581354129741,17.461167648634174,17.837411207576952,16.854778028592925,31.427304964539005,29.696191698759094,62.95503211991434,61.95348837209303,14.474180173388618,5.9447983014862,2.48072410325176,16.593503072870938,20.276497695852534,27.42551566080978,26.07470049330514,26.996860830136033,26.17765814266487,21.036585365853657,19.20185078079815,18.25534373194685,19.936980807791464,21.586962329682073],"revenueGrowth":[null,null,null,null,9.305899851264243,6.61672066234702,6.0832110113819615,7.449166425749243,23.59958270966571,49.82379877186689,146.11545877282524,155.60538116591925,151.55963302752292,173.2394366197183,137.05069124423966,147.71929824561406,323.77826404084607,241.49484536082474,222.9782270606532,148.93767705382436,109.27710843373495,256.52830188679246,302.3474178403756,404.36699857752484,202.92787235792414,57.231160033869614,10.002094366155045,-0.17485968920100126,2.0905166562593225,4.666379449620339,14.075504542240115,18.43480717615482,16.027976491237396,11.522729026780887,4.647004124842047,-1.717557251908397,-2.8650011460004565,-4.175317185697813,null,-40.31553398058253,-49.8112317130722,-35.60423688011555,null,-29.76819845465637,-11.94170192759756,-31.588785046728972,-39.686861810755616,9.669947886508389,9.289909236518955,6.338797814207653,3.3295711060947975,0.6863780359028571,-6.350757205666834,1.747173689619741,5.953031130529762,5.8206607236497065,8.450704225352123,3.686868686868694,-0.9278350515463885,-3.1714568880079286,0.04810004810005264,2.825133950316605,4.630593132154015,7.2671443193449425,13.221153846153854]}},"filings":[{"accn":"0001166003-19-000021","filed":"2019-02-14","form":"10-K"},{"accn":"0001166003-20-000028","filed":"2020-02-10","form":"10-K"},{"accn":"0001166003-19-000030","filed":"2019-05-01","form":"10-Q"},{"accn":"0001166003-19-000041","filed":"2019-08-01","form":"10-Q"},{"accn":"0001166003-19-000049","filed":"2019-10-28","form":"10-Q"},{"accn":"0001166003-21-000023","filed":"2021-02-12","form":"10-K"},{"accn":"0001166003-20-000039","filed":"2020-05-05","form":"10-Q"},{"accn":"0001166003-20-000047","filed":"2020-08-03","form":"10-Q"},{"accn":"0001166003-20-000057","filed":"2020-11-06","form":"10-Q"},{"accn":"0001166003-22-000024","filed":"2022-02-16","form":"10-K"},{"accn":"0001166003-23-000017","filed":"2023-02-13","form":"10-K"},{"accn":"0001166003-24-000022","filed":"2024-02-08","form":"10-K"},{"accn":"0001166003-25-000017","filed":"2025-02-07","form":"10-K"},{"accn":"0001166003-24-000066","filed":"2024-05-03","form":"10-Q"},{"accn":"0001166003-24-000073","filed":"2024-08-01","form":"10-Q"},{"accn":"0001166003-24-000076","filed":"2024-10-30","form":"10-Q"},{"accn":"0001166003-26-000016","filed":"2026-02-05","form":"10-K"},{"accn":"0001166003-25-000067","filed":"2025-04-30","form":"10-Q"},{"accn":"0001166003-25-000076","filed":"2025-07-31","form":"10-Q"},{"accn":"0001166003-25-000087","filed":"2025-10-30","form":"10-Q"},{"accn":"0001166003-26-000063","filed":"2026-04-30","form":"10-Q"},{"accn":"0001166003-26-000074","filed":"2026-07-30","form":"10-Q"},{"accn":"0001193125-12-090969","filed":"2012-03-01","form":"10-K"},{"accn":"0000950123-11-077677","filed":"2011-08-15","form":"10-Q"},{"accn":"0001193125-11-307055","filed":"2011-11-10","form":"10-Q"},{"accn":"0001193125-13-103438","filed":"2013-03-12","form":"10-K"},{"accn":"0001193125-14-067991","filed":"2014-02-26","form":"10-K"},{"accn":"0001628280-15-000923","filed":"2015-02-23","form":"10-K"},{"accn":"0001628280-16-011979","filed":"2016-02-29","form":"10-K"},{"accn":"0001628280-17-001912","filed":"2017-02-28","form":"10-K"},{"accn":"0001166003-18-000022","filed":"2018-02-12","form":"10-K"},{"accn":"0001628280-17-005262","filed":"2017-05-09","form":"10-Q"},{"accn":"0001166003-17-000027","filed":"2017-08-04","form":"10-Q"},{"accn":"0001166003-17-000038","filed":"2017-11-06","form":"10-Q"},{"accn":"0001166003-18-000047","filed":"2018-05-07","form":"10-Q"},{"accn":"0001166003-18-000055","filed":"2018-08-03","form":"10-Q"},{"accn":"0001166003-18-000063","filed":"2018-11-05","form":"10-Q"},{"accn":"0001166003-21-000058","filed":"2021-05-04","form":"10-Q"},{"accn":"0001166003-21-000071","filed":"2021-08-04","form":"10-Q"},{"accn":"0001166003-21-000099","filed":"2021-11-03","form":"10-Q"},{"accn":"0001166003-22-000059","filed":"2022-11-02","form":"10-Q"},{"accn":"0001166003-22-000044","filed":"2022-05-10","form":"10-Q"},{"accn":"0001166003-22-000049","filed":"2022-08-08","form":"10-Q"},{"accn":"0001628280-16-015742","filed":"2016-05-05","form":"10-Q"},{"accn":"0001628280-16-018720","filed":"2016-08-08","form":"10-Q"},{"accn":"0001628280-16-021034","filed":"2016-11-08","form":"10-Q"},{"accn":"0001166003-23-000075","filed":"2023-10-30","form":"10-Q"},{"accn":"0001193125-12-225597","filed":"2012-05-10","form":"10-Q"},{"accn":"0001437749-12-009263","filed":"2012-09-07","form":"10-Q/A"},{"accn":"0001193125-12-454863","filed":"2012-11-06","form":"10-Q"},{"accn":"0001166003-23-000053","filed":"2023-05-04","form":"10-Q"},{"accn":"0001166003-23-000064","filed":"2023-08-04","form":"10-Q"},{"accn":"0001193125-13-207880","filed":"2013-05-08","form":"10-Q"},{"accn":"0001193125-13-313456","filed":"2013-08-01","form":"10-Q"},{"accn":"0001193125-13-427995","filed":"2013-11-05","form":"10-Q"},{"accn":"0001193125-14-180414","filed":"2014-05-02","form":"10-Q"},{"accn":"0001193125-14-287471","filed":"2014-07-31","form":"10-Q"},{"accn":"0001445305-14-004914","filed":"2014-11-07","form":"10-Q"},{"accn":"0001628280-15-003903","filed":"2015-05-07","form":"10-Q"},{"accn":"0001628280-15-006381","filed":"2015-08-10","form":"10-Q"},{"accn":"0001628280-15-008570","filed":"2015-11-09","form":"10-Q"}],"provenance":{"revenue@FY2016":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":14619000000},"revenue@FY2017":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":15381000000},"revenue@2018Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":4192000000},"revenue@2018Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":4363000000},"revenue@2018Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":4335000000},"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":17279000000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":12890000000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":4389000000},"revenue@FY2018":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":17279000000},"revenue@2019Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":4120000000},"revenue@2019Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":4238000000},"revenue@2019Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":4154000000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":10681000000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":12512000000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":-1831000000},"revenue@FY2019":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":10681000000},"revenue@2020Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2459000000},"revenue@2020Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":2127000000},"revenue@2020Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2675000000},"revenue@2020Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":2938000000},"revenue@FY2020":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":6168000000},"revenue@2021Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1727000000},"revenue@2021Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1873000000},"revenue@2021Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1830000000},"revenue@2021Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":1772000000},"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7202000000},"revenue@2022Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1894000000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2047000000},"revenue@2022Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1946000000},"revenue@2022Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":1831000000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":7718000000},"revenue@2023Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1907000000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1917000000},"revenue@2023Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1980000000},"revenue@2023Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":1940000000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":7744000000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2018000000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2079000000},"revenue@2024Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2053000000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8072000000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":6150000000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":1922000000},"revenue@FY2024":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8072000000},"revenue@2025Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1954000000},"revenue@2025Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2080000000},"revenue@2025Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2111000000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":8157000000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":6146000000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":2011000000},"revenue@FY2025":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":8157000000},"revenue@2026Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":2096000000},"revenue@2026Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2355000000},"revenue@FY2009":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":100136000},"revenue@2010Q2":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":40340000},"revenue@2010Q3":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":44448000},"#8":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":157987000},"#9":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":116430000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":41557000},"revenue@FY2010":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":157987000},"revenue@2011Q1":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":41508000},"revenue@2011Q2":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":44094000},"revenue@2011Q3":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":47389000},"revenue@2011Q4":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":44085000},"revenue@FY2011":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":177076000},"revenue@2012Q1":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":44600000},"revenue@2012Q2":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":54500000},"revenue@2012Q3":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":71000000},"revenue@2012Q4":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":108500000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":278600000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":114000000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":137100000},"revenue@2013Q3":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":194000000},"revenue@2013Q4":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":257200000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":702300000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":282400000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":581000000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":662500000},"revenue@2014Q4":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":830700000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2356600000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":703000000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1215900000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2362000000},"revenue@2015Q4":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":3342300000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7623200000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3545700000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":3683300000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":3713800000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":3676600000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3539500000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":3760300000},"revenue@2017Q3":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3887100000},"#10":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":15381000000},"#11":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":11186900000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":4194100000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1970400000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2043400000},"#12":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":8132000000},"#13":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":5901800000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":2230200000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":8132000000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2225000000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2274000000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2249000000},"#14":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":9013000000},"#15":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":6748000000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":2265000000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":9013000000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":7887000000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2096000000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2108000000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2068000000},"#16":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":8303000000},"#17":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":6272000000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":2031000000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":8303000000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1898000000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1641000000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1814000000},"#18":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":7852000000},"#19":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":4919000000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":2933000000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":7852000000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2328000000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2514000000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2306000000},"#20":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4604000000},"#21":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":6545000000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":-1941000000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":4604000000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2437000000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2153000000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2044000000},"#22":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4945000000},"#23":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":6634000000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":-1689000000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4945000000},"costOfRevenue@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"grossProfit@FY2009","weight":-1}],"rule":"accounting-identity","value":83396000},"costOfRevenue@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"grossProfit@2010Q2","weight":-1}],"rule":"accounting-identity","value":33101000},"costOfRevenue@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"grossProfit@2010Q3","weight":-1}],"rule":"accounting-identity","value":36309000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"grossProfit@2010Q4","weight":-1}],"rule":"accounting-identity","value":35134000},"costOfRevenue@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"grossProfit@FY2010","weight":-1}],"rule":"accounting-identity","value":130587000},"costOfRevenue@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"grossProfit@2011Q1","weight":-1}],"rule":"accounting-identity","value":34301000},"costOfRevenue@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"grossProfit@2011Q2","weight":-1}],"rule":"accounting-identity","value":36914000},"costOfRevenue@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"grossProfit@2011Q3","weight":-1}],"rule":"accounting-identity","value":39169000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"grossProfit@2011Q4","weight":-1}],"rule":"accounting-identity","value":36914000},"costOfRevenue@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"grossProfit@FY2011","weight":-1}],"rule":"accounting-identity","value":147298000},"costOfRevenue@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"grossProfit@2012Q1","weight":-1}],"rule":"accounting-identity","value":37827000},"costOfRevenue@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"grossProfit@2012Q2","weight":-1}],"rule":"accounting-identity","value":46034000},"costOfRevenue@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"grossProfit@2012Q3","weight":-1}],"rule":"accounting-identity","value":61076000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"grossProfit@2012Q4","weight":-1}],"rule":"accounting-identity","value":92837000},"costOfRevenue@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"grossProfit@FY2012","weight":-1}],"rule":"accounting-identity","value":237774000},"costOfRevenue@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"grossProfit@2013Q1","weight":-1}],"rule":"accounting-identity","value":97740000},"costOfRevenue@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"grossProfit@2013Q2","weight":-1}],"rule":"accounting-identity","value":117760000},"costOfRevenue@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"grossProfit@2013Q3","weight":-1}],"rule":"accounting-identity","value":159165000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"grossProfit@2013Q4","weight":-1}],"rule":"accounting-identity","value":204128000},"costOfRevenue@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"grossProfit@FY2013","weight":-1}],"rule":"accounting-identity","value":578793000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":16740000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":7239000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":8139000},"#24":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":27400000},"#25":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":20977000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":6423000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":27400000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":7207000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":7180000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":8220000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":7171000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":29778000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":6773000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":8466000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":9924000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":15663000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":40826000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":16260000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":19340000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":34835000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":53072000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":123507000},"grossProfit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"costOfRevenue@FY2016","weight":-1}],"rule":"accounting-identity","value":6732000000},"grossProfit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"costOfRevenue@FY2017","weight":-1}],"rule":"accounting-identity","value":7249000000},"grossProfit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"costOfRevenue@2018Q1","weight":-1}],"rule":"accounting-identity","value":1967000000},"grossProfit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"costOfRevenue@2018Q2","weight":-1}],"rule":"accounting-identity","value":2089000000},"grossProfit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"costOfRevenue@2018Q3","weight":-1}],"rule":"accounting-identity","value":2086000000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"costOfRevenue@2018Q4","weight":-1}],"rule":"accounting-identity","value":2124000000},"grossProfit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"costOfRevenue@FY2018","weight":-1}],"rule":"accounting-identity","value":8266000000},"grossProfit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"costOfRevenue@2019Q1","weight":-1}],"rule":"accounting-identity","value":2024000000},"grossProfit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"costOfRevenue@2019Q2","weight":-1}],"rule":"accounting-identity","value":2130000000},"grossProfit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"costOfRevenue@2019Q3","weight":-1}],"rule":"accounting-identity","value":2086000000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"costOfRevenue@2019Q4","weight":-1}],"rule":"accounting-identity","value":-3862000000},"grossProfit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"costOfRevenue@FY2019","weight":-1}],"rule":"accounting-identity","value":2378000000},"grossProfit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"costOfRevenue@2020Q1","weight":-1}],"rule":"accounting-identity","value":561000000},"grossProfit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"costOfRevenue@2020Q2","weight":-1}],"rule":"accounting-identity","value":486000000},"grossProfit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"costOfRevenue@2020Q3","weight":-1}],"rule":"accounting-identity","value":861000000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"costOfRevenue@2020Q4","weight":-1}],"rule":"accounting-identity","value":5000000},"grossProfit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"costOfRevenue@FY2020","weight":-1}],"rule":"accounting-identity","value":-1684000000},"grossProfit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"costOfRevenue@2021Q1","weight":-1}],"rule":"accounting-identity","value":-601000000},"grossProfit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"costOfRevenue@2021Q2","weight":-1}],"rule":"accounting-identity","value":-641000000},"grossProfit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"costOfRevenue@2021Q3","weight":-1}],"rule":"accounting-identity","value":-476000000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"costOfRevenue@2021Q4","weight":-1}],"rule":"accounting-identity","value":3713000000},"grossProfit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"costOfRevenue@FY2021","weight":-1}],"rule":"accounting-identity","value":2598000000},"grossProfit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"costOfRevenue@2022Q1","weight":-1}],"rule":"accounting-identity","value":-543000000},"grossProfit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"costOfRevenue@2022Q2","weight":-1}],"rule":"accounting-identity","value":-106000000},"grossProfit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"costOfRevenue@2022Q3","weight":-1}],"rule":"accounting-identity","value":-98000000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"costOfRevenue@2022Q4","weight":-1}],"rule":"accounting-identity","value":3520000000},"grossProfit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"costOfRevenue@FY2022","weight":-1}],"rule":"accounting-identity","value":2773000000},"grossProfit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"costOfRevenue@2017Q2","weight":-1}],"rule":"accounting-identity","value":1789900000},"grossProfit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"costOfRevenue@2017Q3","weight":-1}],"rule":"accounting-identity","value":1843700000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"costOfRevenue@2017Q4","weight":-1}],"rule":"accounting-identity","value":1963900000},"operatingExpenses@2012Q1":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":48800000},"operatingExpenses@2012Q2":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":57900000},"operatingExpenses@2012Q3":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":80300000},"operatingExpenses@2012Q4":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":119600000},"operatingExpenses@FY2012":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":306600000},"operatingExpenses@2013Q1":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":125300000},"operatingExpenses@2013Q2":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":151200000},"operatingExpenses@2013Q3":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":212400000},"operatingExpenses@2013Q4":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":265700000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":754600000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":303800000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":592900000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":676100000},"operatingExpenses@2014Q4":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":824700000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2397500000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":707800000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1246000000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2318000000},"operatingExpenses@2015Q4":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":3380300000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7651800000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3483300000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":3513000000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":3545000000},"#26":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":14155000000},"#27":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":10541300000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":3613700000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":14155000000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3435700000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":3585200000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3710400000},"#28":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":14799000000},"#29":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":10731300000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":4067700000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":14799000000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":4051000000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":4135000000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":4126000000},"#30":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":16575000000},"#31":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":12312000000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":4263000000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":16575000000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3988000000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":3980000000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":3925000000},"#32":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1068000000},"#33":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1397000000},"#34":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":-329000000},"#35":{"kind":"filed","concept":"RestructuringCharges","filing":5,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":21000000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35"}],"rule":"component-sum","value":-308000000},"#36":{"kind":"filed","concept":"RestructuringCharges","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":49000000},"#37":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":96000000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#36"},{"ref":"#37"}],"rule":"component-sum","value":1213000000},"#38":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":525000000},"#39":{"kind":"filed","concept":"RestructuringCharges","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3000000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39"}],"rule":"component-sum","value":528000000},"#40":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":632000000},"#41":{"kind":"filed","concept":"RestructuringCharges","filing":7,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":50000000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41"}],"rule":"component-sum","value":682000000},"#42":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":294000000},"#43":{"kind":"filed","concept":"RestructuringCharges","filing":8,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":0},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43"}],"rule":"component-sum","value":294000000},"#44":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":746000000},"#45":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":915000000},"#46":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":-169000000},"#47":{"kind":"filed","concept":"RestructuringCharges","filing":5,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":3000000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47"}],"rule":"component-sum","value":-166000000},"#48":{"kind":"filed","concept":"RestructuringCharges","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":31000000},"#49":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":55000000},"#50":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2000000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#48"},{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"component-sum","value":830000000},"#51":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":338000000},"#52":{"kind":"filed","concept":"RestructuringCharges","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4000000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52"}],"rule":"component-sum","value":342000000},"#53":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":324000000},"#54":{"kind":"filed","concept":"RestructuringCharges","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":11000000},"#55":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":7000000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#55"}],"rule":"component-sum","value":331000000},"#56":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":339000000},"#57":{"kind":"filed","concept":"RestructuringCharges","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":16000000},"#58":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#58"}],"rule":"component-sum","value":344000000},"#59":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":756000000},"#60":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1001000000},"#61":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":-245000000},"#62":{"kind":"filed","concept":"RestructuringCharges","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":19000000},"#63":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":3000000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#63"}],"rule":"component-sum","value":-242000000},"#64":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":56000000},"#65":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":0},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#62"},{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"component-sum","value":831000000},"#66":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":344000000},"#67":{"kind":"filed","concept":"RestructuringCharges","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":6000000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67"}],"rule":"component-sum","value":350000000},"#68":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":324000000},"#69":{"kind":"filed","concept":"RestructuringCharges","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":10000000},"#70":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":4000000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#70"}],"rule":"component-sum","value":328000000},"#71":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":298000000},"#72":{"kind":"filed","concept":"RestructuringCharges","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":19000000},"#73":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":9000000},"#74":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":46,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":0},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"component-sum","value":307000000},"#75":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":678000000},"#76":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":966000000},"#77":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":-288000000},"#78":{"kind":"filed","concept":"RestructuringCharges","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":50000000},"#79":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":31000000},"#80":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-1000000},"#81":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":0},"#82":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":-1000000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#79"},{"ref":"#82","weight":-1}],"rule":"component-sum","value":-256000000},"#83":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":54000000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#78"},{"ref":"#83"},{"ref":"#80","weight":-1}],"rule":"component-sum","value":783000000},"#84":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":5207000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#84"}],"rule":"component-sum","value":5207000},"#85":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":5537000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#85"}],"rule":"component-sum","value":5537000},"#86":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":7750000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#86"}],"rule":"component-sum","value":7750000},"#87":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":9560000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"}],"rule":"component-sum","value":9560000},"#88":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":28054000},"#89":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":500000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89"}],"rule":"component-sum","value":28554000},"#90":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":13569000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#90"}],"rule":"component-sum","value":13569000},"#91":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":4598000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":4598000},"#92":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":5219000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#92"}],"rule":"component-sum","value":5219000},"#93":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":18954000},"#94":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":13892000},"#95":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":5062000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":5062000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#93"}],"rule":"component-sum","value":18954000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":3171000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":2641000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":2920000},"#96":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":8446000},"#97":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":7085000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":1361000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":8446000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":2000000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":1643000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":470000},"#98":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1724000},"#99":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":4113000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":-2389000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1724000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-4200000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-3400000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-9300000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-11100000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-28000000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-11300000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-14100000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-18400000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-8500000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-52300000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-21400000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-11900000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-13600000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":6000000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-40900000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-4800000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-30100000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":44300000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-38000000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-28600000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":62400000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":170300000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":168800000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":86600000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":464000000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":103800000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":175100000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":176700000},"#100":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":582000000},"#101":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":455600000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":126400000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":582000000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":141000000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":228000000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":209000000},"#102":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":704000000},"#103":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":578000000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":126000000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":704000000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":132000000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":258000000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":229000000},"#104":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":561000000},"#105":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":619000000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":-58000000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":561000000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":38000000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-101000000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":138000000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":153000000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":97000000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":61000000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":120000000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":65000000},"operatingIncome@2021Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":66000000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":312000000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":63000000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":171000000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":139000000},"operatingIncome@2022Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":4000000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":377000000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":58000000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":107000000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":154000000},"operatingIncome@2023Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":119000000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":438000000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":138000000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":197000000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":176000000},"#106":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":660000000},"#107":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":511000000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":149000000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":660000000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":151000000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":198000000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":164000000},"#108":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":656000000},"#109":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":513000000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":143000000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":656000000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":174000000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":271000000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":301000000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":68000000},"#110":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-164000000},"#111":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-115000000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":-49000000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-164000000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":82000000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":143000000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":32000000},"#112":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":107000000},"#113":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":257000000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113","weight":-1}],"rule":"quarter-from-ytd","value":-150000000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":107000000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":40000000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":127000000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":119000000},"#114":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":258000000},"#115":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":286000000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":-28000000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":258000000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":21000000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":44000000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":117000000},"#116":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":260000000},"#117":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":182000000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":78000000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":260000000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":90000000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":147000000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":135000000},"#118":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":473000000},"#119":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":372000000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":101000000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":473000000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":91000000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":143000000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":112000000},"#120":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":437000000},"#121":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":346000000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":91000000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":437000000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":124000000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":218000000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":3015000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":2519000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":2840000},"#122":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":8101000},"#123":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":6843000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":1258000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":8101000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1922000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":1563000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":421000},"pretaxIncome@2011Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":-2429000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1477000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-4200000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-3400000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-9600000},"pretaxIncome@2012Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-14300000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-31500000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-14500000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-17400000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-24800000},"pretaxIncome@2013Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-14300000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-71000000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-31600000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-15600000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-31700000},"pretaxIncome@2014Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-10800000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-89700000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-28300000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-88300000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-33500000},"pretaxIncome@2015Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-132700000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-282500000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-35000000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":83400000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":24000000},"#124":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":107000000},"#125":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":72400000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":34600000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":107000000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":15100000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":85000000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":101400000},"#126":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":261000000},"#127":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":201500000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":59500000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":261000000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":79000000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":213000000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":156000000},"#128":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":566000000},"#129":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":448000000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":118000000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":566000000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":71000000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":191000000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":170000000},"#130":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":569000000},"#131":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":432000000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":137000000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":35000000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-205000000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":135000000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":43000000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":41000000},"#132":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":168000000},"#133":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":126000000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":42000000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":168000000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":58000000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":56000000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":56000000},"#134":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":223000000},"#135":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":170000000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":53000000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":223000000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":56000000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":56000000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":54000000},"#136":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":219000000},"#137":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":166000000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":53000000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":219000000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":53000000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":51000000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":0},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":0},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":0},"interestExpense@2012Q4":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":3200000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":3200000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":105000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":88000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":32000},"#138":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":205000},"#139":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":140000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":65000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":205000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":49000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":47000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":49000},"interestExpense@2011Q4":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":46000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":191000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":3100000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":3100000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":6400000},"interestExpense@2013Q4":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":5600000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":18200000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":10100000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":3400000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":17800000},"interestExpense@2014Q4":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":16700000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":48000000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":23100000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":36300000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":61500000},"interestExpense@2015Q4":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":95900000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":216700000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":93100000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":94700000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":93000000},"#140":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":361000000},"#141":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":280800000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":80200000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":361000000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":75600000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":74300000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":72500000},"#142":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":284000000},"#143":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":222400000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":61600000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":284000000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":59000000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":55000000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":51000000},"#144":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":217000000},"#145":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":165000000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":52000000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":217000000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":71000000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":72000000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":75000000},"#146":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":268000000},"#147":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":218000000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":50000000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":268000000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":72000000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":82000000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":81000000},"#148":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":308000000},"#149":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":226000000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":82000000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":308000000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":65000000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":58000000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":53000000},"#150":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":211000000},"#151":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":176000000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":35000000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":211000000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":37000000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":31000000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":35000000},"#152":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":135000000},"#153":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":103000000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":32000000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":42000000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-14700000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-17500000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-5700000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-10600000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-48500000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1705000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1504000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1730000},"#154":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":4888000},"#155":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":4068000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":820000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":4888000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1117000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":914000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":190000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":-1462000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":759000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-2700000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-5200000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-3100000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-9300000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-20300000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-28300000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-13800000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-11600000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-9900000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-63600000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-14700000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-78800000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-35000000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-63100000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-191100000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-22500000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":46600000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":15100000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":32100000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":69000000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":21300000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":51900000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":62500000},"#156":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":340000000},"#157":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":135700000},"netIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":204300000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":340000000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":73000000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":149000000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":109000000},"#158":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":422000000},"#159":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":331000000},"netIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":91000000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":422000000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":47000000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":135000000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":130000000},"#160":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":419000000},"#161":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":312000000},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":107000000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":419000000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":23000000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-131000000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":93000000},"#162":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":110000000},"#163":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-15000000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":125000000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":110000000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":115000000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":156000000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-57000000},"#164":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":336000000},"#165":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":214000000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":122000000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":336000000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":488000000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":141000000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":131000000},"#166":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":666000000},"#167":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":760000000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":-94000000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":666000000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":14000000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":33000000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":84000000},"#168":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":189000000},"#169":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":131000000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":58000000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":189000000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":67000000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":150000000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":95000000},"#170":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":387000000},"#171":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":312000000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":75000000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":387000000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":69000000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":106000000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":82000000},"#172":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":316000000},"#173":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":257000000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":59000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":316000000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":101000000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":162000000},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":0.21},"#174":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.05},"dilutedEps@2010Q2":{"kind":"computed","op":"product","terms":[{"ref":"#174"}],"scale":4,"rule":"split-restated","value":0.2},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.21},"#175":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":0.59},"#176":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":8279000},"#177":{"kind":"computed","op":"product","terms":[{"ref":"#175"},{"ref":"#176"}],"value":4884610},"#178":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2010-01-01","end":"2010-09-30","value":0.5},"#179":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":8185456},"#180":{"kind":"computed","op":"product","terms":[{"ref":"#178"},{"ref":"#179"}],"value":4092728},"#181":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#180","weight":-1}],"value":791882},"#182":{"kind":"computed","op":"sum","terms":[{"ref":"#176","weight":4},{"ref":"#179","weight":-3}],"rule":"unaverage-quarter","value":8559632},"dilutedEps@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#181"},{"ref":"#182"}],"rule":"per-share-quarter","value":0.09251355665757593},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":0.59},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.13},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.11},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":-5.38},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":-0.27},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":-5.41},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":-0.36},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":-0.34},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":-0.22},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":-0.57},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":-1.49},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":-0.85},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":-1},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":-0.28},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":-0.37},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":-2.26},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":-0.7},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":-0.28},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":-0.23},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":-0.77},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":-2},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":-0.2},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":-0.89},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":-0.94},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":-0.58},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-2.65},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":-0.21},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.35},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.11},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.22},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":0.53},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.16},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.38},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.44},"#183":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":2.45},"#184":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":128000000},"#185":{"kind":"computed","op":"product","terms":[{"ref":"#183"},{"ref":"#184"}],"value":313600000},"#186":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2017-01-01","end":"2017-09-30","value":0.99},"#187":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":126200000},"#188":{"kind":"computed","op":"product","terms":[{"ref":"#186"},{"ref":"#187"}],"value":124938000},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#188","weight":-1}],"value":188662000},"#190":{"kind":"computed","op":"sum","terms":[{"ref":"#184","weight":4},{"ref":"#187","weight":-3}],"rule":"unaverage-quarter","value":133400000},"dilutedEps@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#189"},{"ref":"#190"}],"rule":"per-share-quarter","value":1.4142578710644678},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":2.45},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.5},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":1.03},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.74},"#191":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":2.88},"#192":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":135000000},"#193":{"kind":"computed","op":"product","terms":[{"ref":"#191"},{"ref":"#192"}],"value":388800000},"#194":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-01-01","end":"2018-09-30","value":2.26},"#195":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":135000000},"#196":{"kind":"computed","op":"product","terms":[{"ref":"#194"},{"ref":"#195"}],"value":305100000},"#197":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#196","weight":-1}],"value":83700000},"#198":{"kind":"computed","op":"sum","terms":[{"ref":"#192","weight":4},{"ref":"#195","weight":-3}],"rule":"unaverage-quarter","value":135000000},"dilutedEps@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#197"},{"ref":"#198"}],"rule":"per-share-quarter","value":0.62},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":2.88},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.37},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":1.19},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":1.14},"#199":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":3.57},"#200":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":106000000},"#201":{"kind":"computed","op":"product","terms":[{"ref":"#199"},{"ref":"#200"}],"value":378420000},"#202":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-01-01","end":"2019-09-30","value":2.63},"#203":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":107000000},"#204":{"kind":"computed","op":"product","terms":[{"ref":"#202"},{"ref":"#203"}],"value":281410000},"#205":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#204","weight":-1}],"value":97010000},"#206":{"kind":"computed","op":"sum","terms":[{"ref":"#200","weight":4},{"ref":"#203","weight":-3}],"rule":"unaverage-quarter","value":103000000},"dilutedEps@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#205"},{"ref":"#206"}],"rule":"per-share-quarter","value":0.9418446601941748},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":3.57},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.23},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-1.45},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.83},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":0.91},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":0.87},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":1.02},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":1.38},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-0.5},"dilutedEps@2021Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-10-01","end":"2021-12-31","value":1.05},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":2.93},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":4.22},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":1.22},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":1.13},"dilutedEps@2022Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-10-01","end":"2022-12-31","value":-0.81},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":5.76},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.13},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.28},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.71},"dilutedEps@2023Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2023-10-01","end":"2023-12-31","value":0.49},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":1.6},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.56},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":1.25},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.79},"#207":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":3.23},"#208":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":120000000},"#209":{"kind":"computed","op":"product","terms":[{"ref":"#207"},{"ref":"#208"}],"value":387600000},"#210":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":2.6},"#211":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":120000000},"#212":{"kind":"computed","op":"product","terms":[{"ref":"#210"},{"ref":"#211"}],"value":312000000},"#213":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#212","weight":-1}],"value":75600000},"#214":{"kind":"computed","op":"sum","terms":[{"ref":"#208","weight":4},{"ref":"#211","weight":-3}],"rule":"unaverage-quarter","value":120000000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#213"},{"ref":"#214"}],"rule":"per-share-quarter","value":0.63},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":3.23},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.58},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.89},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.68},"#215":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":2.64},"#216":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":119000000},"#217":{"kind":"computed","op":"product","terms":[{"ref":"#215"},{"ref":"#216"}],"value":314160000},"#218":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":2.15},"#219":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":120000000},"#220":{"kind":"computed","op":"product","terms":[{"ref":"#218"},{"ref":"#219"}],"value":258000000},"#221":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#220","weight":-1}],"value":56160000},"#222":{"kind":"computed","op":"sum","terms":[{"ref":"#216","weight":4},{"ref":"#219","weight":-3}],"rule":"unaverage-quarter","value":116000000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#221"},{"ref":"#222"}],"rule":"per-share-quarter","value":0.48413793103448277},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":2.64},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.85},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":1.36},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2009-12-31","value":495000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2010-06-30","value":280000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2010-09-30","value":951000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2010-12-31","value":561000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2010-12-31","value":561000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2011-03-31","value":50000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2011-06-30","value":647000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2011-09-30","value":71473000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2011-12-31","value":74100000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2011-12-31","value":74100000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2012-03-31","value":204496000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2012-06-30","value":190712000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2012-09-30","value":296503000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2012-12-31","value":252400000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2012-12-31","value":252400000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2013-03-31","value":206182000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2013-06-30","value":178155000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2013-09-30","value":67259000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2013-12-31","value":21500000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2013-12-31","value":21500000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2014-03-31","value":143900000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2014-06-30","value":111600000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2014-09-30","value":680100000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2014-12-31","value":644100000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2014-12-31","value":644100000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2015-03-31","value":1034300000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2015-06-30","value":1175800000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2015-09-30","value":1285300000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2015-12-31","value":289800000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2015-12-31","value":289800000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2016-03-31","value":279000000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2016-06-30","value":377800000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2016-09-30","value":360300000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2016-12-31","value":373400000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2016-12-31","value":373400000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2017-03-31","value":342000000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2017-06-30","value":291400000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2017-09-30","value":473100000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":397000000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":397000000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2018-03-31","value":380000000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2018-06-30","value":361400000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2018-09-30","value":427900000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":502000000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":502000000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-03-31","value":376000000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2019-06-30","value":497000000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-09-30","value":425000000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-12-31","value":377000000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-12-31","value":377000000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2020-03-31","value":1127000000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2020-06-30","value":2285000000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2020-09-30","value":2025000000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2020-12-31","value":1731000000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2020-12-31","value":1731000000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2021-03-31","value":629000000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2021-06-30","value":801000000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2021-09-30","value":254000000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-12-31","value":228000000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-12-31","value":228000000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2022-03-31","value":1004000000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2022-06-30","value":436000000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2022-09-30","value":544000000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":460000000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":460000000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2023-03-31","value":309000000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2023-06-30","value":290000000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2023-09-30","value":355000000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-12-31","value":412000000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-12-31","value":412000000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2024-03-31","value":229000000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2024-06-30","value":250000000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2024-09-30","value":378000000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-12-31","value":246000000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-12-31","value":246000000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2025-03-31","value":212000000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2025-06-30","value":225000000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-09-30","value":335000000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2025-12-31","value":310000000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2025-12-31","value":310000000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2026-03-31","value":237000000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2026-06-30","value":298000000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2010-12-31","value":27565000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2010-12-31","value":27565000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2011-06-30","value":26891000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2011-09-30","value":99527000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2011-12-31","value":99141000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2011-12-31","value":99141000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2012-03-31","value":235426000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2012-06-30","value":225540000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2012-09-30","value":346208000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2012-12-31","value":320934000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2012-12-31","value":320934000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2013-03-31","value":289258000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2013-06-30","value":277971000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2013-09-30","value":202410000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2013-12-31","value":170000000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2013-12-31","value":170000000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2014-03-31","value":512204000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2014-06-30","value":483416000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2014-09-30","value":1203779000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2014-12-31","value":1223900000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2014-12-31","value":1223900000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2015-03-31","value":1567400000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2015-06-30","value":3894300000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2015-09-30","value":3240700000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2015-12-31","value":2957200000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2015-12-31","value":2957200000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2016-03-31","value":3041100000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2016-06-30","value":3106000000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2016-09-30","value":3171700000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2016-12-31","value":3073600000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2016-12-31","value":3073600000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2017-03-31","value":3096100000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2017-06-30","value":3258300000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2017-09-30","value":3581700000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":3588000000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":3588000000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2018-03-31","value":3805500000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2018-06-30","value":3713300000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2018-09-30","value":3830300000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":3688000000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":3688000000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-03-31","value":3683000000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2019-06-30","value":3790000000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-09-30","value":3426000000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2019-12-31","value":3342000000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2019-12-31","value":3342000000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-03-31","value":4006000000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2020-06-30","value":5030000000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2020-09-30","value":5084000000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2020-12-31","value":5378000000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2020-12-31","value":5378000000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2021-03-31","value":4271000000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2021-06-30","value":4464000000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2021-09-30","value":2550000000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":2687000000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":2687000000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2022-03-31","value":3555000000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2022-06-30","value":2916000000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2022-09-30","value":2831000000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1630000000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1630000000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2023-03-31","value":1565000000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2023-06-30","value":1522000000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2023-09-30","value":1613000000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":1593000000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":1593000000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2024-03-31","value":1528000000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2024-06-30","value":1548000000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2024-09-30","value":1654000000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":1505000000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":1505000000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2025-03-31","value":1580000000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2025-06-30","value":1623000000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-09-30","value":1699000000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-12-31","value":1630000000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-12-31","value":1630000000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2026-03-31","value":1675000000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2026-06-30","value":1814000000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":12602000000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":12602000000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2018-03-31","value":12961300000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2018-06-30","value":12619700000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2010-12-31","value":56672000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2010-12-31","value":56672000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2011-06-30","value":55596000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2011-09-30","value":128030000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2011-12-31","value":127641000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2011-12-31","value":127641000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2012-03-31","value":265246000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2012-06-30","value":260731000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2012-09-30","value":387771000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2012-12-31","value":413208000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2012-12-31","value":413208000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2013-03-31","value":400454000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2013-06-30","value":394479000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2013-09-30","value":700332000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2013-12-31","value":780200000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2013-12-31","value":780200000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2014-03-31","value":1423755000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2014-06-30","value":1380830000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2014-09-30","value":2746293000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2014-12-31","value":2749400000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2014-12-31","value":2749400000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2015-03-31","value":3133100000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2015-06-30","value":9702700000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2015-09-30","value":9036600000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2015-12-31","value":12643200000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2015-12-31","value":12643200000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2016-03-31","value":12592300000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2016-06-30","value":12430300000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2016-09-30","value":12419300000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2016-12-31","value":11698400000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2016-12-31","value":11698400000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2017-03-31","value":11688300000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2017-06-30","value":11931900000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2017-09-30","value":12358200000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2018-09-30","value":12676100000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":12270000000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":12270000000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-03-31","value":14196000000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2019-06-30","value":14314000000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-09-30","value":13916000000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2019-12-31","value":14128000000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2019-12-31","value":14128000000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2020-03-31","value":14562000000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2020-06-30","value":15641000000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-09-30","value":15745000000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2020-12-31","value":16177000000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2020-12-31","value":16177000000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2021-03-31","value":15369000000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2021-06-30","value":15564000000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2021-09-30","value":8533000000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-12-31","value":8717000000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-12-31","value":8717000000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2022-03-31","value":9320000000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2022-06-30","value":8640000000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2022-09-30","value":8503000000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":6269000000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":6269000000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2023-03-31","value":6348000000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2023-06-30","value":6352000000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2023-09-30","value":6428000000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-12-31","value":7492000000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-12-31","value":7492000000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2024-03-31","value":7603000000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2024-06-30","value":7729000000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2024-09-30","value":7923000000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-12-31","value":7712000000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-12-31","value":7712000000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2025-03-31","value":7879000000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2025-06-30","value":8133000000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-09-30","value":8189000000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-12-31","value":8194000000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-12-31","value":8194000000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2026-03-31","value":8183000000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2026-06-30","value":8333000000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2010-12-31","value":15251000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2010-12-31","value":15251000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2011-06-30","value":14630000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2011-09-30","value":15285000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2011-12-31","value":16071000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2011-12-31","value":16071000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2012-03-31","value":18188000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2012-06-30","value":16756000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2012-09-30","value":28698000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2012-12-31","value":49027000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2012-12-31","value":49027000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2013-03-31","value":45592000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2013-06-30","value":55292000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2013-09-30","value":84318000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2013-12-31","value":99300000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2013-12-31","value":99300000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2014-03-31","value":301205000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2014-06-30","value":272754000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2014-09-30","value":345570000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2014-12-31","value":381100000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2014-12-31","value":381100000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2015-03-31","value":398400000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2015-06-30","value":2129400000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2015-09-30","value":1948800000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2015-12-31","value":2694400000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2015-12-31","value":2694400000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2016-03-31","value":2712900000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2016-06-30","value":2640200000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2016-09-30","value":2693900000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2016-12-31","value":2731600000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2016-12-31","value":2731600000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2017-03-31","value":2597300000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2017-06-30","value":2733700000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2017-09-30","value":2907700000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2997000000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2997000000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2018-03-31","value":3012100000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2018-06-30","value":2940100000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2018-09-30","value":2995100000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":3313000000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":3313000000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-03-31","value":3441000000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2019-06-30","value":3671000000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-09-30","value":3207000000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2019-12-31","value":3258000000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2019-12-31","value":3258000000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-03-31","value":3385000000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2020-06-30","value":3329000000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2020-09-30","value":3648000000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2020-12-31","value":5161000000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2020-12-31","value":5161000000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2021-03-31","value":4176000000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2021-06-30","value":4377000000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2021-09-30","value":2527000000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":2548000000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":2548000000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2022-03-31","value":3432000000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2022-06-30","value":2634000000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2022-09-30","value":2442000000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1507000000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1507000000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2023-03-31","value":1546000000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2023-06-30","value":1533000000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2023-09-30","value":1522000000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":1590000000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":1590000000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2024-03-31","value":1622000000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2024-06-30","value":1542000000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2024-09-30","value":1563000000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":1420000000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":1420000000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2025-03-31","value":1551000000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2025-06-30","value":1599000000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-09-30","value":1667000000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-12-31","value":1555000000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-12-31","value":1555000000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2026-03-31","value":1691000000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2026-06-30","value":1794000000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"temporaryEquity@2014Q4","weight":-1},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":1094300000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"temporaryEquity@FY2014","weight":-1},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":1094300000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"temporaryEquity@2015Q2","weight":-1},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":6203100000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"temporaryEquity@2015Q3","weight":-1},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":5565200000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"temporaryEquity@2015Q4","weight":-1},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":9582200000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"temporaryEquity@FY2015","weight":-1},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":9582200000},"#223":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2019-12-31","value":5182000000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#223"}],"rule":"component-sum","value":5182000000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#223"}],"rule":"component-sum","value":5182000000},"#224":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2012-12-31","value":108956000},"#225":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2012-12-31","value":491000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225"}],"rule":"component-sum","value":109447000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225"}],"rule":"component-sum","value":109447000},"#226":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2013-12-31","value":181700000},"#227":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2013-12-31","value":2000000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227"}],"rule":"component-sum","value":183700000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227"}],"rule":"component-sum","value":183700000},"#228":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2014-03-31","value":100314000},"#229":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2014-03-31","value":1777000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229"}],"rule":"component-sum","value":102091000},"#230":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2014-06-30","value":101558000},"#231":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2014-06-30","value":1565000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231"}],"rule":"component-sum","value":103123000},"#232":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2014-09-30","value":602568000},"#233":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2014-09-30","value":2907000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233"}],"rule":"component-sum","value":605475000},"#234":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2014-12-31","value":580300000},"#235":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2014-12-31","value":1800000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235"}],"rule":"component-sum","value":582100000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235"}],"rule":"component-sum","value":582100000},"#236":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2015-03-31","value":979300000},"#237":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2015-03-31","value":1800000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237"}],"rule":"component-sum","value":981100000},"#238":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2015-06-30","value":3405700000},"#239":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2015-06-30","value":365200000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239"}],"rule":"component-sum","value":3770900000},"#240":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2015-09-30","value":3359100000},"#241":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2015-09-30","value":120300000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241"}],"rule":"component-sum","value":3479400000},"#242":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2015-12-31","value":5272600000},"#243":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2015-12-31","value":135300000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243"}],"rule":"component-sum","value":5407900000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243"}],"rule":"component-sum","value":5407900000},"#244":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2016-12-31","value":4731500000},"#245":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2016-12-31","value":136500000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245"}],"rule":"component-sum","value":4868000000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245"}],"rule":"component-sum","value":4868000000},"#246":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2017-12-31","value":4418000000},"#247":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2017-12-31","value":103700000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247"}],"rule":"component-sum","value":4521700000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247"}],"rule":"component-sum","value":4521700000},"#248":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2018-03-31","value":4612100000},"#249":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2018-03-31","value":90000000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249"}],"rule":"component-sum","value":4702100000},"#250":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2018-06-30","value":4406100000},"#251":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2018-06-30","value":84900000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251"}],"rule":"component-sum","value":4491000000},"#252":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2018-09-30","value":4005300000},"#253":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2018-09-30","value":84000000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253"}],"rule":"component-sum","value":4089300000},"#254":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2018-12-31","value":3902000000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#254"}],"rule":"component-sum","value":3902000000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#254"}],"rule":"component-sum","value":3902000000},"#255":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2019-03-31","value":5362000000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#255"}],"rule":"component-sum","value":5362000000},"#256":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2019-06-30","value":5134000000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#256"}],"rule":"component-sum","value":5134000000},"#257":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2019-09-30","value":5121000000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#257"}],"rule":"component-sum","value":5121000000},"#258":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2020-03-31","value":5766000000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#258"}],"rule":"component-sum","value":5766000000},"#259":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2020-06-30","value":6939000000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#259"}],"rule":"component-sum","value":6939000000},"#260":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2020-09-30","value":6545000000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#260"}],"rule":"component-sum","value":6545000000},"#261":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2020-12-31","value":5240000000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#261"}],"rule":"component-sum","value":5240000000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#261"}],"rule":"component-sum","value":5240000000},"#262":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2021-03-31","value":5162000000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#262"}],"rule":"component-sum","value":5162000000},"#263":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2021-06-30","value":5181000000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#263"}],"rule":"component-sum","value":5181000000},"#264":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2021-09-30","value":3515000000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#264"}],"rule":"component-sum","value":3515000000},"#265":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2021-12-31","value":3513000000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#265"}],"rule":"component-sum","value":3513000000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#265"}],"rule":"component-sum","value":3513000000},"#266":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2022-03-31","value":2877000000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#266"}],"rule":"component-sum","value":2877000000},"#267":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2022-06-30","value":2857000000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#267"}],"rule":"component-sum","value":2857000000},"#268":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2022-09-30","value":2848000000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#268"}],"rule":"component-sum","value":2848000000},"#269":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2022-12-31","value":2473000000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#269"}],"rule":"component-sum","value":2473000000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#269"}],"rule":"component-sum","value":2473000000},"#270":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2023-03-31","value":2478000000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#270"}],"rule":"component-sum","value":2478000000},"#271":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2023-06-30","value":2452000000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#271"}],"rule":"component-sum","value":2452000000},"#272":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2023-09-30","value":2447000000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#272"}],"rule":"component-sum","value":2447000000},"#273":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2023-12-31","value":3335000000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#273"}],"rule":"component-sum","value":3335000000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#273"}],"rule":"component-sum","value":3335000000},"#274":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2024-03-31","value":3323000000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#274"}],"rule":"component-sum","value":3323000000},"#275":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2024-06-30","value":3330000000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#275"}],"rule":"component-sum","value":3330000000},"#276":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2024-09-30","value":3343000000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#276"}],"rule":"component-sum","value":3343000000},"#277":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2024-12-31","value":3325000000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#277"}],"rule":"component-sum","value":3325000000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#277"}],"rule":"component-sum","value":3325000000},"#278":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2025-03-31","value":3336000000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#278"}],"rule":"component-sum","value":3336000000},"#279":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2025-06-30","value":3344000000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#279"}],"rule":"component-sum","value":3344000000},"#280":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2025-09-30","value":3222000000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#280"}],"rule":"component-sum","value":3222000000},"#281":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2025-12-31","value":3253000000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#281"}],"rule":"component-sum","value":3253000000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#281"}],"rule":"component-sum","value":3253000000},"#282":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2026-03-31","value":3172000000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#282"}],"rule":"component-sum","value":3172000000},"#283":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2026-06-30","value":3047000000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#283"}],"rule":"component-sum","value":3047000000},"#284":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":22,"unit":"USD","end":"2010-12-31","value":2083000},"#285":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":22,"unit":"USD","end":"2010-12-31","value":1680000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285"}],"rule":"component-sum","value":3763000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285"}],"rule":"component-sum","value":3763000},"#286":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":23,"unit":"USD","end":"2011-06-30","value":1250000},"#287":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":23,"unit":"USD","end":"2011-06-30","value":1667000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287"}],"rule":"component-sum","value":2917000},"#288":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":24,"unit":"USD","end":"2011-09-30","value":873000},"#289":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":24,"unit":"USD","end":"2011-09-30","value":1674000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289"}],"rule":"component-sum","value":2547000},"#290":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2011-12-31","value":454000},"#291":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":25,"unit":"USD","end":"2011-12-31","value":1675000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291"}],"rule":"component-sum","value":2129000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291"}],"rule":"component-sum","value":2129000},"#292":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":47,"unit":"USD","end":"2012-03-31","value":35000},"#293":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":47,"unit":"USD","end":"2012-03-31","value":9000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293"}],"rule":"component-sum","value":44000},"#294":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":48,"unit":"USD","end":"2012-06-30","value":103000},"#295":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":48,"unit":"USD","end":"2012-06-30","value":28000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295"}],"rule":"component-sum","value":131000},"#296":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":49,"unit":"USD","end":"2012-09-30","value":93491000},"#297":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":49,"unit":"USD","end":"2012-09-30","value":359000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297"}],"rule":"component-sum","value":93850000},"#298":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":52,"unit":"USD","end":"2013-03-31","value":110839000},"#299":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":52,"unit":"USD","end":"2013-03-31","value":791000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299"}],"rule":"component-sum","value":111630000},"#300":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":53,"unit":"USD","end":"2013-06-30","value":111964000},"#301":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":53,"unit":"USD","end":"2013-06-30","value":850000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301"}],"rule":"component-sum","value":112814000},"#302":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":54,"unit":"USD","end":"2013-09-30","value":113176000},"#303":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":54,"unit":"USD","end":"2013-09-30","value":723000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303"}],"rule":"component-sum","value":113899000},"totalDebt@2017Q1":{"kind":"filed","concept":"LongTermDebt","filing":31,"unit":"USD","end":"2017-03-31","value":5122600000},"totalDebt@2017Q2":{"kind":"filed","concept":"LongTermDebt","filing":32,"unit":"USD","end":"2017-06-30","value":5043500000},"totalDebt@2017Q3":{"kind":"filed","concept":"LongTermDebt","filing":33,"unit":"USD","end":"2017-09-30","value":4799400000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2013-12-31","value":455900000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2013-12-31","value":455900000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2014-12-31","value":1655100000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2014-12-31","value":1655100000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":3061000000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":3061000000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2016-06-30","value":3077200000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2016-09-30","value":3075900000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2016-12-31","value":3038000000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2016-12-31","value":3038000000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2017-03-31","value":3249800000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2017-06-30","value":3249800000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2017-09-30","value":3698400000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2017-12-31","value":4010000000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2017-12-31","value":4010000000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2018-03-31","value":4105000000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2018-06-30","value":4140000000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2018-09-30","value":4590000000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2018-12-31","value":3970000000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2018-12-31","value":3970000000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2019-03-31","value":2833000000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2019-06-30","value":2912000000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2019-09-30","value":2965000000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2019-12-31","value":2896000000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2019-12-31","value":2896000000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2020-03-31","value":2728000000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2020-06-30","value":2634000000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2020-09-30","value":2785000000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2020-12-31","value":2849000000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2020-12-31","value":2849000000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2021-03-31","value":2914000000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2021-06-30","value":2967000000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2021-09-30","value":1016000000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2021-12-31","value":1138000000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2021-12-31","value":1138000000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2022-03-31","value":1598000000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2022-06-30","value":1707000000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2022-09-30","value":1786000000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2022-12-31","value":1012000000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2022-12-31","value":1012000000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2023-03-31","value":1055000000},"#304":{"kind":"filed","concept":"StockholdersEquity","filing":59,"unit":"USD","end":"2015-06-30","value":2823800000},"#305":{"kind":"filed","concept":"MinorityInterest","filing":59,"unit":"USD","end":"2015-06-30","value":8000000},"equity@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305"}],"rule":"component-sum","value":2831800000},"#306":{"kind":"filed","concept":"StockholdersEquity","filing":60,"unit":"USD","end":"2015-09-30","value":3139800000},"#307":{"kind":"filed","concept":"MinorityInterest","filing":60,"unit":"USD","end":"2015-09-30","value":331600000},"equity@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307"}],"rule":"component-sum","value":3471400000},"#308":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2016-03-31","value":3081600000},"#309":{"kind":"filed","concept":"MinorityInterest","filing":43,"unit":"USD","end":"2016-03-31","value":355600000},"equity@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309"}],"rule":"component-sum","value":3437200000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2011-06-30","value":36952000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2009-12-31","value":28404000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2010-12-31","value":34013000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2010-12-31","value":34013000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2011-09-30","value":108983000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2011-12-31","value":108400000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2011-12-31","value":108400000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2012-03-31","value":243334000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2012-06-30","value":238347000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2012-09-30","value":252738000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2012-12-31","value":245200000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2012-12-31","value":245200000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2013-03-31","value":233398000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":53,"unit":"USD","end":"2013-06-30","value":216832000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2013-09-30","value":456747000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":55,"unit":"USD","end":"2014-03-31","value":964780000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2014-06-30","value":950752000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":57,"unit":"USD","end":"2014-09-30","value":1652488000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":58,"unit":"USD","end":"2015-03-31","value":1678400000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2023-06-30","value":1119000000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2023-09-30","value":1197000000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2023-12-31","value":1266000000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2023-12-31","value":1266000000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2024-03-31","value":1332000000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2024-06-30","value":1499000000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2024-09-30","value":1641000000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2024-12-31","value":1601000000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2024-12-31","value":1601000000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2025-03-31","value":1640000000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2025-06-30","value":1781000000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2025-09-30","value":1817000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2025-12-31","value":1861000000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2025-12-31","value":1861000000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2026-03-31","value":1851000000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2026-06-30","value":1962000000},"temporaryEquity@2014Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":28,"unit":"USD","end":"2014-12-31","value":0},"temporaryEquity@FY2014":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":28,"unit":"USD","end":"2014-12-31","value":0},"temporaryEquity@2015Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":59,"unit":"USD","end":"2015-06-30","value":667800000},"temporaryEquity@2015Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":60,"unit":"USD","end":"2015-09-30","value":0},"temporaryEquity@2015Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":28,"unit":"USD","end":"2015-12-31","value":0},"temporaryEquity@FY2015":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":28,"unit":"USD","end":"2015-12-31","value":0},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":-99000},"#310":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":203000},"#311":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":792000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":-589000},"#312":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2257000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":2054000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2257000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1983000},"#313":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":3566000},"#314":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1983000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#314","weight":-1}],"rule":"quarter-from-ytd","value":1583000},"#315":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":3307000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":-259000},"#316":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":6611000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":3304000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":6611000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-2776000},"#317":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":-10137000},"#318":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-2776000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#318","weight":-1}],"rule":"quarter-from-ytd","value":-7361000},"#319":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-16919000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":-6782000},"#320":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-24300000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":-7381000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-24300000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-28014000},"#321":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":-49073000},"#322":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-28014000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":-21059000},"#323":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-61545000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":-12472000},"#324":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-66300000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":-4755000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-66300000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-8700000},"#325":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":-26700000},"#326":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-8700000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":-18000000},"#327":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-13300000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":13400000},"#328":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-21300000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":-8000000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-21300000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":47300000},"#329":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":-23200000},"#330":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":47300000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":-70500000},"#331":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":39400000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":62600000},"#332":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":90800000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":51400000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":90800000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":6900000},"#333":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":267600000},"#334":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":6900000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":260700000},"#335":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":404600000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":137000000},"#336":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":622000000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":217400000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":622000000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":15500000},"#337":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":225900000},"#338":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":15500000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#338","weight":-1}],"rule":"quarter-from-ytd","value":210400000},"#339":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":519500000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":293600000},"#340":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":785000000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":265500000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":785000000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-19000000},"#341":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":248000000},"#342":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-19000000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":267000000},"#343":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":536000000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":288000000},"#344":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1102000000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":566000000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1102000000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-96000000},"#345":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":164000000},"#346":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-96000000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":260000000},"#347":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":442000000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":278000000},"#348":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":629000000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":187000000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":629000000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":180000000},"#349":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":394000000},"#350":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":180000000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#350","weight":-1}],"rule":"quarter-from-ytd","value":214000000},"#351":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":292000000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":-102000000},"#352":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":388000000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":96000000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":388000000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":77000000},"#353":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":539000000},"#354":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":77000000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":462000000},"#355":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":558000000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":19000000},"#356":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":656000000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":98000000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":656000000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":200000000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":145000000},"#357":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":355000000},"#358":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":145000000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":210000000},"#359":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":619000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":264000000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":142000000},"#360":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":389000000},"#361":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":142000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":247000000},"#362":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":760000000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#360","weight":-1}],"rule":"quarter-from-ytd","value":371000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":183000000},"#363":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":491000000},"#364":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":183000000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364","weight":-1}],"rule":"quarter-from-ytd","value":308000000},"#365":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":51,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":357000000},"#366":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":188000000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#366","weight":-1}],"rule":"quarter-from-ytd","value":169000000},"#367":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":628000000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":271000000},"#368":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":824000000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":196000000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":824000000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":76000000},"#369":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":207000000},"#370":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":76000000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#370","weight":-1}],"rule":"quarter-from-ytd","value":131000000},"#371":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":443000000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":236000000},"#372":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":694000000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":251000000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":694000000},"#373":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":808000000},"#374":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":619000000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374","weight":-1}],"rule":"quarter-from-ytd","value":189000000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":808000000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":986000000},"#375":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":186000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#375"}],"rule":"component-sum","value":186000},"#376":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":482000},"#377":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":151000},"#378":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":331000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#378"}],"rule":"component-sum","value":331000},"#379":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":811000},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#376","weight":-1}],"rule":"quarter-from-ytd","value":329000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#380"}],"rule":"component-sum","value":329000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#379"}],"rule":"component-sum","value":811000},"#381":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":86000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#381"}],"rule":"component-sum","value":86000},"#382":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":260000},"#383":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":174000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#383"}],"rule":"component-sum","value":174000},"#384":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":442000},"#385":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#382","weight":-1}],"rule":"quarter-from-ytd","value":182000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#385"}],"rule":"component-sum","value":182000},"#386":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":754000},"#387":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#384","weight":-1}],"rule":"quarter-from-ytd","value":312000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#387"}],"rule":"component-sum","value":312000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#386"}],"rule":"component-sum","value":754000},"#388":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":836000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#388"}],"rule":"component-sum","value":836000},"#389":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":2569000},"#390":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#388","weight":-1}],"rule":"quarter-from-ytd","value":1733000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#390"}],"rule":"component-sum","value":1733000},"#391":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":3986000},"#392":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#389","weight":-1}],"rule":"quarter-from-ytd","value":1417000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#392"}],"rule":"component-sum","value":1417000},"#393":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":7000000},"#394":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":3014000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#394"}],"rule":"component-sum","value":3014000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#393"}],"rule":"component-sum","value":7000000},"#395":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1081000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#395"}],"rule":"component-sum","value":1081000},"#396":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":3864000},"#397":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":2783000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#397"}],"rule":"component-sum","value":2783000},"#398":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":6535000},"#399":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#396","weight":-1}],"rule":"quarter-from-ytd","value":2671000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#399"}],"rule":"component-sum","value":2671000},"#400":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":11600000},"#401":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#398","weight":-1}],"rule":"quarter-from-ytd","value":5065000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#401"}],"rule":"component-sum","value":5065000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#400"}],"rule":"component-sum","value":11600000},"#402":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3900000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#402"}],"rule":"component-sum","value":3900000},"#403":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":9800000},"#404":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#402","weight":-1}],"rule":"quarter-from-ytd","value":5900000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#404"}],"rule":"component-sum","value":5900000},"#405":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":21600000},"#406":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":11800000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#406"}],"rule":"component-sum","value":11800000},"#407":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":44600000},"#408":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#405","weight":-1}],"rule":"quarter-from-ytd","value":23000000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#408"}],"rule":"component-sum","value":23000000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#407"}],"rule":"component-sum","value":44600000},"#409":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":11400000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#409"}],"rule":"component-sum","value":11400000},"#410":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":41900000},"#411":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#409","weight":-1}],"rule":"quarter-from-ytd","value":30500000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#411"}],"rule":"component-sum","value":30500000},"#412":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":114400000},"#413":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":72500000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#413"}],"rule":"component-sum","value":72500000},"#414":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":249000000},"#415":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#412","weight":-1}],"rule":"quarter-from-ytd","value":134600000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#415"}],"rule":"component-sum","value":134600000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#414"}],"rule":"component-sum","value":249000000},"#416":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":114700000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#416"}],"rule":"component-sum","value":114700000},"#417":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":224000000},"#418":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":109300000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#418"}],"rule":"component-sum","value":109300000},"#419":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":318500000},"#420":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#417","weight":-1}],"rule":"quarter-from-ytd","value":94500000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#420"}],"rule":"component-sum","value":94500000},"#421":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":483000000},"#422":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":164500000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#422"}],"rule":"component-sum","value":164500000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#421"}],"rule":"component-sum","value":483000000},"#423":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":122400000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#423"}],"rule":"component-sum","value":122400000},"#424":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":262000000},"#425":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":139600000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#425"}],"rule":"component-sum","value":139600000},"#426":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":389900000},"#427":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#424","weight":-1}],"rule":"quarter-from-ytd","value":127900000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#427"}],"rule":"component-sum","value":127900000},"#428":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":504000000},"#429":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#426","weight":-1}],"rule":"quarter-from-ytd","value":114100000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#429"}],"rule":"component-sum","value":114100000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#428"}],"rule":"component-sum","value":504000000},"#430":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":142000000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#430"}],"rule":"component-sum","value":142000000},"#431":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":268000000},"#432":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#430","weight":-1}],"rule":"quarter-from-ytd","value":126000000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#432"}],"rule":"component-sum","value":126000000},"#433":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":413000000},"#434":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":145000000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#434"}],"rule":"component-sum","value":145000000},"#435":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":551000000},"#436":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":138000000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436"}],"rule":"component-sum","value":138000000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#435"}],"rule":"component-sum","value":551000000},"#437":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":118000000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#437"}],"rule":"component-sum","value":118000000},"#438":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":236000000},"#439":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":118000000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#439"}],"rule":"component-sum","value":118000000},"#440":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":413000000},"#441":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#438","weight":-1}],"rule":"quarter-from-ytd","value":177000000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#441"}],"rule":"component-sum","value":177000000},"#442":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":379000000},"#443":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#440","weight":-1}],"rule":"quarter-from-ytd","value":-34000000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#443"}],"rule":"component-sum","value":-34000000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#442"}],"rule":"component-sum","value":379000000},"#444":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":139000000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#444"}],"rule":"component-sum","value":139000000},"#445":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":255000000},"#446":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#444","weight":-1}],"rule":"quarter-from-ytd","value":116000000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#446"}],"rule":"component-sum","value":116000000},"#447":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":220000000},"#448":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#445","weight":-1}],"rule":"quarter-from-ytd","value":-35000000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#448"}],"rule":"component-sum","value":-35000000},"#449":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":249000000},"#450":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":29000000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#450"}],"rule":"component-sum","value":29000000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#449"}],"rule":"component-sum","value":249000000},"#451":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":74000000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#451"}],"rule":"component-sum","value":74000000},"#452":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":135000000},"#453":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":61000000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#453"}],"rule":"component-sum","value":61000000},"#454":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":212000000},"#455":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#452","weight":-1}],"rule":"quarter-from-ytd","value":77000000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#455"}],"rule":"component-sum","value":77000000},"#456":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":269000000},"#457":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":57000000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#457"}],"rule":"component-sum","value":57000000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#456"}],"rule":"component-sum","value":269000000},"#458":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":123000000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#458"}],"rule":"component-sum","value":123000000},"#459":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":242000000},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":119000000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#460"}],"rule":"component-sum","value":119000000},"#461":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":354000000},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":112000000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#462"}],"rule":"component-sum","value":112000000},"#463":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":521000000},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#461","weight":-1}],"rule":"quarter-from-ytd","value":167000000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#464"}],"rule":"component-sum","value":167000000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#463"}],"rule":"component-sum","value":521000000},"#465":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":224000000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#465"}],"rule":"component-sum","value":224000000},"#466":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":355000000},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#465","weight":-1}],"rule":"quarter-from-ytd","value":131000000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#467"}],"rule":"component-sum","value":131000000},"#468":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":494000000},"#469":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":139000000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#469"}],"rule":"component-sum","value":139000000},"#470":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1533000000},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":1039000000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#471"}],"rule":"component-sum","value":1039000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#470"}],"rule":"component-sum","value":1533000000},"#472":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":306000000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#472"}],"rule":"component-sum","value":306000000},"#473":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":496000000},"#474":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#472","weight":-1}],"rule":"quarter-from-ytd","value":190000000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#474"}],"rule":"component-sum","value":190000000},"#475":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":623000000},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":127000000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#476"}],"rule":"component-sum","value":127000000},"#477":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":789000000},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":166000000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":166000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#477"}],"rule":"component-sum","value":789000000},"#479":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":199000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#479"}],"rule":"component-sum","value":199000000},"#480":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":395000000},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":196000000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#481"}],"rule":"component-sum","value":196000000},"#482":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":551000000},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#480","weight":-1}],"rule":"quarter-from-ytd","value":156000000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#483"}],"rule":"component-sum","value":156000000},"#484":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":657000000},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":106000000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#485"}],"rule":"component-sum","value":106000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#484"}],"rule":"component-sum","value":657000000},"#486":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":111000000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#486"}],"rule":"component-sum","value":111000000},"#487":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":238000000},"#488":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":127000000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#488"}],"rule":"component-sum","value":127000000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1365000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":323000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":304000},"#489":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":700000},"#490":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":944000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":-244000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":700000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":317000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":424000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":721000},"#491":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1400000},"#492":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1462000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#492","weight":-1}],"rule":"quarter-from-ytd","value":-62000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1400000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":700000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":800000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":2300000},"#493":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6700000},"#494":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":3900000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":2800000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6700000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":4000000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":7100000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":10800000},"#495":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":35800000},"#496":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":21700000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":14100000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":35800000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":15800000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":26500000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":56500000},"#497":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":203000000},"#498":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":98800000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":104200000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":203000000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":119500000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":116000000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":117500000},"#499":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":466000000},"#500":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":353000000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":113000000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":466000000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":488000000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":546000000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":370000000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":321000000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":327000000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":336000000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":376000000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":432000000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":467000000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1191000},"#501":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":1026000},"#502":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":701000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":325000},"#503":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1290000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":264000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":316000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":34,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":157400000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":35,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":164400000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":36,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":167300000},"#504":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":658000000},"#505":{"kind":"filed","concept":"DepreciationAndAmortization","filing":36,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":489100000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":168900000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":171000000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":177000000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":180000000},"#506":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":716000000},"#507":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":528000000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":188000000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":180000000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":180000000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":186000000},"#508":{"kind":"filed","concept":"DepreciationAndAmortization","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":467000000},"#509":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":546000000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":-79000000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":183000000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":196000000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":119000000},"#510":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":378000000},"#511":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":351000000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":27000000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":119000000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":120000000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":118000000},"#512":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":385000000},"#513":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":357000000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":28000000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":94000000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":96000000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":46,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":99000000},"#514":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":392000000},"#515":{"kind":"filed","concept":"DepreciationAndAmortization","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":289000000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":103000000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":101000000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":107000000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":110000000},"#516":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":432000000},"#517":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":318000000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":114000000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":117000000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":122000000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":126000000},"#518":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":490000000},"#519":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":365000000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":125000000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":123000000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":131000000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":134000000},"#520":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":521000000},"#521":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":388000000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":133000000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":131000000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":134000000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":8041862},"#522":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":32645399},"dilutedShares@2010Q2":{"kind":"computed","op":"product","terms":[{"ref":"#522"}],"scale":0.25,"rule":"split-restated","value":8161349.75},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":8252186},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#176","weight":4},{"ref":"#179","weight":-3}],"rule":"unaverage-quarter","value":8559632},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":8279000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":8522000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":8583000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":8253000},"#523":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":8247000},"#524":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":8227000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#523","weight":4},{"ref":"#524","weight":-3}],"rule":"unaverage-quarter","value":8307000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":8247000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":9501336},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":17637000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":17663000},"#525":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":15700000},"#526":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":14952000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#525","weight":4},{"ref":"#526","weight":-3}],"rule":"unaverage-quarter","value":17944000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":15700000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":18032000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":18180000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":24222000},"#527":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":22800000},"#528":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":20167000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527","weight":4},{"ref":"#528","weight":-3}],"rule":"unaverage-quarter","value":30699000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":22800000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":41300000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":52600000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":54500000},"#529":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":53600000},"#530":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":49500000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#529","weight":4},{"ref":"#530","weight":-3}],"rule":"unaverage-quarter","value":65900000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":53600000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":78800000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":84300000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":98600000},"#531":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":92800000},"#532":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":87300000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#531","weight":4},{"ref":"#532","weight":-3}],"rule":"unaverage-quarter","value":109300000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":92800000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":109600000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":122300000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":122900000},"#533":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":123000000},"#534":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":119200000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#533","weight":4},{"ref":"#534","weight":-3}],"rule":"unaverage-quarter","value":134400000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":123000000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":124400000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":124700000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":129800000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#184","weight":4},{"ref":"#187","weight":-3}],"rule":"unaverage-quarter","value":133400000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":128000000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":133000000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":134000000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":137000000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#192","weight":4},{"ref":"#195","weight":-3}],"rule":"unaverage-quarter","value":135000000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":135000000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":117000000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":102000000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":102000000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#200","weight":4},{"ref":"#203","weight":-3}],"rule":"unaverage-quarter","value":103000000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":106000000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":103000000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":91000000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":102000000},"#535":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":92000000},"#536":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":91000000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#535","weight":4},{"ref":"#536","weight":-3}],"rule":"unaverage-quarter","value":95000000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":92000000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":112000000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":113000000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":116000000},"#537":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":114000000},"#538":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":114000000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#537","weight":4},{"ref":"#538","weight":-3}],"rule":"unaverage-quarter","value":114000000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":114000000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":116000000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":116000000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":116000000},"#539":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":116000000},"#540":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":116000000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#539","weight":4},{"ref":"#540","weight":-3}],"rule":"unaverage-quarter","value":116000000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":116000000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":116000000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":118000000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":119000000},"#541":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":118000000},"#542":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":118000000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#541","weight":4},{"ref":"#542","weight":-3}],"rule":"unaverage-quarter","value":118000000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":118000000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":120000000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":120000000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":120000000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#208","weight":4},{"ref":"#211","weight":-3}],"rule":"unaverage-quarter","value":120000000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":120000000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":120000000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":119000000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":120000000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#216","weight":4},{"ref":"#219","weight":-3}],"rule":"unaverage-quarter","value":116000000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":119000000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":119000000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":118000000},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2010-12-31","value":8126881},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2010-12-31","value":8126881},"#543":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2011-06-30","value":33011561},"sharesOutstanding@2011Q2":{"kind":"computed","op":"product","terms":[{"ref":"#543"}],"scale":0.25,"rule":"split-restated","value":8252890.25},"sharesOutstanding@2011Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2011-09-30","value":8252891},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2011-12-31","value":8365353},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2011-12-31","value":8365353},"sharesOutstanding@2012Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2012-03-31","value":17614483},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2012-06-30","value":17651366},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2012-09-30","value":17818223},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2012-12-31","value":17957985},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2012-12-31","value":17957985},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2013-03-31","value":18152929},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2013-06-30","value":18196217},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2013-09-30","value":29915689},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2013-12-31","value":30538073},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2013-12-31","value":30538073},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2014-03-31","value":52525800},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2014-06-30","value":52592017},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2014-09-30","value":64485445},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2014-12-31","value":77421683},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2014-12-31","value":77421683},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2015-03-31","value":79659071},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2015-06-30","value":95332765},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2015-09-30","value":108373631},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2015-12-31","value":109523493},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2015-12-31","value":109523493},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2016-03-31","value":109736757},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2016-06-30","value":110146754},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2016-09-30","value":110739400},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2016-12-31","value":111100000},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2016-12-31","value":111100000},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2017-03-31","value":111622997},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2017-06-30","value":112500000},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2017-09-30","value":119600000},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":120000000},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":120000000},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2018-03-31","value":120600000},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2018-06-30","value":120800000},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2018-09-30","value":126900000},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-12-31","value":116000000},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-12-31","value":116000000},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2019-03-31","value":93000000},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2019-06-30","value":92000000},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2019-09-30","value":92000000},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2019-12-31","value":92000000},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2019-12-31","value":92000000},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2020-03-31","value":91000000},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2020-06-30","value":91000000},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2020-09-30","value":91000000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2020-12-31","value":102000000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2020-12-31","value":102000000},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2021-03-31","value":112000000},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2021-06-30","value":112000000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2021-09-30","value":115000000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2021-12-31","value":115000000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2021-12-31","value":115000000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2022-03-31","value":115000000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2022-06-30","value":115000000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2022-09-30","value":115000000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2022-12-31","value":115000000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2022-12-31","value":115000000},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2023-03-31","value":116000000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2023-06-30","value":116000000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2023-09-30","value":116000000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2023-12-31","value":116000000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2023-12-31","value":116000000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2024-03-31","value":116000000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2024-06-30","value":116000000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2024-09-30","value":116000000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2024-12-31","value":117000000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2024-12-31","value":117000000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2025-03-31","value":118000000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2025-06-30","value":118000000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2025-09-30","value":117000000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2025-12-31","value":117000000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2025-12-31","value":117000000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2026-03-31","value":117000000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2026-06-30","value":117000000},"totalCosts@FY2017":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":14799000000},"totalCosts@FY2018":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":16575000000},"totalCosts@2019Q1":{"kind":"filed","concept":"CostsAndExpenses","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3988000000},"totalCosts@2019Q2":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":3980000000},"totalCosts@2019Q3":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":3925000000},"#544":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":15827000000},"#545":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":11893000000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#545","weight":-1}],"rule":"quarter-from-ytd","value":3934000000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":10120000000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":2421000000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":2228000000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":2537000000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":139000000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":14155000000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-483000000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":46.04966139954853},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":3.1739517066830834},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":0.47198850810588955},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.1252013471957827},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":4494600000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":468000000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":281000000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-504000000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":47.1295754502308},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":3.7838892139652818},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.2105194720759376},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.1971971971971973},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":4124700000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":545000000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-161000000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":4051000000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-142000000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":46.92270992366412},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":3.3635496183206106},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":1.7414122137404582},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.2634042694465655},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":4322100000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":138000000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":141000000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":4135000000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-126000000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":47.87989915195966},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":5.225762090304836},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":3.4150813660325463},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.2629842522363184},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":4129600000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":268000000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":143000000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":4126000000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-145000000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":48.1199538638985},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":4.821222606689735},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":2.51441753171857},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.2788554639244099},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":3661400000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":207000000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":428000000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":4263000000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-138000000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":48.39371155160629},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":2.8708133971291865},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":2.073365231259968},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.1131904618170843},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":3400000000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":170000000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":551000000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-551000000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":47.83841657503328},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":4.074309855894438},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":2.4422709647549046},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.1131904618170843},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":3400000000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":783000000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-214000000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-118000000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":49.12621359223301},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.203883495145631},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":1.1407766990291262},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.0703283929090381},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":4986000000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":142000000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":142000000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-118000000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":50.25955639452572},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":6.087777253421425},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":3.185464841906559},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.032416235358213},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":4637000000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":263000000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":101000000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-177000000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":50.216658642272506},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":5.512758786711603},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":3.1295137217140105},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.068288119738073},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":4696000000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":245000000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":221000000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":34000000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":210.92299290005462},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":3.1676679410158384},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-5.843801201529219},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.0257826887661141},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":4805000000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":187000000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":250000000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-379000000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":22.263832974440597},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.25231719876416},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":3.922853665387136},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.0257826887661141},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":4805000000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":569000000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":41000000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-139000000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":22.814152094347296},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":1.5453436356242376},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":0.9353395689304594},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.1834564254062039},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":4639000000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":107000000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":98000000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-116000000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":22.8490832157969},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-4.748472026328162},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-6.15890926187118},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.5109642535295884},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":4654000000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-123000000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-67000000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":35000000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":32.18691588785047},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":5.158878504672897},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":3.4766355140186915},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.393640350877193},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":4520000000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":149000000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":67000000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":2785000000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-29000000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":0.17018379850238255},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":5.207624234172907},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":4.2545949625595645},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.042046115093974},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":3509000000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":33000000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":139000000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":6071000000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-249000000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-27.30220492866407},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":1.572632944228275},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":1.7833981841763942},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.042046115093974},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":3509000000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":144000000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":3000000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":1666000000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-74000000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-34.80023161551824},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":3.532136653155762},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":6.658946149392008},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.0227490421455938},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":4533000000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":147000000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":401000000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":1753000000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-61000000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-34.223171382808324},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":6.406833956219968},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":8.32888414308596},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.019876627827279},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":4380000000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":201000000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-58000000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":1765000000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-77000000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-26.010928961748636},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":3.551912568306011},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-3.114754098360656},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.0091017016224773},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":3261000000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":85000000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":41000000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":1706000000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-57000000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":209.5372460496614},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":3.724604966139955},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":6.884875846501129},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.054552590266876},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":3285000000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":-115000000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":387000000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":6890000000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-269000000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":36.073312968619824},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":4.332129963898916},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":4.66537073035268},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.054552590266876},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":3285000000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":318000000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":77000000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":1831000000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-123000000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-28.66948257655755},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":3.3262935586061246},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":25.76557550158395},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.0358391608391608},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":1873000000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":77000000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":50000000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":1876000000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-119000000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-5.178309721543722},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":8.353688324377137},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":6.888128969223254},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.1070615034168565},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":2421000000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":158000000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":159000000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":1807000000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-112000000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-5.0359712230215825},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":7.142857142857142},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":6.731757451181912},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.1592956592956594},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":2304000000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":154000000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":29000000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":1827000000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-167000000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":192.24467504096123},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":0.21845985800109227},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-5.133806663025669},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.081619110816191},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":2013000000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":4000000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":303000000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":7341000000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-521000000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":35.928997149520605},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":4.884685151593677},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":8.629178543664162},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.081619110816191},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":2013000000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":393000000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-148000000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":1849000000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-224000000},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":3.0414263240692185},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":0.7341373885684321},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.0122897800776196},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":2169000000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":63000000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":0},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":1810000000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-131000000},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":5.581637976004173},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":1.7214397496087637},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":0.9928245270711024},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":2162000000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":87000000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":97000000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":1826000000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-139000000},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":7.777777777777778},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":4.242424242424243},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.0597897503285152},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":2092000000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":158000000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-788000000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":1821000000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-1039000000},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":6.1340206185567006},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":2.9896907216494846},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.0018867924528303},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":2923000000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":120000000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-839000000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":7306000000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-1533000000},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":5.65599173553719},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":2.4405991735537187},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.0018867924528303},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":2923000000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":428000000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-161000000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":1880000000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-306000000},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":6.838453914767097},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":3.3201189296333005},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":0.9420468557336621},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":3094000000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":148000000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":20000000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":1882000000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-190000000},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":9.475709475709476},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":7.215007215007215},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.0038910505836576},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":3080000000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":203000000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":137000000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":1877000000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-127000000},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":8.572820263029712},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":4.627374573794447},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.0582213691618683},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":2965000000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":191000000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":23000000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":1773000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-166000000},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":7.752341311134235},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.902185223725286},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.0598591549295775},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":3079000000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":154000000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":19000000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":7412000000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-789000000},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":8.17641228939544},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":4.794350842418236},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.0598591549295775},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":3079000000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":696000000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-57000000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":1803000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-199000000},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":7.727737973387923},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":3.5312180143295806},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.0186976144422952},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":3124000000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":147000000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":51000000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":1882000000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-196000000},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":9.519230769230768},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":5.096153846153846},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.0150093808630394},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":3119000000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":199000000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":215000000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":1947000000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-156000000},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":7.768829938417811},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":3.8844149692089056},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.0191961607678464},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":2887000000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":166000000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":1868000000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-106000000},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":7.110890104425659},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":2.933863749378419},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.0482315112540193},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":2943000000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":144000000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":329000000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":7501000000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-657000000},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":8.042172367291897},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":3.87397327448817},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.0482315112540193},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":2943000000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":656000000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":72000000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":1922000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-111000000},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":8.301526717557252},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":4.818702290076335},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.9905381431105854},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":2935000000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":177000000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":181000000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":2084000000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-127000000},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":11.507430997876858},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":6.8789808917197455},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.0111482720178373},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":2749000000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":269000000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":-285000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":96965000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-186000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":16.717264520252456},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":3.1666932971159225},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":1.7026843492849724},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":3120000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":37699000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":17.944967773921665},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":6.5468517600396625},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":3.728309370352008},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":2607000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":-920000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":41528000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-331000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":18.311285097192226},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":6.569474442044636},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":3.892188624910007},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":2872000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":1725000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":40196000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-329000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":15.455879875833192},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":3.275019852251125},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":1.9731934451476287},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.8074224641007146},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":3202000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":1323000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":1446000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":149541000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-811000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":17.343199123978557},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":5.346009481792806},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":3.093925449562306},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.8074224641007146},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":3202000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":8306000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":1897000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":39508000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-86000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":17.36291799171244},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":4.8183482702129705},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":2.691047508913944},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":1971000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":1409000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":42451000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-174000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":16.283394566154126},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":3.7261305393023996},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":2.0728443779198984},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":1.8380724538619275},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":2270000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":1610000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":-441000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":46919000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-182000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":17.345797547954167},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":0.9917913439827808},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":0.40093692629091143},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":6.511416421328099},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":-68926000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":470000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":2992000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":46474000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-312000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":16.26630373142792},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-5.419076783486446},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-3.316320744017239},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":6.168937838342356},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":-71971000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":-2383000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":5857000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":175352000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-754000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":16.816508165985226},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":0.9735932593914478},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":0.42862951501050395},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":6.168937838342356},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":-71971000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":1668000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-3612000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":48800000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-836000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":15.186098654708521},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-9.417040358744394},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-6.053811659192825},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":12.944029030129755},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":-204452000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":-4200000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-9094000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":57900000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-1733000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":15.53394495412844},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-6.238532110091743},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-9.541284403669724},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":13.460253043685844},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":-190581000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":-3400000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":-8199000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":80300000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-1417000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":13.977464788732394},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-13.098591549295774},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-4.366197183098591},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":12.06383720119869},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":-202653000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":-9600000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":-10395000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":119600000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-3014000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":14.435944700460828},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-10.230414746543778},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-8.571428571428571},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":6.54606645317886},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":-142953000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":-11100000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":-31300000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":306600000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-7000000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":14.653984206748024},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-10.050251256281408},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-7.2864321608040195},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":6.54606645317886},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":-142953000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":-28300000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-29095000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":125300000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-1081000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":14.26315789473684},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-9.912280701754387},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-12.894736842105264},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":6.344490261449377},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":-94552000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":-11400000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-23842000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":151200000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-2783000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":14.106491611962072},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-10.284463894967178},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-12.76440554339898},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":5.027327642335238},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":-65341000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":-14300000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":-15143000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":212400000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-2671000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":17.956185567010312},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-9.484536082474227},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-2.938144329896907},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":2.400555041628122},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":46640000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":-18400000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-9820000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":265700000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-5065000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":20.634525660964233},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-3.304821150855365},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-4.121306376360809},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.7119838872104733},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":162200000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":-8700000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-77900000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":754600000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-11600000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":17.586074327210593},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-7.446959988608856},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-6.905880677773031},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.7119838872104733},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":162200000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":-52800000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-12600000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":303800000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-3900000},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-7.577903682719548},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-10.021246458923514},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.7005162596902441},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":-41809000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":-21500000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-23900000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":592900000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-5900000},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-2.0481927710843375},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-2.3752151462994835},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.7723516428723318},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":-8477000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":-12200000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":1600000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":676100000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-11800000},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-2.0528301886792453},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-1.7509433962264151},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":3.483459212315884},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":-74625000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":-13900000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-31000000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":824700000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-23000000},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":0.7222824124232575},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-1.191765980498375},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":3.211493046444503},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":-62000000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":5900000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":-65900000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":2397500000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-44600000},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-1.7355512178562336},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-2.6988033607739963},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":3.211493046444503},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":-62000000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":-41700000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":35900000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":707800000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-11400000},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-0.6827880512091039},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-2.091038406827881},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":3.9342369477911645},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":-53200000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":-5200000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-101000000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":1246000000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-30500000},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-2.4755325273459987},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-6.480796118101817},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.8288250211327135},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":2595100000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":-52000000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":-9900000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":2317700000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-72500000},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":1.8755292125317526},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-1.4817950889077054},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.6629207717569787},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":2194100000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":28000000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-83200000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":3380300000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-134600000},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-1.1369416270233073},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-1.8879214911887023},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.0975356294536818},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":5118100000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":-36800000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":-158200000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":7651800000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-249000000},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-0.3751705320600273},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-2.5068212824010914},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.0975356294536818},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":5118100000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":-65800000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-107800000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":3483300000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-114700000},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":1.7598781622810726},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-0.6345714527455791},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.1209775516974456},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":58100000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":151400000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":3513000000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-109300000},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":4.623571254038498},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":1.2651698205413624},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.176426028331187},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":178100000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":42500000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":3545000000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-94500000},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":4.5452097581991495},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":0.4065916312133125},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.1773636734845392},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":117000000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":52900000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":3590000000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-164500000},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.355437088614481},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":0.8730892672577925},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.1252013471957827},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":4494600000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":114800000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-106900000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":3435700000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-122400000},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":2.9326176013561236},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":0.601779912417008},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.1920455858006391},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":4780600000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":90700000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":70800000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":3585200000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-139600000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":47.59992553785602},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":4.656543360902056},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":1.380209025875595},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.191901086439624},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":4752100000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":159300000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":165700000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":3710400000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-127900000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":47.43124694502328},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":4.5458053561781275},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":1.6078824830850762},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.2317983285758503},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":4326300000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":173900000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":151400000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":4067700000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-114100000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":46.82530221024773},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":3.013757421139219},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":4.871128490021697},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.1971971971971973},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":4124700000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":121100000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":0.9508174293727341},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":1.8269293283921721},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-3.840648854961832},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":3.2317212926885173},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":3.298731257208766},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":9.751651856915016},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":3.1888419468719253},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-5.194174757281553},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":3.350637092968381},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":2.431391429947039},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-12.06990715456035},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":2.3406048122834937},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":1.667344448962993},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":4.60742830277386},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-2.5046728971962615},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":2.2804628999319263},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":2.2535667963683528},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":0.17371163867979156},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":21.409503470368392},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-3.169398907103825},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":2.3137697516930023},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":5.373507359066926},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":4.065469904963042},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":2.4425989252564726},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":8.17060637204522},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":1.5838339705079192},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":3.9258875356309924},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-7.760880964866282},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":0},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":4.8989898989899},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-40.618556701030926},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-10.834194214876034},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-7.978196233894945},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":0.9620009620009621},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.673161227471993},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":1.1966701352757543},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":0.23538156590683845},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-2.9170931422722624},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.451923076923077},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":10.184746565608718},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.03334559274243},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":3.435114503816794},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":7.685774946921444},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":-0.2846129264200687},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-2.0698344132469404},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":4.150925235219097},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":0.9152651800464595},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":4.570203334297003},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":3.1954460924388806},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-0.9305957078646944},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":6.786888964500397},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":3.307619327294495},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-8.09865470852018},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-16.686238532110092},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-11.547887323943662},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-9.580645161290322},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-11.234745154343145},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-25.5219298245614},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-17.39022611232677},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-7.805670103092783},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-3.8180404354587867},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-11.092125872134416},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-4.461756373937677},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-4.113597246127367},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":0.24150943396226415},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-3.7317924641868303},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-2.796401595518968},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":5.1066856330014225},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-8.306604161526442},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-0.41913632514817956},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-2.4893037728510308},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-2.0752439920243466},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-3.0403023380432637},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":4.110444438411207},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":1.1443804189778664},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":1.438829353206767},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-3.020200593304139},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":1.8828284977262453},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":4.262818039155154},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":3.609832860446818},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":934000000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":1033000000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":309000000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":445000000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":387000000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":358000000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":1329000000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":322000000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":443000000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":431000000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":108000000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":939000000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":290000000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":73000000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":268000000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":60000000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":465000000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":266000000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":321000000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":203000000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":-87000000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":645000000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":171000000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":254000000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":253000000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":107000000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":729000000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":164000000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":194000000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":268000000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":234000000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":804000000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":265000000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":325000000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":317000000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":279000000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":1128000000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":270000000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":330000000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":300000000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":277000000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":1123000000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":308000000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":403000000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":4311000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":3197000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":1587000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":9671000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":2287000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":1933000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":774000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":-2627000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":2368000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":-3883000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":-2976000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":-8879000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":-11162000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":-26900000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":-10700000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":-13500000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":-16100000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":-5900000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":-46100000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":-17500000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":-5100000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":-3100000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":20000000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":-5900000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":10600000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":-25500000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":84500000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":67400000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":137200000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":177600000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":294100000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":234500000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":227800000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":248100000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":323700000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":341200000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":290000000},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":7906000000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#546"}],"scale":100,"value":61.57348848975461},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":8531700000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#547"}],"scale":100,"value":52.99881617965939},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":8807100000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#548"}],"scale":100,"value":53.38987862065834},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":8631000000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#549"}],"scale":100,"value":52.033368091762256},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":8679300000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#550"}],"scale":100,"value":47.115550793266735},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":7872000000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#551"}],"scale":100,"value":49.56808943089431},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":7872000000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#552"}],"scale":100,"value":49.56808943089431},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":8195000000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#553"}],"scale":100,"value":65.43014032946918},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":8046000000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#554"}],"scale":100,"value":63.808103405418834},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":8086000000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#555"}],"scale":100,"value":63.331684392777646},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":8078000000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#556"}],"scale":100,"value":64.14954196583312},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":8078000000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#557"}],"scale":100,"value":64.14954196583312},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":8494000000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#558"}],"scale":100,"value":67.88321167883211},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":9573000000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#559"}],"scale":100,"value":72.48511438420557},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":9330000000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#560"}],"scale":100,"value":70.15005359056806},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":8089000000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#561"}],"scale":100,"value":64.77932995425887},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":8089000000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#562"}],"scale":100,"value":64.77932995425887},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":8076000000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#563"}],"scale":100,"value":63.91778107974244},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":8148000000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#564"}],"scale":100,"value":63.586156111929306},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":4531000000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#565"}],"scale":100,"value":77.57669388655926},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":4651000000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#566"}],"scale":100,"value":75.53214362502688},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":4651000000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#567"}],"scale":100,"value":75.53214362502688},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":4475000000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#568"}],"scale":100,"value":64.29050279329608},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":4564000000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#569"}],"scale":100,"value":62.59859772129711},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":4634000000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#570"}],"scale":100,"value":61.45878290893396},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":3485000000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#571"}],"scale":100,"value":70.961262553802},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":3485000000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#572"}],"scale":100,"value":70.961262553802},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":3533000000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#573"}],"scale":100,"value":70.13869232946504},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":3571000000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#574"}],"scale":100,"value":68.66423970876505},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":3644000000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#575"}],"scale":100,"value":67.15148188803512},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":4601000000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#576"}],"scale":100,"value":72.48424255596609},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":4601000000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#577"}],"scale":100,"value":72.48424255596609},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":4655000000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#578"}],"scale":100,"value":71.38560687432867},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":4829000000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#579"}],"scale":100,"value":68.95837647546075},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":4984000000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#580"}],"scale":100,"value":67.07463884430177},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":4926000000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#581"}],"scale":100,"value":67.49898497766951},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":4926000000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#582"}],"scale":100,"value":67.49898497766951},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":4976000000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#583"}],"scale":100,"value":67.04180064308682},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":5125000000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#584"}],"scale":100,"value":65.24878048780488},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":5039000000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#585"}],"scale":100,"value":63.94125818614804},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":5114000000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#586"}],"scale":100,"value":63.609698865858434},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":5114000000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#587"}],"scale":100,"value":63.609698865858434},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":5023000000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#588"}],"scale":100,"value":63.14951224367908},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":5009000000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#589"}],"scale":100,"value":60.830505090836496},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":37776000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#590"}],"scale":100,"value":9.96135112240576},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":37776000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#591"}],"scale":100,"value":9.96135112240576},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":39869000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#592"}],"scale":100,"value":7.316461411121422},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":111530000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#593"}],"scale":100,"value":2.2836904868645207},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":110529000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#594"}],"scale":100,"value":1.9261913163061277},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":110529000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#595"}],"scale":100,"value":1.9261913163061277},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":243378000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#596"}],"scale":100,"value":0.018078873193139892},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":238478000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#597"}],"scale":100,"value":0.05493169181224264},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":346588000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#598"}],"scale":100,"value":27.078260066707443},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":354647000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#599"}],"scale":100,"value":30.860827809060844},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":354647000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#600"}],"scale":100,"value":30.860827809060844},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":345028000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#601"}],"scale":100,"value":32.3538959156938},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":329646000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#602"}],"scale":100,"value":34.22277230726294},"#603":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":570646000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#603"}],"scale":100,"value":19.959659754033147},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":639600000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#604"}],"scale":100,"value":28.721075672295182},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":639600000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#605"}],"scale":100,"value":28.721075672295182},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":1066871000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#606"}],"scale":100,"value":9.5691981504793},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":1053875000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#607"}],"scale":100,"value":9.785126319535049},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":2257963000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#608"}],"scale":100,"value":26.81509838735179},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":2237200000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#609"}],"scale":100,"value":26.019131056677992},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":2237200000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#610"}],"scale":100,"value":26.019131056677992},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":2659500000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#611"}],"scale":100,"value":36.89039293100207},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":6602700000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#612"}],"scale":100,"value":57.11148469565481},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":6950800000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#613"}],"scale":100,"value":50.05754733268113},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":8468900000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#614"}],"scale":100,"value":63.85599074259939},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":8468900000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#615"}],"scale":100,"value":63.85599074259939},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":7906000000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#616"}],"scale":100,"value":61.57348848975461},"#617":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":8372400000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#617"}],"scale":100,"value":61.184367684296014},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":8293300000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#618"}],"scale":100,"value":60.81415118227967},"#619":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":8497800000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#619"}],"scale":100,"value":56.478147285179695},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":8531700000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#620"}],"scale":100,"value":52.99881617965939},"#621":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":12170800000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#621"}],"scale":100,"value":0.5669306865612779},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":12150200000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#622"}],"scale":100,"value":2.798307846784415},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":391700000},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":12324800000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#623"},{"ref":"#624"}],"scale":100,"value":3.17814487861872},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":488800000},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":12275800000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#625"},{"ref":"#626"}],"scale":100,"value":3.9818178855960507},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":535300000},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":12517150000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#627"},{"ref":"#628"}],"scale":100,"value":4.276532597276537},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":422000000},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":12436000000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#629"},{"ref":"#630"}],"scale":100,"value":3.393374075265359},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":12436000000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#631"}],"scale":100,"value":3.393374075265359},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":396000000},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":13578650000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#632"},{"ref":"#633"}],"scale":100,"value":2.9163429354169965},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":382000000},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":13466850000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#634"},{"ref":"#635"}],"scale":100,"value":2.836595046354567},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":403000000},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":13296050000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#636"},{"ref":"#637"}],"scale":100,"value":3.030975364864001},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":419000000},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":13199000000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#638"},{"ref":"#639"}],"scale":100,"value":3.1744829153723764},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":13199000000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#640"}],"scale":100,"value":3.1744829153723764},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":395000000},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":14379000000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#641"},{"ref":"#642"}],"scale":100,"value":2.747061687182697},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":129000000},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":14977500000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#643"},{"ref":"#644"}],"scale":100,"value":0.8612919379068603},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":92000000},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":14830500000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#645"},{"ref":"#646"}],"scale":100,"value":0.6203432116246923},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":110000000},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":15152500000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#647"},{"ref":"#648"}],"scale":100,"value":0.7259528130671506},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":15152500000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#649"}],"scale":100,"value":0.7259528130671506},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":202000000},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":14965500000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#650"},{"ref":"#651"}],"scale":100,"value":1.3497711402893322},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":489000000},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":15602500000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#652"},{"ref":"#653"}],"scale":100,"value":3.134113122896972},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":339000000},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":12139000000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#654"},{"ref":"#655"}],"scale":100,"value":2.7926517835077025},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":336000000},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":12447000000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#656"},{"ref":"#657"}],"scale":100,"value":2.6994456495541095},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":12447000000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#658"}],"scale":100,"value":2.6994456495541095},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":709000000},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":12344500000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#659"},{"ref":"#660"}],"scale":100,"value":5.743448499331686},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":694000000},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":12102000000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#661"},{"ref":"#662"}],"scale":100,"value":5.734589324078665},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":882000000},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":8518000000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#663"},{"ref":"#664"}],"scale":100,"value":10.354543320028176},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":666000000},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":7493000000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#665"},{"ref":"#666"}],"scale":100,"value":8.888295742693181},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":7493000000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#667"}],"scale":100,"value":8.888295742693181},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":192000000},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":7834000000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#668"},{"ref":"#669"}],"scale":100,"value":2.450855246362012},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":84000000},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":7496000000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#670"},{"ref":"#671"}],"scale":100,"value":1.1205976520811098},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":37000000},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":7465500000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#672"},{"ref":"#673"}],"scale":100,"value":0.49561315384100196},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":189000000},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":6880500000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#674"},{"ref":"#675"}],"scale":100,"value":2.746893394375409},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":6880500000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#676"}],"scale":100,"value":2.746893394375409},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":242000000},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":6975500000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#677"},{"ref":"#678"}],"scale":100,"value":3.469285355888467},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":359000000},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":7040500000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#679"},{"ref":"#680"}],"scale":100,"value":5.099069668347418},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":370000000},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":7175500000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#681"},{"ref":"#682"}],"scale":100,"value":5.156435091631245},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":387000000},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":7602000000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#683"},{"ref":"#684"}],"scale":100,"value":5.0907655880031575},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":7602000000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#685"}],"scale":100,"value":5.0907655880031575},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":389000000},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":7741000000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#686"},{"ref":"#687"}],"scale":100,"value":5.0251905438573825},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":345000000},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":7931000000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#688"},{"ref":"#689"}],"scale":100,"value":4.350018913125709},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":332000000},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":8056000000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#690"},{"ref":"#691"}],"scale":100,"value":4.121151936444885},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":316000000},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":7953000000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#692"},{"ref":"#693"}],"scale":100,"value":3.9733433924305293},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":7953000000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#694"}],"scale":100,"value":3.9733433924305293},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":348000000},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":8031000000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#695"},{"ref":"#696"}],"scale":100,"value":4.333208815838625},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":404000000},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":8233000000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#697"},{"ref":"#698"}],"scale":100,"value":4.90708125835054},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":8.62507058159232},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":4581000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#699"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":8.239801424562918},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":3041000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#700"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":2.375224556744513},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":759000},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":92156500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#701"},{"ref":"#702"}],"scale":100,"value":0.823598986506649},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":92156500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#703"}],"scale":100,"value":0.823598986506649},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":-3058000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#704"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":-1.1528920323020895},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":-9172000},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":158163500},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#705"},{"ref":"#706"}],"scale":100,"value":-5.7990623626816555},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":-12462000},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":257900500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#707"},{"ref":"#708"}],"scale":100,"value":-4.83209609907697},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":-20300000},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":270424500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#709"},{"ref":"#710"}],"scale":100,"value":-7.506716292347772},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":270424500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#711"}],"scale":100,"value":-7.506716292347772},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":-32300000},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":332850000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#712"},{"ref":"#713"}],"scale":100,"value":-9.704070902809073},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":-44600000},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":327605000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#714"},{"ref":"#715"}],"scale":100,"value":-13.61395583095496},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":-47200000},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":544051500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#716"},{"ref":"#717"}],"scale":100,"value":-8.675649272173683},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":-48500000},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":596704000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#718"},{"ref":"#719"}],"scale":100,"value":-8.127983053574301},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":596704000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#720"}],"scale":100,"value":-8.127983053574301},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":-62100000},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":912104500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#721"},{"ref":"#722"}],"scale":100,"value":-6.808430393666515},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":-58400000},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":887654500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#723"},{"ref":"#724"}],"scale":100,"value":-6.57913636443008},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":-64300000},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":1723312500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#725"},{"ref":"#726"}],"scale":100,"value":-3.731186305443731},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":-63600000},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":1764800000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#727"},{"ref":"#728"}],"scale":100,"value":-3.603807796917498},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":1764800000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#729"}],"scale":100,"value":-3.603807796917498},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":-50000000},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":2278427500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#730"},{"ref":"#731"}],"scale":100,"value":-2.194495984620972},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":-115000000},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":5541765000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#732"},{"ref":"#733"}],"scale":100,"value":-2.0751511476939206},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-138400000},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":5891446500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#734"},{"ref":"#735"}],"scale":100,"value":-2.349168408810977},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-191600000},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":7696300000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#736"},{"ref":"#737"}],"scale":100,"value":-2.48950794537635},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":7696300000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#738"}],"scale":100,"value":-2.4830113171264117},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-199400000},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":7862700000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#739"},{"ref":"#740"}],"scale":100,"value":-2.5360245208388976},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-74000000},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":11066500000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#741"},{"ref":"#742"}],"scale":100,"value":-0.668684769348936},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":-23900000},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":10727950000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#743"},{"ref":"#744"}],"scale":100,"value":-0.22278254466137518},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":71300000},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":12170800000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#745"},{"ref":"#746"}],"scale":100,"value":0.5858283761133204},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":115100000},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":12140300000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#747"},{"ref":"#748"}],"scale":100,"value":0.9480820078581254},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":120400000},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":12181100000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#749"},{"ref":"#750"}],"scale":100,"value":0.9884164812701645},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":167800000},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":12388750000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#751"},{"ref":"#752"}],"scale":100,"value":1.3544546463525375},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":340000000},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":12150200000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#753"},{"ref":"#754"}],"scale":100,"value":2.798307846784415},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":3049500000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#755"}],"scale":100,"value":2.2626660108214462},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":3524000000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#756"}],"scale":100,"value":9.648127128263337},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":3677400000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#623"},{"ref":"#757"}],"scale":100,"value":10.65154728884538},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":3694900000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#625"},{"ref":"#758"}],"scale":100,"value":13.229045441013287},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":4144200000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#627"},{"ref":"#759"}],"scale":100,"value":12.916847642488296},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":3990000000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#629"},{"ref":"#760"}],"scale":100,"value":10.576441102756892},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":3990000000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#761"}],"scale":100,"value":10.576441102756892},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":3469000000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#632"},{"ref":"#762"}],"scale":100,"value":11.415393485154224},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":3526000000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#634"},{"ref":"#763"}],"scale":100,"value":10.833806012478728},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":3777500000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#636"},{"ref":"#764"}],"scale":100,"value":10.668431502316347},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":3433000000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#638"},{"ref":"#765"}],"scale":100,"value":12.205068453247888},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":3433000000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#766"}],"scale":100,"value":12.205068453247888},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":2780500000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#641"},{"ref":"#767"}],"scale":100,"value":14.206078043517353},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":2773000000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#643"},{"ref":"#768"}],"scale":100,"value":4.652001442481067},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":2875000000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#645"},{"ref":"#769"}],"scale":100,"value":3.2},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":2872500000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#647"},{"ref":"#770"}],"scale":100,"value":3.829416884247171},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":2872500000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#771"}],"scale":100,"value":3.829416884247171},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":2821000000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#650"},{"ref":"#772"}],"scale":100,"value":7.160581354129741},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":2800500000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#652"},{"ref":"#773"}],"scale":100,"value":17.461167648634174},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":1900500000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#654"},{"ref":"#774"}],"scale":100,"value":17.837411207576952},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":1993500000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#656"},{"ref":"#775"}],"scale":100,"value":16.854778028592925},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":1993500000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#776"}],"scale":100,"value":16.854778028592925},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":2256000000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#659"},{"ref":"#777"}],"scale":100,"value":31.427304964539005},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":2337000000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#661"},{"ref":"#778"}],"scale":100,"value":29.696191698759094},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":1401000000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#663"},{"ref":"#779"}],"scale":100,"value":62.95503211991434},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":1075000000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#665"},{"ref":"#780"}],"scale":100,"value":61.95348837209303},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":1075000000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#781"}],"scale":100,"value":61.95348837209303},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":1326500000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#668"},{"ref":"#782"}],"scale":100,"value":14.474180173388618},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":1413000000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#670"},{"ref":"#783"}],"scale":100,"value":5.9447983014862},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":1491500000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#672"},{"ref":"#784"}],"scale":100,"value":2.48072410325176},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1139000000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#674"},{"ref":"#785"}],"scale":100,"value":16.593503072870938},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1139000000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#786"}],"scale":100,"value":16.593503072870938},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1193500000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#677"},{"ref":"#787"}],"scale":100,"value":20.276497695852534},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1309000000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#679"},{"ref":"#788"}],"scale":100,"value":27.42551566080978},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":1419000000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#681"},{"ref":"#789"}],"scale":100,"value":26.07470049330514},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1433500000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#683"},{"ref":"#790"}],"scale":100,"value":26.996860830136033},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1433500000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#791"}],"scale":100,"value":26.996860830136033},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1486000000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#686"},{"ref":"#792"}],"scale":100,"value":26.17765814266487},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1640000000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#688"},{"ref":"#793"}],"scale":100,"value":21.036585365853657},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1729000000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#690"},{"ref":"#794"}],"scale":100,"value":19.20185078079815},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1731000000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#692"},{"ref":"#795"}],"scale":100,"value":18.25534373194685},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1731000000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#796"}],"scale":100,"value":18.25534373194685},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1745500000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#695"},{"ref":"#797"}],"scale":100,"value":19.936980807791464},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1871500000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#697"},{"ref":"#798"}],"scale":100,"value":21.586962329682073},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":27465500},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#799"}],"scale":100,"value":6.207787952158162},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":31208500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#800"}],"scale":100,"value":15.662399666757453},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#699"},{"ref":"equity@2011Q2"}],"scale":100,"value":12.397163888287508},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#700"},{"ref":"equity@2011Q3"}],"scale":100,"value":2.7903434480607068},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":71206500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#701"},{"ref":"#801"}],"scale":100,"value":1.0659139263971689},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":71206500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#802"}],"scale":100,"value":1.0659139263971689},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#704"},{"ref":"equity@2012Q1"}],"scale":100,"value":-1.2567088857290802},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":137649500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#705"},{"ref":"#803"}],"scale":100,"value":-6.6633006294973836},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":180860500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#707"},{"ref":"#804"}],"scale":100,"value":-6.890393424766601},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":176800000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#709"},{"ref":"#805"}],"scale":100,"value":-11.481900452488688},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":176800000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#806"}],"scale":100,"value":-11.481900452488688},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":238366000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#712"},{"ref":"#807"}],"scale":100,"value":-13.550590268746381},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":227589500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#714"},{"ref":"#808"}],"scale":100,"value":-19.596686138859656},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":354742500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#716"},{"ref":"#809"}],"scale":100,"value":-13.305425766577164},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":350550000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#718"},{"ref":"#810"}],"scale":100,"value":-13.835401511909856},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":350550000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#811"}],"scale":100,"value":-13.835401511909856},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":599089000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#721"},{"ref":"#812"}],"scale":100,"value":-10.36573864651162},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":583792000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#723"},{"ref":"#813"}],"scale":100,"value":-10.003562912818264},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":1054617500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#725"},{"ref":"#814"}],"scale":100,"value":-6.096997252558392},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":1055500000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#727"},{"ref":"#815"}],"scale":100,"value":-6.025580293699669},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":1055500000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#816"}],"scale":100,"value":-6.025580293699669},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":1321590000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#730"},{"ref":"#817"}],"scale":100,"value":-3.783321605036358},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":1891276000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#732"},{"ref":"#818"}],"scale":100,"value":-6.080550908487179},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":2561944000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#734"},{"ref":"#819"}],"scale":100,"value":-5.402147744056856},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":2358050000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#736"},{"ref":"#820"}],"scale":100,"value":-8.125357816840186},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":2358050000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#821"}],"scale":100,"value":-8.10415385594029},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":2557800000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#739"},{"ref":"#822"}],"scale":100,"value":-7.795761982954101},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":2954500000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#741"},{"ref":"#823"}],"scale":100,"value":-2.504653917752581},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":3273650000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#743"},{"ref":"#824"}],"scale":100,"value":-0.7300719380507995},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":3049500000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#745"},{"ref":"#825"}],"scale":100,"value":2.338088211182161},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":3343500000},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#747"},{"ref":"#826"}],"scale":100,"value":3.4425003738597275},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":3163500000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#749"},{"ref":"#827"}],"scale":100,"value":3.805911174332227},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":3387150000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#751"},{"ref":"#828"}],"scale":100,"value":4.95401738925055},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":3524000000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#753"},{"ref":"#829"}],"scale":100,"value":9.648127128263337},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":6995800000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":91.76986042606778},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":762000000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#831"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":5.21239482864766},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":652500000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":18.43480717615482},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":602700000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#833"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":16.027976491237396},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":447900000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":11.522729026780887},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":194900000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#835"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":4.647004124842047},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":1898000000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":12.339899876470973},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-72000000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-1.717557251908397},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-125000000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#838"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-2.8650011460004565},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-181000000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-4.175317185697813},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-6220000000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#840"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-141.7179311916154},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-6598000000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-38.185080155101566},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-1661000000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#842"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-40.31553398058253},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-2111000000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-49.8112317130722},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-1479000000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#844"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-35.60423688011555},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":4769000000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-260.45876570180224},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-4513000000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-42.25259807134163},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-732000000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#847"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-29.76819845465637},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":-254000000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":-11.94170192759756},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":-845000000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#849"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":-31.588785046728972},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":-1166000000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":-39.686861810755616},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":1034000000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#851"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":16.763942931258114},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":167000000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":9.669947886508389},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":174000000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":9.289909236518955},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":116000000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":6.338797814207653},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":59000000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":3.3295711060947975},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":516000000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":7.164676478755894},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":13000000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":0.6863780359028571},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-130000000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-6.350757205666834},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":34000000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":1.747173689619741},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":109000000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":5.953031130529762},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":26000000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":0.33687483804094587},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":111000000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":5.8206607236497065},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":162000000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":8.450704225352123},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":73000000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":3.686868686868694},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-18000000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-0.9278350515463885},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":328000000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":4.23553719008265},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-64000000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-3.1714568880079286},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":1000000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":0.04810004810005264},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":58000000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":2.825133950316605},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":89000000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":4.630593132154015},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":85000000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":1.053022794846381},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":142000000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":7.2671443193449425},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":275000000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":13.221153846153854},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":57851000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":57.77242949588559},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":3754000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":9.305899851264243},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":2941000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":6.61672066234702},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":2528000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":6.0832110113819615},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":19089000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":12.082639710862274},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":3092000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":7.449166425749243},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":10406000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":23.59958270966571},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":23611000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":49.82379877186689},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":64415000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":146.11545877282524},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":101524000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":57.33357428448802},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":69400000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":155.60538116591925},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":82600000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":151.55963302752292},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":123000000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":173.2394366197183},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":148700000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":137.05069124423966},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":423700000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":152.08183776022972},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":168400000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":147.71929824561406},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":443900000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":323.77826404084607},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":468500000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#891"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":241.49484536082474},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":573500000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":222.9782270606532},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":1654300000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":235.55460629360675},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":420600000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":148.93767705382436},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":634900000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":109.27710843373495},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":1699500000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":256.52830188679246},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":2511600000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":302.3474178403756},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":5266600000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":223.4829839599423},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":2842700000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":404.36699857752484},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":2467400000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#900"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":202.92787235792414},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":1351800000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":57.231160033869614},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":334300000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#902"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":10.002094366155045},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":-6200000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":-0.17485968920100126},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":77000000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":2.0905166562593225},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":173300000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":4.666379449620339},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":517500000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":14.075504542240115},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2008-12-31","value":26527000}},"quality":[{"metric":"revenue","periodKey":"FY2020","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.0199e+10 but the year reports 6.1680e+9 (39.52% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2016","rule":"period-consistency","severity":"warning","message":"Quarters sum to 7.1300e+7 but the year reports 6.9000e+7 (3.23% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"operatingCashFlow","periodKey":"FY2022","rule":"period-consistency","severity":"warning","message":"Quarters sum to 8.3600e+8 but the year reports 8.2400e+8 (1.44% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"dilutedShares","periodKey":"2011Q3","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -4.440e+7 against net income 1.900e+5 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"FY2011","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -4.462e+7 against net income 7.590e+5 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2014Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -5.074e+7 against net income -9.900e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2015Q3","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -9.268e+7 against net income -3.500e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"revenue","periodKey":"FY2014","rule":"continuity","severity":"info","message":"Revenue moved 236% year over year — verify against the filing."},{"metric":"revenue","periodKey":"FY2015","rule":"continuity","severity":"info","message":"Revenue moved 223% year over year — verify against the filing."},{"metric":"revenue","periodKey":"2019Q4","rule":"impossible-sign","severity":"error","message":"Revenue reports -1.8310e+9, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"costOfRevenue","periodKey":"2021Q4","rule":"impossible-sign","severity":"error","message":"Cost of revenue reports -1.9410e+9, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"costOfRevenue","periodKey":"2022Q4","rule":"impossible-sign","severity":"error","message":"Cost of revenue reports -1.6890e+9, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2019Q4","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -3.0800e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2020Q4","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -1.6600e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2021Q4","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -2.4200e+8, 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 -2.5600e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"2019Q4","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -3.4000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"2020Q3","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -3.5000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"depreciationAndAmortization","periodKey":"2011Q4","rule":"impossible-sign","severity":"error","message":"Depreciation & amortization reports -2.4400e+5, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"depreciationAndAmortization","periodKey":"2012Q4","rule":"impossible-sign","severity":"error","message":"Depreciation & amortization reports -6.2000e+4, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"depreciationAndAmortization","periodKey":"2019Q4","rule":"impossible-sign","severity":"error","message":"Depreciation & amortization reports -7.9000e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"dilutedShares","periodKey":"FY2011","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 49 of 67 period(s), by up to 101.7% — this issuer means something different by it, so the missing periods are left empty rather than inferred."},{"metric":"operatingExpenses","periodKey":"2012Q2","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 11 of 20 period(s), by up to 79.5% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}