Fundamentals - AlphaKey Financial

Stock Fundamentals

Directors & Officers

▼
Name	Title	Year Born
Mr. Thomas V. Taylor Jr.	Executive Chairman	1966
Mr. Bradley S. Paulsen	President, CEO & Director	1976
Mr. Bryan H. Langley	Executive VP, CFO & Principal Accounting Officer	1986
Mr. David Victor Christopherson Esq.	Executive VP, Chief Administrative Officer & Chief Legal Officer	1975
Mr. Ersan Sayman	Executive Vice President of Merchandising	1972
Mr. John J. Adamson	Executive VP & Chief Information Officer	1971
Mr. Wayne Hood	Senior Vice President of Investor Relations	NA
Mr. Steven A. Denny	Executive Vice President of Store Operations	1964
Wayne Rader	Chief Executive Merchant	NA
Ms. Krystal Zell	EVP & Chief Customer Officer	1980
Insider Trading

▼
Date	Insider Name	Title	Transaction Type	Shares	Price	Value
Nov 03, 2025	Bradley Paulsen	N/A	Purchase	5.00K	$60.27	$301.35K
Institutional Holders

▼
Holder Name	Shares	Date Reported	% Out	Value	% Change
FMR Inc	10.66M	Mar 31, 2026	9.86%	$0.03	33.55%
BlackRock Inc	10.24M	Mar 31, 2026	9.47%	$0.01	1.34%
Vanguard Group Inc	10.04M	Dec 31, 2025	9.29%	$0.01	-0.58%
Principal Financial Group Inc	6.84M	Mar 31, 2026	6.33%	$0.19	6.49%
Capital World Investors	6.30M	Mar 31, 2026	5.83%	$0.04	-15.72%
Vanguard Capital Management, LLC	4.85M	Mar 31, 2026	4.48%	$0.01	0.00%
Vanguard Portfolio Management, LLC	4.48M	Mar 31, 2026	4.14%	$0.01	0.00%
State Street Corp	3.25M	Mar 31, 2026	3.01%	$0.01	1.97%
Wasatch Advisors LP	2.90M	Mar 31, 2026	2.68%	$0.98	23.11%
Turtle Creek Asset Management Inc.	2.76M	Mar 31, 2026	2.55%	$5.24	41.73%
Dimensional Fund Advisors, Inc.	2.61M	Mar 31, 2026	2.41%	$0.03	33.86%
Timucuan Asset Management Inc/FL	2.59M	Mar 31, 2026	2.39%	$4.83	1.02%
Champlain Investment Partners, LLC	2.27M	Mar 31, 2026	2.10%	$1.47	28.12%
T. Rowe Price Associates, Inc.	2.17M	Mar 31, 2026	2.01%	$0.01	-14.14%
Geode Capital Management, LLC	2.04M	Mar 31, 2026	1.88%	$0.01	3.59%
Massachusetts Financial Services Company	1.91M	Mar 31, 2026	1.77%	$0.03	0.85%
Morgan Stanley - Brokerage Accounts	1.81M	Mar 31, 2026	1.67%	$0.01	-64.70%
Van Berkom and Associates Inc	1.80M	Mar 31, 2026	1.67%	$1.50	96.43%
T. Rowe Price Investment Management,Inc.	1.68M	Mar 31, 2026	1.55%	$0.06	26.52%
Capital Research & Mgmt Co - Division 3	1.58M	Mar 31, 2026	1.46%	$0.02	49.77%
Shares Statistics

▼
Shares Outstanding: 108.09M
Shares Float: 106.43M
% Insiders: 132.00%
% Institutions: 11,821.60%
Short % Float: 12.34%
Fund Holdings

▼
Rank	Holder Name	Shares Held	% of Shares	Change	Date Reported
1	Fidelity Contrafund	5.02M	4.65%	▲ 46.58%	Apr 30, 2026
2	Principal MidCap R5	4.93M	4.56%	▲ 0.00%	Apr 30, 2026
3	Principal Aligned MidCap Equity	4.93M	4.56%	▲ 3.88%	Mar 31, 2026
4	Capital Group Growth Fnd of Amer Comp	4.03M	3.73%	▲ 0.00%	Mar 31, 2026
5	American Funds Growth Fund of Amer A	4.03M	3.73%	▲ 0.00%	Mar 31, 2026
6	iShares Core S&P Mid-Cap ETF	3.66M	3.38%	▲ 0.02%	May 29, 2026
7	Vanguard Total Stock Mkt Idx Inv	3.45M	3.19%	▲ 0.27%	Apr 30, 2026
8	American Funds SMALLCAP World A	3.16M	2.93%	▼ 14.43%	Mar 31, 2026
9	Vanguard Small Cap Index	2.48M	2.30%	▼ 0.12%	Apr 30, 2026
10	Fidelity Contrafund Commingled Pl Cl S	1.92M	1.78%	▲ 42.80%	Apr 30, 2026
Valuation Metrics

▼
Enterprise Value: $7.48B
Trailing P/E: 28.99
Forward P/E: 25.71
Financial Highlights

▼
Market Cap: $5.77B
EBITDA: $500.39M
P/E Ratio: $28.99
PEG Ratio: $2.20
Book Value: $22.73
Earnings/Share: $1.84
Profit Margin: 4.27%
Operating Margin: 4.55%
ROA (TTM): 2.95%
ROE (TTM): 8.53%
Revenue (TTM): $4.68B
Revenue/Share (TTM): $43.39
Earnings Growth (YOY): -18.20%
Revenue Growth (YOY): -0.70%
Stock Price History

▼
1 Year Price History

2 Years Price History

5 Years Price History

10 Years Price History

Financial Charts

▼
Download Financials (Excel)
Revenue & Net Income (Yearly)

Revenue & Net Income (Quarterly)

Operating Expenses (Yearly)

Operating Expenses (Quarterly)

Balance Sheet (Yearly)

Balance Sheet (Quarterly)

Assets Breakdown (Yearly)

Assets Breakdown (Quarterly)

Liabilities Breakdown (Yearly)

Liabilities Breakdown (Quarterly)

Earnings Per Share (EPS) History

▼
Financial Ratios

▼
Balance Sheet (Yearly)

▼
Date	Cash	Total Debt	Total Assets	Total Liabilities	Total Equity
2025-12-31	$249.30M	$N/A	$5.47B	$3.06B	$2.41B
2024-12-31	$187.67M	$N/A	$5.05B	$2.88B	$2.17B
2023-12-31	$34.38M	$N/A	$4.66B	$2.73B	$1.93B
2022-12-31	$9.79M	$N/A	$4.35B	$2.69B	$1.66B
2021-12-31	$139.44M	$N/A	$3.73B	$2.41B	$1.32B
2020-12-31	$307.77M	$N/A	$2.88B	$1.88B	$997.39M
2019-12-31	$27.04M	$N/A	$2.57B	$1.81B	$764.34M
2018-12-31	$644.00K	$N/A	$1.23B	$649.78M	$584.31M
2017-12-31	$556.00K	$N/A	$1.07B	$625.13M	$442.86M
2016-12-31	$451.00K	$N/A	$831.17M	$696.88M	$134.28M
2015-12-31	$318.00K	$N/A	$748.89M	$436.52M	$312.37M
2014-12-31	$279.00K	$N/A	$635.50M	$353.26M	$282.24M
2013-12-31	$175.00K	$N/A	$562.34M	$298.21M	$264.13M
2012-12-31	$172.00K	$N/A	$483.44M	$208.25M	$275.19M
2011-12-31	$N/A	$N/A	$N/A	$N/A	$N/A
Financial Ratios

▼
Date	Current Ratio	Debt/Equity	Debt/Assets	Interest Coverage	Debt/EBITDA
2025-12-31	1.33x	0.15x	0.56x	28.83x	0.69x
2024-12-31	1.20x	0.15x	0.57x	92.38x	0.69x
2023-12-31	1.14x	0.17x	0.59x	32.48x	0.62x
2022-12-31	1.45x	0.31x	0.62x	35.62x	0.93x
2021-12-31	1.23x	0.23x	0.65x	68.84x	0.66x
2020-12-31	1.49x	0.30x	0.65x	25.58x	0.99x
2019-12-31	1.27x	0.28x	0.70x	18.09x	0.93x
2018-12-31	1.38x	0.25x	0.53x	14.72x	0.79x
2017-12-31	1.40x	0.43x	0.59x	8.55x	1.27x
2016-12-31	1.38x	2.91x	0.84x	5.40x	3.61x
2015-12-31	1.55x	0.57x	0.58x	5.58x	2.45x
2014-12-31	1.54x	0.54x	0.56x	3.76x	3.03x
2013-12-31	2.15x	0.01x	0.53x	3.55x	0.04x
2012-12-31	1.57x	0.03x	0.43x	4.21x	0.28x
2011-12-31	N/A	N/A	N/A	2.99x	0.00x
📦 Raw API Data (JSON Explorer)

▼
Comprehensive raw data returned from the EOD Fundamentals API. Expand sections below to drill down.
{
    "General": {
        "Code": "FND",
        "Type": "Common Stock",
        "Name": "Floor & Decor Holdings Inc",
        "Exchange": "NYSE",
        "CurrencyCode": "USD",
        "CurrencyName": "US Dollar",
        "CurrencySymbol": "$",
        "CountryName": "USA",
        "CountryISO": "US",
        "OpenFigi": "BBG007GJ2F81",
        "ISIN": "US3397501012",
        "LEI": "549300M5FR3N688XGQ36",
        "PrimaryTicker": "FND.US",
        "CUSIP": "339750101",
        "CIK": "0001507079",
        "EmployerIdNumber": "27-3730271",
        "FiscalYearEnd": "December",
        "IPODate": "2017-04-27",
        "InternationalDomestic": "Domestic",
        "Sector": "Consumer Cyclical",
        "Industry": "Home Improvement Retail",
        "GicSector": "Consumer Discretionary",
        "GicGroup": "Consumer Discretionary Distribution & Retail",
        "GicIndustry": "Specialty Retail",
        "GicSubIndustry": "Home Improvement Retail",
        "HomeCategory": "Domestic",
        "IsDelisted": false,
        "Description": "Floor & Decor Holdings, Inc., together with its subsidiaries, operates as a multi-channel specialty retailer of hard surface flooring and related accessories, and commercial surfaces seller in the United States. The company offers wood-based laminate flooring, vinyl, and engineered/composite rigid core vinyl; porcelain and ceramic tile, porcelain mosaics and tile slabs; grout, mortar, backer board, tools, adhesives, underlayments, moldings, and stair treads; and decorative tiles and mosaics, such as natural stone, porcelain, ceramic, glass, wall tile, and decorative trims. The company also provides solid prefinished and unfinished hardwood, engineered hardwood, bamboo, and wood countertops; marble, limestone, travertine, slate, ledger; and vanities, shower doors, bath accessories, faucets, sinks, custom countertops, bathroom mirrors, bathroom lighting, and kitchen cabinets. It sells products through its warehouse-format stores and five small-format design studios, as well as through Website, FloorandDecor.com. The company serves professional installers, commercial businesses, and homeowners. The company was formerly known as FDO Holdings, Inc. and changed its name to Floor & Decor Holdings, Inc. in April 2017. Floor & Decor Holdings, Inc. was founded in 2000 and is headquartered in Atlanta, Georgia.",
        "Address": "2500 Windy Ridge Parkway SE, Atlanta, GA, United States, 30339",
        "AddressData": {
            "Street": "2500 Windy Ridge Parkway SE",
            "City": "Atlanta",
            "State": "GA",
            "Country": "United States",
            "ZIP": "30339"
        },
        "Listings": [],
        "Officers": [
            {
                "Name": "Mr. Thomas V. Taylor Jr.",
                "Title": "Executive Chairman",
                "YearBorn": "1966"
            },
            {
                "Name": "Mr. Bradley S. Paulsen",
                "Title": "President, CEO & Director",
                "YearBorn": "1976"
            },
            {
                "Name": "Mr. Bryan H. Langley",
                "Title": "Executive VP, CFO & Principal Accounting Officer",
                "YearBorn": "1986"
            },
            {
                "Name": "Mr. David Victor Christopherson Esq.",
                "Title": "Executive VP, Chief Administrative Officer & Chief Legal Officer",
                "YearBorn": "1975"
            },
            {
                "Name": "Mr. Ersan  Sayman",
                "Title": "Executive Vice President of Merchandising",
                "YearBorn": "1972"
            },
            {
                "Name": "Mr. John J. Adamson",
                "Title": "Executive VP & Chief Information Officer",
                "YearBorn": "1971"
            },
            {
                "Name": "Mr. Wayne  Hood",
                "Title": "Senior Vice President of Investor Relations",
                "YearBorn": "NA"
            },
            {
                "Name": "Mr. Steven A. Denny",
                "Title": "Executive Vice President of Store Operations",
                "YearBorn": "1964"
            },
            {
                "Name": "Wayne  Rader",
                "Title": "Chief Executive Merchant",
                "YearBorn": "NA"
            },
            {
                "Name": "Ms. Krystal  Zell",
                "Title": "EVP & Chief Customer Officer",
                "YearBorn": "1980"
            }
        ],
        "Phone": "404 471 1634",
        "WebURL": "https://www.flooranddecor.com",
        "LogoURL": "/img/logos/US/FND.png",
        "FullTimeEmployees": 10469,
        "UpdatedAt": "2026-06-14"
    },
    "Highlights": {
        "MarketCapitalization": 5765742080,
        "MarketCapitalizationMln": 5765.7421,
        "EBITDA": 500385984,
        "PERatio": 28.9891,
        "PEGRatio": 2.2,
        "WallStreetTargetPrice": 53.9091,
        "BookValue": 22.728,
        "DividendShare": null,
        "DividendYield": null,
        "EarningsShare": 1.84,
        "EPSEstimateCurrentYear": 1.9028,
        "EPSEstimateNextYear": 2.1693,
        "EPSEstimateNextQuarter": 0.6016,
        "EPSEstimateCurrentQuarter": 0.4141,
        "MostRecentQuarter": "2026-03-31",
        "ProfitMargin": 0.0427,
        "OperatingMarginTTM": 0.0455,
        "ReturnOnAssetsTTM": 0.0295,
        "ReturnOnEquityTTM": 0.0853,
        "RevenueTTM": 4675625984,
        "RevenuePerShareTTM": 43.39,
        "QuarterlyRevenueGrowthYOY": -0.007,
        "GrossProfitTTM": 2104480000,
        "DilutedEpsTTM": 1.84,
        "QuarterlyEarningsGrowthYOY": -0.182
    },
    "Valuation": {
        "TrailingPE": 28.9891,
        "ForwardPE": 25.7069,
        "PriceSalesTTM": 1.2331,
        "PriceBookMRQ": 2.3469,
        "EnterpriseValue": 7478718961,
        "EnterpriseValueRevenue": 1.5995,
        "EnterpriseValueEbitda": 14.6904
    },
    "SharesStats": {
        "SharesOutstanding": 108094150,
        "SharesFloat": 106427338,
        "PercentInsiders": 1.32,
        "PercentInstitutions": 118.21600000000001,
        "SharesShort": null,
        "SharesShortPriorMonth": null,
        "ShortRatio": null,
        "ShortPercentOutstanding": null,
        "ShortPercentFloat": 0.1234
    },
    "Technicals": {
        "Beta": 1.617,
        "52WeekHigh": 92.405,
        "52WeekLow": 42.64,
        "50DayMA": 49.704,
        "200DayMA": 63.2438,
        "SharesShort": 13166267,
        "SharesShortPriorMonth": 12092401,
        "ShortRatio": 3.78,
        "ShortPercent": 0.1234
    },
    "SplitsDividends": {
        "ForwardAnnualDividendRate": 0,
        "ForwardAnnualDividendYield": 0,
        "PayoutRatio": 0,
        "DividendDate": null,
        "ExDividendDate": null,
        "LastSplitFactor": "",
        "LastSplitDate": "0000-00-00",
        "NumberDividendsByYear": []
    },
    "AnalystRatings": {
        "Rating": 3.5833,
        "TargetPrice": 53.9091,
        "StrongBuy": 8,
        "Buy": 0,
        "Hold": 14,
        "Sell": 2,
        "StrongSell": 0
    },
    "Holders": {
        "Institutions": [
            {
                "name": "FMR Inc",
                "date": "2026-03-31",
                "totalShares": 9.8647,
                "totalAssets": 0.0285,
                "currentShares": 10663192,
                "change": 2679062,
                "change_p": 33.5548
            },
            {
                "name": "BlackRock Inc",
                "date": "2026-03-31",
                "totalShares": 9.4715,
                "totalAssets": 0.0091,
                "currentShares": 10238168,
                "change": 135404,
                "change_p": 1.3403
            },
            {
                "name": "Vanguard Group Inc",
                "date": "2025-12-31",
                "totalShares": 9.2883,
                "totalAssets": 0.0089,
                "currentShares": 10040144,
                "change": -58916,
                "change_p": -0.5834
            },
            {
                "name": "Principal Financial Group Inc",
                "date": "2026-03-31",
                "totalShares": 6.3256,
                "totalAssets": 0.1855,
                "currentShares": 6837639,
                "change": 416572,
                "change_p": 6.4876
            },
            {
                "name": "Capital World Investors",
                "date": "2026-03-31",
                "totalShares": 5.8256,
                "totalAssets": 0.0436,
                "currentShares": 6297143,
                "change": -1174901,
                "change_p": -15.724
            },
            {
                "name": "Vanguard Capital Management, LLC",
                "date": "2026-03-31",
                "totalShares": 4.4839,
                "totalAssets": 0.0061,
                "currentShares": 4846869,
                "change": 4846869,
                "change_p": 0
            },
            {
                "name": "Vanguard Portfolio Management, LLC",
                "date": "2026-03-31",
                "totalShares": 4.1416,
                "totalAssets": 0.0119,
                "currentShares": 4476867,
                "change": 4476867,
                "change_p": 0
            },
            {
                "name": "State Street Corp",
                "date": "2026-03-31",
                "totalShares": 3.0076,
                "totalAssets": 0.0057,
                "currentShares": 3251071,
                "change": 62866,
                "change_p": 1.9718
            },
            {
                "name": "Wasatch Advisors LP",
                "date": "2026-03-31",
                "totalShares": 2.6801,
                "totalAssets": 0.9773,
                "currentShares": 2897074,
                "change": 543744,
                "change_p": 23.1053
            },
            {
                "name": "Turtle Creek Asset Management Inc.",
                "date": "2026-03-31",
                "totalShares": 2.5511,
                "totalAssets": 5.2406,
                "currentShares": 2757643,
                "change": 811910,
                "change_p": 41.7277
            },
            {
                "name": "Dimensional Fund Advisors, Inc.",
                "date": "2026-03-31",
                "totalShares": 2.4117,
                "totalAssets": 0.0275,
                "currentShares": 2606871,
                "change": 659355,
                "change_p": 33.8562
            },
            {
                "name": "Timucuan Asset Management Inc/FL",
                "date": "2026-03-31",
                "totalShares": 2.3918,
                "totalAssets": 4.8337,
                "currentShares": 2585343,
                "change": 26055,
                "change_p": 1.0181
            },
            {
                "name": "Champlain Investment Partners, LLC",
                "date": "2026-03-31",
                "totalShares": 2.1034,
                "totalAssets": 1.4657,
                "currentShares": 2273664,
                "change": 498990,
                "change_p": 28.1173
            },
            {
                "name": "T. Rowe Price Associates, Inc.",
                "date": "2026-03-31",
                "totalShares": 2.0081,
                "totalAssets": 0.0128,
                "currentShares": 2170633,
                "change": -357425,
                "change_p": -14.1383
            },
            {
                "name": "Geode Capital Management, LLC",
                "date": "2026-03-31",
                "totalShares": 1.8843,
                "totalAssets": 0.0064,
                "currentShares": 2036848,
                "change": 70645,
                "change_p": 3.593
            },
            {
                "name": "Massachusetts Financial Services Company",
                "date": "2026-03-31",
                "totalShares": 1.7661,
                "totalAssets": 0.0326,
                "currentShares": 1909072,
                "change": 16024,
                "change_p": 0.8465
            },
            {
                "name": "Morgan Stanley - Brokerage Accounts",
                "date": "2026-03-31",
                "totalShares": 1.672,
                "totalAssets": 0.0055,
                "currentShares": 1807367,
                "change": -3312749,
                "change_p": -64.7007
            },
            {
                "name": "Van Berkom and Associates Inc",
                "date": "2026-03-31",
                "totalShares": 1.6696,
                "totalAssets": 1.502,
                "currentShares": 1804722,
                "change": 885979,
                "change_p": 96.4338
            },
            {
                "name": "T. Rowe Price Investment Management,Inc.",
                "date": "2026-03-31",
                "totalShares": 1.5531,
                "totalAssets": 0.0587,
                "currentShares": 1678796,
                "change": 351887,
                "change_p": 26.5193
            },
            {
                "name": "Capital Research & Mgmt Co - Division 3",
                "date": "2026-03-31",
                "totalShares": 1.4616,
                "totalAssets": 0.0188,
                "currentShares": 1579949,
                "change": 525000,
                "change_p": 49.7654
            }
        ],
        "Funds": [
            {
                "name": "Fidelity Contrafund",
                "date": "2026-04-30",
                "totalShares": 4.6455,
                "totalAssets": 0.1408,
                "currentShares": 5021558,
                "change": 1595738,
                "change_p": 46.5797
            },
            {
                "name": "Principal MidCap R5",
                "date": "2026-04-30",
                "totalShares": 4.5587,
                "totalAssets": 0.9468,
                "currentShares": 4927654,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Principal Aligned MidCap Equity",
                "date": "2026-03-31",
                "totalShares": 4.5587,
                "totalAssets": 0.9892,
                "currentShares": 4927654,
                "change": 184200,
                "change_p": 3.8832
            },
            {
                "name": "Capital Group Growth Fnd of Amer Comp",
                "date": "2026-03-31",
                "totalShares": 3.7263,
                "totalAssets": 0.0668,
                "currentShares": 4027951,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "American Funds Growth Fund of Amer A",
                "date": "2026-03-31",
                "totalShares": 3.7263,
                "totalAssets": 0.0668,
                "currentShares": 4027951,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "iShares Core S&P Mid-Cap ETF",
                "date": "2026-05-29",
                "totalShares": 3.3818,
                "totalAssets": 0.1577,
                "currentShares": 3655535,
                "change": 684,
                "change_p": 0.0187
            },
            {
                "name": "Vanguard Total Stock Mkt Idx Inv",
                "date": "2026-04-30",
                "totalShares": 3.1884,
                "totalAssets": 0.0075,
                "currentShares": 3446455,
                "change": 9437,
                "change_p": 0.2746
            },
            {
                "name": "American Funds SMALLCAP World A",
                "date": "2026-03-31",
                "totalShares": 2.926,
                "totalAssets": 0.1986,
                "currentShares": 3162848,
                "change": -533500,
                "change_p": -14.4332
            },
            {
                "name": "Vanguard Small Cap Index",
                "date": "2026-04-30",
                "totalShares": 2.2988,
                "totalAssets": 0.0668,
                "currentShares": 2484903,
                "change": -2886,
                "change_p": -0.116
            },
            {
                "name": "Fidelity Contrafund Commingled Pl Cl S",
                "date": "2026-04-30",
                "totalShares": 1.7753,
                "totalAssets": 0.1433,
                "currentShares": 1918981,
                "change": 575147,
                "change_p": 42.799
            },
            {
                "name": "T. Rowe Price All-Cap Opportunities Fund",
                "date": "2026-04-30",
                "totalShares": 1.342,
                "totalAssets": 0.4616,
                "currentShares": 1450609,
                "change": 341200,
                "change_p": 30.7551
            },
            {
                "name": "Vanguard Small Cap Growth Index Inv",
                "date": "2026-04-30",
                "totalShares": 1.2901,
                "totalAssets": 0.1537,
                "currentShares": 1394511,
                "change": -1537,
                "change_p": -0.1101
            },
            {
                "name": "MS INVF US Advantage I",
                "date": "2025-12-31",
                "totalShares": 1.2163,
                "totalAssets": 2.0246,
                "currentShares": 1314747,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Vanguard Institutional Extnd Mkt Idx Tr",
                "date": "2026-04-30",
                "totalShares": 1.1241,
                "totalAssets": 0.064,
                "currentShares": 1215068,
                "change": 9960,
                "change_p": 0.8265
            },
            {
                "name": "Champlain Mid Cap Fund, LLC",
                "date": "2026-05-31",
                "totalShares": 1.0987,
                "totalAssets": 1.3419,
                "currentShares": 1187630,
                "change": -348340,
                "change_p": -22.6788
            },
            {
                "name": "T. Rowe Price US All-Cap Opp Eq Comp",
                "date": "2026-03-31",
                "totalShares": 1.0263,
                "totalAssets": 0.3925,
                "currentShares": 1109409,
                "change": -74191,
                "change_p": -6.2682
            },
            {
                "name": "Fidelity Contrafund K6",
                "date": "2026-04-30",
                "totalShares": 1.0104,
                "totalAssets": 0.1442,
                "currentShares": 1092201,
                "change": 344848,
                "change_p": 46.1426
            },
            {
                "name": "Nomura US Mid Cap Growth Equity",
                "date": "2026-03-31",
                "totalShares": 0.9788,
                "totalAssets": 1.793,
                "currentShares": 1058013,
                "change": -12640,
                "change_p": -1.1806
            },
            {
                "name": "Nomura Mid Cap Growth A",
                "date": "2026-04-30",
                "totalShares": 0.9691,
                "totalAssets": 1.6793,
                "currentShares": 1047550,
                "change": -10463,
                "change_p": -0.9889
            },
            {
                "name": "Fidelity Greater Canada Sr F",
                "date": "2026-03-31",
                "totalShares": 0.9251,
                "totalAssets": 0.7281,
                "currentShares": 1000000,
                "change": 200000,
                "change_p": 25
            }
        ]
    },
    "InsiderTransactions": [
        {
            "date": "2025-11-03",
            "ownerCik": null,
            "ownerName": "Bradley Paulsen",
            "transactionDate": "2025-11-03",
            "transactionCode": "P",
            "transactionAmount": 5000,
            "transactionPrice": 60.27,
            "transactionAcquiredDisposed": "A",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1507079/000162828025048316/xslF345X05/wk-form4_1762205930.xml"
        }
    ],
    "outstandingShares": {
        "annual": [
            {
                "date": "2026",
                "dateFormatted": "2026-12-31",
                "sharesMln": "108.4270",
                "shares": 108427000
            },
            {
                "date": "2025",
                "dateFormatted": "2025-12-31",
                "sharesMln": "108.4270",
                "shares": 108427000
            },
            {
                "date": "2024",
                "dateFormatted": "2024-12-31",
                "sharesMln": "108.4310",
                "shares": 108431000
            },
            {
                "date": "2023",
                "dateFormatted": "2023-12-31",
                "sharesMln": "107.9820",
                "shares": 107982000
            },
            {
                "date": "2022",
                "dateFormatted": "2022-12-31",
                "sharesMln": "107.4450",
                "shares": 107445000
            },
            {
                "date": "2021",
                "dateFormatted": "2021-12-31",
                "sharesMln": "107.6120",
                "shares": 107612000
            },
            {
                "date": "2020",
                "dateFormatted": "2020-12-31",
                "sharesMln": "106.7990",
                "shares": 106799000
            },
            {
                "date": "2019",
                "dateFormatted": "2019-12-31",
                "sharesMln": "105.3830",
                "shares": 105383000
            },
            {
                "date": "2018",
                "dateFormatted": "2018-12-31",
                "sharesMln": "103.7900",
                "shares": 103790000
            },
            {
                "date": "2017",
                "dateFormatted": "2017-12-31",
                "sharesMln": "104.2380",
                "shares": 104238000
            },
            {
                "date": "2016",
                "dateFormatted": "2016-12-31",
                "sharesMln": "92.2557",
                "shares": 92255700
            },
            {
                "date": "2015",
                "dateFormatted": "2015-12-31",
                "sharesMln": "92.2557",
                "shares": 92255700
            },
            {
                "date": "2014",
                "dateFormatted": "2014-12-31",
                "sharesMln": "92.2557",
                "shares": 92255700
            },
            {
                "date": "2013",
                "dateFormatted": "2013-12-31",
                "sharesMln": "92.2557",
                "shares": 92255700
            }
        ],
        "quarterly": [
            {
                "date": "2026-Q1",
                "dateFormatted": "2026-03-31",
                "sharesMln": "108.4270",
                "shares": 108427000
            },
            {
                "date": "2025-Q4",
                "dateFormatted": "2025-12-31",
                "sharesMln": "108.4270",
                "shares": 108427000
            },
            {
                "date": "2025-Q3",
                "dateFormatted": "2025-09-30",
                "sharesMln": "108.4680",
                "shares": 108468000
            },
            {
                "date": "2025-Q2",
                "dateFormatted": "2025-06-30",
                "sharesMln": "108.3240",
                "shares": 108324000
            },
            {
                "date": "2025-Q1",
                "dateFormatted": "2025-03-31",
                "sharesMln": "108.3190",
                "shares": 108319000
            },
            {
                "date": "2024-Q4",
                "dateFormatted": "2024-12-31",
                "sharesMln": "108.4310",
                "shares": 108431000
            },
            {
                "date": "2024-Q3",
                "dateFormatted": "2024-09-30",
                "sharesMln": "108.2920",
                "shares": 108292000
            },
            {
                "date": "2024-Q2",
                "dateFormatted": "2024-06-30",
                "sharesMln": "108.2740",
                "shares": 108274000
            },
            {
                "date": "2024-Q1",
                "dateFormatted": "2024-03-31",
                "sharesMln": "108.2550",
                "shares": 108255000
            },
            {
                "date": "2023-Q4",
                "dateFormatted": "2023-12-31",
                "sharesMln": "107.9820",
                "shares": 107982000
            },
            {
                "date": "2023-Q3",
                "dateFormatted": "2023-09-30",
                "sharesMln": "108.0020",
                "shares": 108002000
            },
            {
                "date": "2023-Q2",
                "dateFormatted": "2023-06-30",
                "sharesMln": "107.8050",
                "shares": 107805000
            },
            {
                "date": "2023-Q1",
                "dateFormatted": "2023-03-31",
                "sharesMln": "107.7180",
                "shares": 107718000
            },
            {
                "date": "2022-Q4",
                "dateFormatted": "2022-12-31",
                "sharesMln": "107.4450",
                "shares": 107445000
            },
            {
                "date": "2022-Q3",
                "dateFormatted": "2022-09-30",
                "sharesMln": "107.4700",
                "shares": 107470000
            },
            {
                "date": "2022-Q2",
                "dateFormatted": "2022-06-30",
                "sharesMln": "107.3000",
                "shares": 107300000
            },
            {
                "date": "2022-Q1",
                "dateFormatted": "2022-03-31",
                "sharesMln": "107.5390",
                "shares": 107539000
            },
            {
                "date": "2021-Q4",
                "dateFormatted": "2021-12-31",
                "sharesMln": "107.6120",
                "shares": 107612000
            },
            {
                "date": "2021-Q3",
                "dateFormatted": "2021-09-30",
                "sharesMln": "107.4860",
                "shares": 107486000
            },
            {
                "date": "2021-Q2",
                "dateFormatted": "2021-06-30",
                "sharesMln": "107.2650",
                "shares": 107265000
            },
            {
                "date": "2021-Q1",
                "dateFormatted": "2021-03-31",
                "sharesMln": "107.0990",
                "shares": 107099000
            },
            {
                "date": "2020-Q4",
                "dateFormatted": "2020-12-31",
                "sharesMln": "106.7990",
                "shares": 106799000
            },
            {
                "date": "2020-Q3",
                "dateFormatted": "2020-09-30",
                "sharesMln": "106.3790",
                "shares": 106379000
            },
            {
                "date": "2020-Q2",
                "dateFormatted": "2020-06-30",
                "sharesMln": "105.4660",
                "shares": 105466000
            },
            {
                "date": "2020-Q1",
                "dateFormatted": "2020-03-31",
                "sharesMln": "105.5100",
                "shares": 105510000
            },
            {
                "date": "2019-Q4",
                "dateFormatted": "2019-12-31",
                "sharesMln": "105.3830",
                "shares": 105383000
            },
            {
                "date": "2019-Q3",
                "dateFormatted": "2019-09-30",
                "sharesMln": "105.1800",
                "shares": 105180000
            },
            {
                "date": "2019-Q2",
                "dateFormatted": "2019-06-30",
                "sharesMln": "104.8400",
                "shares": 104840000
            },
            {
                "date": "2019-Q1",
                "dateFormatted": "2019-03-31",
                "sharesMln": "104.3210",
                "shares": 104321000
            },
            {
                "date": "2018-Q4",
                "dateFormatted": "2018-12-31",
                "sharesMln": "103.7900",
                "shares": 103790000
            },
            {
                "date": "2018-Q3",
                "dateFormatted": "2018-09-30",
                "sharesMln": "104.5650",
                "shares": 104565000
            },
            {
                "date": "2018-Q2",
                "dateFormatted": "2018-06-30",
                "sharesMln": "104.9370",
                "shares": 104937000
            },
            {
                "date": "2018-Q1",
                "dateFormatted": "2018-03-31",
                "sharesMln": "104.6650",
                "shares": 104665000
            },
            {
                "date": "2017-Q4",
                "dateFormatted": "2017-12-31",
                "sharesMln": "104.2380",
                "shares": 104238000
            },
            {
                "date": "2017-Q3",
                "dateFormatted": "2017-09-30",
                "sharesMln": "103.9000",
                "shares": 103900000
            },
            {
                "date": "2017-Q2",
                "dateFormatted": "2017-06-30",
                "sharesMln": "99.9190",
                "shares": 99919000
            },
            {
                "date": "2017-Q1",
                "dateFormatted": "2017-03-31",
                "sharesMln": "92.3586",
                "shares": 92358600
            },
            {
                "date": "2016-Q4",
                "dateFormatted": "2016-12-31",
                "sharesMln": "92.2557",
                "shares": 92255700
            },
            {
                "date": "2016-Q3",
                "dateFormatted": "2016-09-30",
                "sharesMln": "97.2545",
                "shares": 97254500
            },
            {
                "date": "2016-Q2",
                "dateFormatted": "2016-06-30",
                "sharesMln": "97.2545",
                "shares": 97254500
            },
            {
                "date": "2016-Q1",
                "dateFormatted": "2016-03-31",
                "sharesMln": "97.2545",
                "shares": 97254500
            },
            {
                "date": "2015-Q4",
                "dateFormatted": "2015-12-31",
                "sharesMln": "92.2557",
                "shares": 92255700
            },
            {
                "date": "2014-Q4",
                "dateFormatted": "2014-12-31",
                "sharesMln": "92.2557",
                "shares": 92255700
            },
            {
                "date": "2014-Q3",
                "dateFormatted": "2014-09-30",
                "sharesMln": "86.2185",
                "shares": 86218500
            },
            {
                "date": "2014-Q2",
                "dateFormatted": "2014-06-30",
                "sharesMln": "85.3628",
                "shares": 85362800
            },
            {
                "date": "2014-Q1",
                "dateFormatted": "2014-03-31",
                "sharesMln": "85.1800",
                "shares": 85180000
            },
            {
                "date": "2013-Q4",
                "dateFormatted": "2013-12-31",
                "sharesMln": "92.2557",
                "shares": 92255700
            },
            {
                "date": "2013-Q3",
                "dateFormatted": "2013-09-30",
                "sharesMln": "83.7263",
                "shares": 83726300
            },
            {
                "date": "2013-Q2",
                "dateFormatted": "2013-06-30",
                "sharesMln": "83.4585",
                "shares": 83458500
            },
            {
                "date": "2013-Q1",
                "dateFormatted": "2013-03-31",
                "sharesMln": "83.3009",
                "shares": 83300900
            }
        ]
    },
    "Earnings": {
        "History": {
            "2026-06-30": {
                "reportDate": "2026-07-30",
                "date": "2026-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": null,
                "epsEstimate": 0.56,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2026-03-31": {
                "reportDate": "2026-04-30",
                "date": "2026-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.37,
                "epsEstimate": 0.41,
                "epsDifference": -0.04,
                "surprisePercent": -9.7561
            },
            "2025-12-31": {
                "reportDate": "2026-02-19",
                "date": "2025-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.36,
                "epsEstimate": 0.3488,
                "epsDifference": 0.0112,
                "surprisePercent": 3.211
            },
            "2025-09-30": {
                "reportDate": "2025-10-30",
                "date": "2025-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.53,
                "epsEstimate": 0.45,
                "epsDifference": 0.08,
                "surprisePercent": 17.7778
            },
            "2025-06-30": {
                "reportDate": "2025-07-31",
                "date": "2025-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.58,
                "epsEstimate": 0.56,
                "epsDifference": 0.02,
                "surprisePercent": 3.5714
            },
            "2025-03-31": {
                "reportDate": "2025-05-01",
                "date": "2025-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.45,
                "epsEstimate": 0.45,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2024-12-31": {
                "reportDate": "2025-02-20",
                "date": "2024-12-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.44,
                "epsEstimate": 0.254,
                "epsDifference": 0.186,
                "surprisePercent": 73.2283
            },
            "2024-09-30": {
                "reportDate": "2024-10-30",
                "date": "2024-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.48,
                "epsEstimate": 0.43,
                "epsDifference": 0.05,
                "surprisePercent": 11.6279
            },
            "2024-06-30": {
                "reportDate": "2024-08-01",
                "date": "2024-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.52,
                "epsEstimate": 0.51,
                "epsDifference": 0.01,
                "surprisePercent": 1.9608
            },
            "2024-03-31": {
                "reportDate": "2024-05-02",
                "date": "2024-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.46,
                "epsEstimate": 0.44,
                "epsDifference": 0.02,
                "surprisePercent": 4.5455
            },
            "2023-12-31": {
                "reportDate": "2024-02-22",
                "date": "2023-12-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.34,
                "epsEstimate": 0.26,
                "epsDifference": 0.08,
                "surprisePercent": 30.7692
            },
            "2023-09-30": {
                "reportDate": "2023-11-02",
                "date": "2023-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.61,
                "epsEstimate": 0.56,
                "epsDifference": 0.05,
                "surprisePercent": 8.9286
            },
            "2023-06-30": {
                "reportDate": "2023-08-03",
                "date": "2023-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.66,
                "epsEstimate": 0.66,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2023-03-31": {
                "reportDate": "2023-05-04",
                "date": "2023-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.66,
                "epsEstimate": 0.67,
                "epsDifference": -0.01,
                "surprisePercent": -1.4925
            },
            "2022-12-31": {
                "reportDate": "2023-02-23",
                "date": "2022-12-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.64,
                "epsEstimate": 0.57,
                "epsDifference": 0.07,
                "surprisePercent": 12.2807
            },
            "2022-09-30": {
                "reportDate": "2022-11-03",
                "date": "2022-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.7,
                "epsEstimate": 0.65,
                "epsDifference": 0.05,
                "surprisePercent": 7.6923
            },
            "2022-06-30": {
                "reportDate": "2022-08-04",
                "date": "2022-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.76,
                "epsEstimate": 0.73,
                "epsDifference": 0.03,
                "surprisePercent": 4.1096
            },
            "2022-03-31": {
                "reportDate": "2022-05-05",
                "date": "2022-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.67,
                "epsEstimate": 0.65,
                "epsDifference": 0.02,
                "surprisePercent": 3.0769
            },
            "2021-12-31": {
                "reportDate": "2022-02-24",
                "date": "2021-12-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.44,
                "epsEstimate": 0.45,
                "epsDifference": -0.01,
                "surprisePercent": -2.2222
            },
            "2021-09-30": {
                "reportDate": "2021-11-04",
                "date": "2021-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.6,
                "epsEstimate": 0.57,
                "epsDifference": 0.03,
                "surprisePercent": 5.2632
            },
            "2021-06-30": {
                "reportDate": "2021-08-05",
                "date": "2021-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.73,
                "epsEstimate": 0.63,
                "epsDifference": 0.1,
                "surprisePercent": 15.873
            },
            "2021-03-31": {
                "reportDate": "2021-05-06",
                "date": "2021-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.68,
                "epsEstimate": 0.54,
                "epsDifference": 0.14,
                "surprisePercent": 25.9259
            },
            "2020-12-31": {
                "reportDate": "2021-02-25",
                "date": "2020-12-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.47,
                "epsEstimate": 0.44,
                "epsDifference": 0.03,
                "surprisePercent": 6.8182
            },
            "2020-09-30": {
                "reportDate": "2020-10-29",
                "date": "2020-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.56,
                "epsEstimate": 0.41,
                "epsDifference": 0.15,
                "surprisePercent": 36.5854
            },
            "2020-06-30": {
                "reportDate": "2020-07-30",
                "date": "2020-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.13,
                "epsEstimate": 0.07,
                "epsDifference": 0.06,
                "surprisePercent": 85.7143
            },
            "2020-03-31": {
                "reportDate": "2020-04-30",
                "date": "2020-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.34,
                "epsEstimate": 0.26,
                "epsDifference": 0.08,
                "surprisePercent": 30.7692
            },
            "2019-12-31": {
                "reportDate": "2020-02-20",
                "date": "2019-12-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.26,
                "epsEstimate": 0.21,
                "epsDifference": 0.05,
                "surprisePercent": 23.8095
            },
            "2019-09-30": {
                "reportDate": "2019-11-01",
                "date": "2019-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.27,
                "epsEstimate": 0.26,
                "epsDifference": 0.01,
                "surprisePercent": 3.8462
            },
            "2019-06-30": {
                "reportDate": "2019-08-01",
                "date": "2019-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.34,
                "epsEstimate": 0.3,
                "epsDifference": 0.04,
                "surprisePercent": 13.3333
            },
            "2019-03-31": {
                "reportDate": "2019-05-02",
                "date": "2019-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.29,
                "epsEstimate": 0.28,
                "epsDifference": 0.01,
                "surprisePercent": 3.5714
            },
            "2018-12-31": {
                "reportDate": "2019-02-21",
                "date": "2018-12-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.2,
                "epsEstimate": 0.18,
                "epsDifference": 0.02,
                "surprisePercent": 11.1111
            },
            "2018-09-30": {
                "reportDate": "2018-11-01",
                "date": "2018-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.24,
                "epsEstimate": 0.22,
                "epsDifference": 0.02,
                "surprisePercent": 9.0909
            },
            "2018-06-30": {
                "reportDate": "2018-08-02",
                "date": "2018-06-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.27,
                "epsEstimate": 0.25,
                "epsDifference": 0.02,
                "surprisePercent": 8
            },
            "2018-03-31": {
                "reportDate": "2018-05-03",
                "date": "2018-03-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.26,
                "epsEstimate": 0.23,
                "epsDifference": 0.03,
                "surprisePercent": 13.0435
            },
            "2017-12-31": {
                "reportDate": "2018-03-01",
                "date": "2017-12-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.19,
                "epsEstimate": 0.18,
                "epsDifference": 0.01,
                "surprisePercent": 5.5556
            },
            "2017-09-30": {
                "reportDate": "2017-11-02",
                "date": "2017-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.17,
                "epsEstimate": 0.14,
                "epsDifference": 0.03,
                "surprisePercent": 21.4286
            },
            "2017-06-30": {
                "reportDate": "2017-07-27",
                "date": "2017-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.2,
                "epsEstimate": 0.2,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2017-03-31": {
                "reportDate": "2017-05-25",
                "date": "2017-03-31",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.13,
                "epsEstimate": 0.1,
                "epsDifference": 0.03,
                "surprisePercent": 30
            },
            "2016-12-31": {
                "reportDate": "2017-03-01",
                "date": "2016-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.1,
                "epsEstimate": 0,
                "epsDifference": 0.1,
                "surprisePercent": null
            }
        },
        "Trend": {
            "2027-12-31": {
                "date": "2027-12-31",
                "period": "+1y",
                "growth": "0.1401",
                "earningsEstimateAvg": "2.1693",
                "earningsEstimateLow": "1.5500",
                "earningsEstimateHigh": "2.4500",
                "earningsEstimateYearAgoEps": "1.9028",
                "earningsEstimateNumberOfAnalysts": "23.0000",
                "earningsEstimateGrowth": "0.1401",
                "revenueEstimateAvg": "5120938120.00",
                "revenueEstimateLow": "4962148960.00",
                "revenueEstimateHigh": "5330000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "21.00",
                "revenueEstimateGrowth": "0.0606",
                "epsTrendCurrent": "2.1693",
                "epsTrend7daysAgo": "2.1693",
                "epsTrend30daysAgo": "2.1822",
                "epsTrend60daysAgo": "2.4379",
                "epsTrend90daysAgo": "2.4379",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "21.0000"
            },
            "2026-12-31": {
                "date": "2026-12-31",
                "period": "0y",
                "growth": "-0.0090",
                "earningsEstimateAvg": "1.9028",
                "earningsEstimateLow": "1.6300",
                "earningsEstimateHigh": "2.0000",
                "earningsEstimateYearAgoEps": "1.9200",
                "earningsEstimateNumberOfAnalysts": "23.0000",
                "earningsEstimateGrowth": "-0.0090",
                "revenueEstimateAvg": "4828488360.00",
                "revenueEstimateLow": "4757000000.00",
                "revenueEstimateHigh": "4881600000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "22.00",
                "revenueEstimateGrowth": "0.0308",
                "epsTrendCurrent": "1.9028",
                "epsTrend7daysAgo": "1.9028",
                "epsTrend30daysAgo": "1.9041",
                "epsTrend60daysAgo": "2.0721",
                "epsTrend90daysAgo": "2.0721",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "22.0000"
            },
            "2026-09-30": {
                "date": "2026-09-30",
                "period": "+1q",
                "growth": "0.0635",
                "earningsEstimateAvg": "0.5637",
                "earningsEstimateLow": "0.4800",
                "earningsEstimateHigh": "0.6400",
                "earningsEstimateYearAgoEps": "0.5300",
                "earningsEstimateNumberOfAnalysts": "22.0000",
                "earningsEstimateGrowth": "0.0635",
                "revenueEstimateAvg": "1220160670.00",
                "revenueEstimateLow": "1196600000.00",
                "revenueEstimateHigh": "1246700000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "19.00",
                "revenueEstimateGrowth": "0.0344",
                "epsTrendCurrent": "0.5637",
                "epsTrend7daysAgo": "0.5637",
                "epsTrend30daysAgo": "0.5632",
                "epsTrend60daysAgo": "0.5859",
                "epsTrend90daysAgo": "0.5859",
                "epsRevisionsUpLast7days": "4.0000",
                "epsRevisionsUpLast30days": "3.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "16.0000"
            },
            "2026-06-30": {
                "date": "2026-06-30",
                "period": "0q",
                "growth": "-0.0261",
                "earningsEstimateAvg": "0.5649",
                "earningsEstimateLow": "0.5100",
                "earningsEstimateHigh": "0.6100",
                "earningsEstimateYearAgoEps": "0.5800",
                "earningsEstimateNumberOfAnalysts": "22.0000",
                "earningsEstimateGrowth": "-0.0261",
                "revenueEstimateAvg": "1230034150.00",
                "revenueEstimateLow": "1209400000.00",
                "revenueEstimateHigh": "1251300000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "19.00",
                "revenueEstimateGrowth": "0.0131",
                "epsTrendCurrent": "0.5649",
                "epsTrend7daysAgo": "0.5649",
                "epsTrend30daysAgo": "0.5658",
                "epsTrend60daysAgo": "0.6039",
                "epsTrend90daysAgo": "0.6039",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "18.0000"
            },
            "2026-03-31": {
                "date": "2026-03-31",
                "period": "0q",
                "growth": "-0.0797",
                "earningsEstimateAvg": "0.4141",
                "earningsEstimateLow": "0.3500",
                "earningsEstimateHigh": "0.4800",
                "earningsEstimateYearAgoEps": "0.4500",
                "earningsEstimateNumberOfAnalysts": "22.0000",
                "earningsEstimateGrowth": "-0.0797",
                "revenueEstimateAvg": "1189985640.00",
                "revenueEstimateLow": "1168784730.00",
                "revenueEstimateHigh": "1232100000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "19.00",
                "revenueEstimateGrowth": "0.0252",
                "epsTrendCurrent": "0.4141",
                "epsTrend7daysAgo": "0.4106",
                "epsTrend30daysAgo": "0.4147",
                "epsTrend60daysAgo": "0.4147",
                "epsTrend90daysAgo": "0.4363",
                "epsRevisionsUpLast7days": "2.0000",
                "epsRevisionsUpLast30days": "3.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "5.0000"
            },
            "2025-12-31": {
                "date": "2025-12-31",
                "period": "0y",
                "growth": "0.0035",
                "earningsEstimateAvg": "1.9066",
                "earningsEstimateLow": "1.7800",
                "earningsEstimateHigh": "2.0500",
                "earningsEstimateYearAgoEps": "1.9000",
                "earningsEstimateNumberOfAnalysts": "24.0000",
                "earningsEstimateGrowth": "0.0035",
                "revenueEstimateAvg": "4686279820.00",
                "revenueEstimateLow": "4664000000.00",
                "revenueEstimateHigh": "4704000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "20.00",
                "revenueEstimateGrowth": "0.0517",
                "epsTrendCurrent": "1.9066",
                "epsTrend7daysAgo": "1.9044",
                "epsTrend30daysAgo": "1.9042",
                "epsTrend60daysAgo": "1.9042",
                "epsTrend90daysAgo": "1.9001",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "2.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "3.0000"
            },
            "2025-09-30": {
                "date": "2025-09-30",
                "period": "0q",
                "growth": "-0.0540",
                "earningsEstimateAvg": "0.4541",
                "earningsEstimateLow": "0.4000",
                "earningsEstimateHigh": "0.5400",
                "earningsEstimateYearAgoEps": "0.4800",
                "earningsEstimateNumberOfAnalysts": "23.0000",
                "earningsEstimateGrowth": "-0.0540",
                "revenueEstimateAvg": "1175564840.00",
                "revenueEstimateLow": "1148500000.00",
                "revenueEstimateHigh": "1197800000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "20.00",
                "revenueEstimateGrowth": "0.0516",
                "epsTrendCurrent": "0.4541",
                "epsTrend7daysAgo": "0.4536",
                "epsTrend30daysAgo": "0.4570",
                "epsTrend60daysAgo": "0.4551",
                "epsTrend90daysAgo": "0.4596",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "4.0000"
            },
            "2025-06-30": {
                "date": "2025-06-30",
                "period": "0q",
                "growth": "0.0696",
                "earningsEstimateAvg": "0.5562",
                "earningsEstimateLow": "0.4300",
                "earningsEstimateHigh": "0.7029",
                "earningsEstimateYearAgoEps": "0.5200",
                "earningsEstimateNumberOfAnalysts": "22.0000",
                "earningsEstimateGrowth": "0.0696",
                "revenueEstimateAvg": "1208854700.00",
                "revenueEstimateLow": "1184000000.00",
                "revenueEstimateHigh": "1230000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "20.00",
                "revenueEstimateGrowth": "0.0668",
                "epsTrendCurrent": "0.5562",
                "epsTrend7daysAgo": "0.5591",
                "epsTrend30daysAgo": "0.5618",
                "epsTrend60daysAgo": "0.5618",
                "epsTrend90daysAgo": "0.5697",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "3.0000"
            },
            "2025-03-31": {
                "date": "2025-03-31",
                "period": "0q",
                "growth": "-0.0267",
                "earningsEstimateAvg": "0.4477",
                "earningsEstimateLow": "0.3700",
                "earningsEstimateHigh": "0.5473",
                "earningsEstimateYearAgoEps": "0.4600",
                "earningsEstimateNumberOfAnalysts": "23.0000",
                "earningsEstimateGrowth": "-0.0267",
                "revenueEstimateAvg": "1164312490.00",
                "revenueEstimateLow": "1145000000.00",
                "revenueEstimateHigh": "1184600000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "21.00",
                "revenueEstimateGrowth": "0.0611",
                "epsTrendCurrent": "0.4477",
                "epsTrend7daysAgo": "0.4482",
                "epsTrend30daysAgo": "0.4499",
                "epsTrend60daysAgo": "0.4508",
                "epsTrend90daysAgo": "0.4955",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "3.0000"
            },
            "2024-12-31": {
                "date": "2024-12-31",
                "period": "0y",
                "growth": "-0.2483",
                "earningsEstimateAvg": "1.7140",
                "earningsEstimateLow": "1.6600",
                "earningsEstimateHigh": "1.7512",
                "earningsEstimateYearAgoEps": "2.2800",
                "earningsEstimateNumberOfAnalysts": "25.0000",
                "earningsEstimateGrowth": "-0.2483",
                "revenueEstimateAvg": "4432612640.00",
                "revenueEstimateLow": "4405600000.00",
                "revenueEstimateHigh": "4463000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "24.00",
                "revenueEstimateGrowth": "0.0042",
                "epsTrendCurrent": "1.7140",
                "epsTrend7daysAgo": "1.7108",
                "epsTrend30daysAgo": "1.7083",
                "epsTrend60daysAgo": "1.7059",
                "epsTrend90daysAgo": "1.7059",
                "epsRevisionsUpLast7days": "4.0000",
                "epsRevisionsUpLast30days": "6.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "2.0000"
            },
            "2024-09-30": {
                "date": "2024-09-30",
                "period": "0q",
                "growth": "-0.2950",
                "earningsEstimateAvg": "0.4300",
                "earningsEstimateLow": "0.3500",
                "earningsEstimateHigh": "0.5500",
                "earningsEstimateYearAgoEps": "0.6100",
                "earningsEstimateNumberOfAnalysts": "24.0000",
                "earningsEstimateGrowth": "-0.2950",
                "revenueEstimateAvg": "1134400000.00",
                "revenueEstimateLow": "1112680000.00",
                "revenueEstimateHigh": "1152000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "21.00",
                "revenueEstimateGrowth": "0.0240",
                "epsTrendCurrent": "0.4300",
                "epsTrend7daysAgo": "0.4400",
                "epsTrend30daysAgo": "0.4400",
                "epsTrend60daysAgo": "0.4400",
                "epsTrend90daysAgo": "0.5100",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "3.0000"
            },
            "2024-06-30": {
                "date": "2024-06-30",
                "period": "0q",
                "growth": "-0.2270",
                "earningsEstimateAvg": "0.5100",
                "earningsEstimateLow": "0.3900",
                "earningsEstimateHigh": "0.6100",
                "earningsEstimateYearAgoEps": "0.6600",
                "earningsEstimateNumberOfAnalysts": "23.0000",
                "earningsEstimateGrowth": "-0.2270",
                "revenueEstimateAvg": "1150490000.00",
                "revenueEstimateLow": "1124000000.00",
                "revenueEstimateHigh": "1185000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "21.00",
                "revenueEstimateGrowth": "0.0020",
                "epsTrendCurrent": "0.5100",
                "epsTrend7daysAgo": "0.5100",
                "epsTrend30daysAgo": "0.5200",
                "epsTrend60daysAgo": "0.5200",
                "epsTrend90daysAgo": "0.5600",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "2.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "4.0000"
            },
            "2024-03-31": {
                "date": "2024-03-31",
                "period": "0q",
                "growth": "-0.3330",
                "earningsEstimateAvg": "0.4400",
                "earningsEstimateLow": "0.3600",
                "earningsEstimateHigh": "0.5600",
                "earningsEstimateYearAgoEps": "0.6600",
                "earningsEstimateNumberOfAnalysts": "23.0000",
                "earningsEstimateGrowth": "-0.3330",
                "revenueEstimateAvg": "1097290000.00",
                "revenueEstimateLow": "1097000000.00",
                "revenueEstimateHigh": "1166000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "20.00",
                "revenueEstimateGrowth": "-0.0220",
                "epsTrendCurrent": "0.4400",
                "epsTrend7daysAgo": "0.4300",
                "epsTrend30daysAgo": "0.4400",
                "epsTrend60daysAgo": "0.4400",
                "epsTrend90daysAgo": "0.5100",
                "epsRevisionsUpLast7days": "2.0000",
                "epsRevisionsUpLast30days": "2.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2023-12-31": {
                "date": "2023-12-31",
                "period": "0y",
                "growth": "-0.2030",
                "earningsEstimateAvg": "2.2000",
                "earningsEstimateLow": "2.1800",
                "earningsEstimateHigh": "2.2800",
                "earningsEstimateYearAgoEps": "2.7600",
                "earningsEstimateNumberOfAnalysts": "22.0000",
                "earningsEstimateGrowth": "-0.2030",
                "revenueEstimateAvg": "4376870000.00",
                "revenueEstimateLow": "4355000000.00",
                "revenueEstimateHigh": "4415000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "22.00",
                "revenueEstimateGrowth": "0.0260",
                "epsTrendCurrent": "2.2000",
                "epsTrend7daysAgo": "2.2000",
                "epsTrend30daysAgo": "2.2100",
                "epsTrend60daysAgo": "2.2000",
                "epsTrend90daysAgo": "2.2100",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2023-09-30": {
                "date": "2023-09-30",
                "period": "0q",
                "growth": "-0.2000",
                "earningsEstimateAvg": "0.5600",
                "earningsEstimateLow": "0.5100",
                "earningsEstimateHigh": "0.6200",
                "earningsEstimateYearAgoEps": "0.7000",
                "earningsEstimateNumberOfAnalysts": "19.0000",
                "earningsEstimateGrowth": "-0.2000",
                "revenueEstimateAvg": "1127990000.00",
                "revenueEstimateLow": "1108800000.00",
                "revenueEstimateHigh": "1145000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "15.00",
                "revenueEstimateGrowth": "0.0340",
                "epsTrendCurrent": "0.5600",
                "epsTrend7daysAgo": "0.5700",
                "epsTrend30daysAgo": "0.5700",
                "epsTrend60daysAgo": "0.5700",
                "epsTrend90daysAgo": "0.6700",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2023-06-30": {
                "date": "2023-06-30",
                "period": "0q",
                "growth": "-0.1320",
                "earningsEstimateAvg": "0.6600",
                "earningsEstimateLow": "0.5900",
                "earningsEstimateHigh": "0.7600",
                "earningsEstimateYearAgoEps": "0.7600",
                "earningsEstimateNumberOfAnalysts": "21.0000",
                "earningsEstimateGrowth": "-0.1320",
                "revenueEstimateAvg": "1148380000.00",
                "revenueEstimateLow": "1120500000.00",
                "revenueEstimateHigh": "1181870000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "17.00",
                "revenueEstimateGrowth": "0.0540",
                "epsTrendCurrent": "0.6600",
                "epsTrend7daysAgo": "0.6600",
                "epsTrend30daysAgo": "0.6600",
                "epsTrend60daysAgo": "0.6500",
                "epsTrend90daysAgo": "0.7300",
                "epsRevisionsUpLast7days": "2.0000",
                "epsRevisionsUpLast30days": "3.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2023-03-31": {
                "date": "2023-03-31",
                "period": "0q",
                "growth": "0.0000",
                "earningsEstimateAvg": "0.6700",
                "earningsEstimateLow": "0.6000",
                "earningsEstimateHigh": "0.7500",
                "earningsEstimateYearAgoEps": "0.6700",
                "earningsEstimateNumberOfAnalysts": "22.0000",
                "earningsEstimateGrowth": "0.0000",
                "revenueEstimateAvg": "1122050000.00",
                "revenueEstimateLow": "1029000000.00",
                "revenueEstimateHigh": "1141900000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "18.00",
                "revenueEstimateGrowth": "0.0910",
                "epsTrendCurrent": "0.6700",
                "epsTrend7daysAgo": "0.6700",
                "epsTrend30daysAgo": "0.6700",
                "epsTrend60daysAgo": "0.6700",
                "epsTrend90daysAgo": "0.7300",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "2.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2022-12-31": {
                "date": "2022-12-31",
                "period": "0y",
                "growth": "0.1020",
                "earningsEstimateAvg": "2.6900",
                "earningsEstimateLow": "2.6400",
                "earningsEstimateHigh": "2.7500",
                "earningsEstimateYearAgoEps": "2.4400",
                "earningsEstimateNumberOfAnalysts": "21.0000",
                "earningsEstimateGrowth": "0.1020",
                "revenueEstimateAvg": "4277330000.00",
                "revenueEstimateLow": "4244800000.00",
                "revenueEstimateHigh": "4309900000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "21.00",
                "revenueEstimateGrowth": "0.2460",
                "epsTrendCurrent": "2.6900",
                "epsTrend7daysAgo": "2.7000",
                "epsTrend30daysAgo": "2.7000",
                "epsTrend60daysAgo": "2.7000",
                "epsTrend90daysAgo": "2.7000",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2022-09-30": {
                "date": "2022-09-30",
                "period": "0q",
                "growth": "0.0830",
                "earningsEstimateAvg": "0.6500",
                "earningsEstimateLow": "0.6200",
                "earningsEstimateHigh": "0.7000",
                "earningsEstimateYearAgoEps": "0.6000",
                "earningsEstimateNumberOfAnalysts": "15.0000",
                "earningsEstimateGrowth": "0.0830",
                "revenueEstimateAvg": "1090840000.00",
                "revenueEstimateLow": "1070000000.00",
                "revenueEstimateHigh": "1114540000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "14.00",
                "revenueEstimateGrowth": "0.2440",
                "epsTrendCurrent": "0.6500",
                "epsTrend7daysAgo": "0.6500",
                "epsTrend30daysAgo": "0.6500",
                "epsTrend60daysAgo": "0.6500",
                "epsTrend90daysAgo": "0.7100",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2022-06-30": {
                "date": "2022-06-30",
                "period": "0q",
                "growth": "0.0000",
                "earningsEstimateAvg": "0.7300",
                "earningsEstimateLow": "0.6700",
                "earningsEstimateHigh": "0.8000",
                "earningsEstimateYearAgoEps": "0.7300",
                "earningsEstimateNumberOfAnalysts": "17.0000",
                "earningsEstimateGrowth": "0.0000",
                "revenueEstimateAvg": "1066730000.00",
                "revenueEstimateLow": "1023530000.00",
                "revenueEstimateHigh": "1085300000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "16.00",
                "revenueEstimateGrowth": "0.2700",
                "epsTrendCurrent": "0.7300",
                "epsTrend7daysAgo": "0.7300",
                "epsTrend30daysAgo": "0.7300",
                "epsTrend60daysAgo": "0.7300",
                "epsTrend90daysAgo": "0.7500",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2022-03-31": {
                "date": "2022-03-31",
                "period": "0q",
                "growth": "-0.0440",
                "earningsEstimateAvg": "0.6500",
                "earningsEstimateLow": "0.6000",
                "earningsEstimateHigh": "0.7000",
                "earningsEstimateYearAgoEps": "0.6800",
                "earningsEstimateNumberOfAnalysts": "18.0000",
                "earningsEstimateGrowth": "-0.0440",
                "revenueEstimateAvg": "1028730000.00",
                "revenueEstimateLow": "986200000.00",
                "revenueEstimateHigh": "1026090000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "16.00",
                "revenueEstimateGrowth": "0.3150",
                "epsTrendCurrent": "0.6500",
                "epsTrend7daysAgo": "0.6500",
                "epsTrend30daysAgo": "0.6600",
                "epsTrend60daysAgo": "0.6600",
                "epsTrend90daysAgo": "0.6500",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2021-12-31": {
                "date": "2021-12-31",
                "period": "0y",
                "growth": "0.6400",
                "earningsEstimateAvg": "2.4600",
                "earningsEstimateLow": "2.4000",
                "earningsEstimateHigh": "2.5000",
                "earningsEstimateYearAgoEps": "1.5000",
                "earningsEstimateNumberOfAnalysts": "22.0000",
                "earningsEstimateGrowth": "0.6400",
                "revenueEstimateAvg": "3433530000.00",
                "revenueEstimateLow": "3400000000.00",
                "revenueEstimateHigh": "3469000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "22.00",
                "revenueEstimateGrowth": "0.4150",
                "epsTrendCurrent": "2.4600",
                "epsTrend7daysAgo": "2.4600",
                "epsTrend30daysAgo": "2.4500",
                "epsTrend60daysAgo": "2.4500",
                "epsTrend90daysAgo": "2.4500",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2021-09-30": {
                "date": "2021-09-30",
                "period": "0q",
                "growth": "0.0180",
                "earningsEstimateAvg": "0.5700",
                "earningsEstimateLow": "0.4800",
                "earningsEstimateHigh": "0.7400",
                "earningsEstimateYearAgoEps": "0.5600",
                "earningsEstimateNumberOfAnalysts": "20.0000",
                "earningsEstimateGrowth": "0.0180",
                "revenueEstimateAvg": "857150000.00",
                "revenueEstimateLow": "812100000.00",
                "revenueEstimateHigh": "890300000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "19.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.5700",
                "epsTrend7daysAgo": "0.5600",
                "epsTrend30daysAgo": "0.5600",
                "epsTrend60daysAgo": "0.5600",
                "epsTrend90daysAgo": "0.5600",
                "epsRevisionsUpLast7days": "3.0000",
                "epsRevisionsUpLast30days": "4.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": null
            },
            "2021-06-30": {
                "date": "2021-06-30",
                "period": "0q",
                "growth": "3.8460",
                "earningsEstimateAvg": "0.6300",
                "earningsEstimateLow": "0.5600",
                "earningsEstimateHigh": "0.7200",
                "earningsEstimateYearAgoEps": "0.1300",
                "earningsEstimateNumberOfAnalysts": "20.0000",
                "earningsEstimateGrowth": "3.8460",
                "revenueEstimateAvg": "860108000.00",
                "revenueEstimateLow": "790620000.00",
                "revenueEstimateHigh": "872300000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "19.00",
                "revenueEstimateGrowth": "1.0350",
                "epsTrendCurrent": "0.6300",
                "epsTrend7daysAgo": "0.6300",
                "epsTrend30daysAgo": "0.6200",
                "epsTrend60daysAgo": "0.6100",
                "epsTrend90daysAgo": "0.6100",
                "epsRevisionsUpLast7days": "3.0000",
                "epsRevisionsUpLast30days": "4.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": null
            },
            "2021-03-31": {
                "date": "2021-03-31",
                "period": "0q",
                "growth": "0.5880",
                "earningsEstimateAvg": "0.5400",
                "earningsEstimateLow": "0.4400",
                "earningsEstimateHigh": "0.6500",
                "earningsEstimateYearAgoEps": "0.3400",
                "earningsEstimateNumberOfAnalysts": "21.0000",
                "earningsEstimateGrowth": "0.5880",
                "revenueEstimateAvg": "747290000.00",
                "revenueEstimateLow": "672000000.00",
                "revenueEstimateHigh": "783080000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "20.00",
                "revenueEstimateGrowth": "0.3470",
                "epsTrendCurrent": "0.5400",
                "epsTrend7daysAgo": "0.5300",
                "epsTrend30daysAgo": "0.5200",
                "epsTrend60daysAgo": "0.5100",
                "epsTrend90daysAgo": "0.4300",
                "epsRevisionsUpLast7days": "3.0000",
                "epsRevisionsUpLast30days": "6.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": null
            },
            "2020-12-31": {
                "date": "2020-12-31",
                "period": "0y",
                "growth": "0.2780",
                "earningsEstimateAvg": "1.4700",
                "earningsEstimateLow": "1.3700",
                "earningsEstimateHigh": "1.5300",
                "earningsEstimateYearAgoEps": "1.1500",
                "earningsEstimateNumberOfAnalysts": "22.0000",
                "earningsEstimateGrowth": "0.2780",
                "revenueEstimateAvg": "2425790000.00",
                "revenueEstimateLow": "2366000000.00",
                "revenueEstimateHigh": "2429810000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "23.00",
                "revenueEstimateGrowth": "0.1860",
                "epsTrendCurrent": "1.4700",
                "epsTrend7daysAgo": "1.4700",
                "epsTrend30daysAgo": "1.4600",
                "epsTrend60daysAgo": "1.4600",
                "epsTrend90daysAgo": "1.4600",
                "epsRevisionsUpLast7days": "3.0000",
                "epsRevisionsUpLast30days": "6.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": null
            },
            "2020-09-30": {
                "date": "2020-09-30",
                "period": "0q",
                "growth": "0.4810",
                "earningsEstimateAvg": "0.4000",
                "earningsEstimateLow": "0.2700",
                "earningsEstimateHigh": "0.5200",
                "earningsEstimateYearAgoEps": "0.2700",
                "earningsEstimateNumberOfAnalysts": "22.0000",
                "earningsEstimateGrowth": "0.4810",
                "revenueEstimateAvg": "650000000.00",
                "revenueEstimateLow": "622020000.00",
                "revenueEstimateHigh": "678600000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "21.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.4000",
                "epsTrend7daysAgo": "0.3800",
                "epsTrend30daysAgo": "0.3800",
                "epsTrend60daysAgo": "0.3800",
                "epsTrend90daysAgo": "0.2100",
                "epsRevisionsUpLast7days": "4.0000",
                "epsRevisionsUpLast30days": "7.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": null
            },
            "2020-06-30": {
                "date": "2020-06-30",
                "period": "0q",
                "growth": "-0.7940",
                "earningsEstimateAvg": "0.0700",
                "earningsEstimateLow": "-0.1800",
                "earningsEstimateHigh": "0.3100",
                "earningsEstimateYearAgoEps": "0.3400",
                "earningsEstimateNumberOfAnalysts": "19.0000",
                "earningsEstimateGrowth": "-0.7940",
                "revenueEstimateAvg": "422570000.00",
                "revenueEstimateLow": "342200000.00",
                "revenueEstimateHigh": "477900000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "19.00",
                "revenueEstimateGrowth": "-0.1730",
                "epsTrendCurrent": "0.0700",
                "epsTrend7daysAgo": "0.0700",
                "epsTrend30daysAgo": "0.0600",
                "epsTrend60daysAgo": "0.1000",
                "epsTrend90daysAgo": "0.1300",
                "epsRevisionsUpLast7days": "4.0000",
                "epsRevisionsUpLast30days": "5.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": null
            },
            "2020-03-31": {
                "date": "2020-03-31",
                "period": "0q",
                "growth": "-0.1030",
                "earningsEstimateAvg": "0.2600",
                "earningsEstimateLow": "0.0400",
                "earningsEstimateHigh": "0.3800",
                "earningsEstimateYearAgoEps": "0.2900",
                "earningsEstimateNumberOfAnalysts": "21.0000",
                "earningsEstimateGrowth": "-0.1030",
                "revenueEstimateAvg": "542080000.00",
                "revenueEstimateLow": "488900000.00",
                "revenueEstimateHigh": "576000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "20.00",
                "revenueEstimateGrowth": "0.1360",
                "epsTrendCurrent": "0.2600",
                "epsTrend7daysAgo": "0.2700",
                "epsTrend30daysAgo": "0.3200",
                "epsTrend60daysAgo": "0.3300",
                "epsTrend90daysAgo": "0.3000",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "3.0000",
                "epsRevisionsDownLast7days": "3.0000",
                "epsRevisionsDownLast30days": null
            },
            "2019-12-31": {
                "date": "2019-12-31",
                "period": "0y",
                "growth": "0.1340",
                "earningsEstimateAvg": "1.1000",
                "earningsEstimateLow": "1.0900",
                "earningsEstimateHigh": "1.1100",
                "earningsEstimateYearAgoEps": "0.9700",
                "earningsEstimateNumberOfAnalysts": "21.0000",
                "earningsEstimateGrowth": "0.1340",
                "revenueEstimateAvg": "2045330000.00",
                "revenueEstimateLow": "2042750000.00",
                "revenueEstimateHigh": "2049830000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "22.00",
                "revenueEstimateGrowth": "0.1960",
                "epsTrendCurrent": "1.1000",
                "epsTrend7daysAgo": "1.1000",
                "epsTrend30daysAgo": "1.1000",
                "epsTrend60daysAgo": "1.1000",
                "epsTrend90daysAgo": "1.1000",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": null
            },
            "2019-09-30": {
                "date": "2019-09-30",
                "period": "0q",
                "growth": "0.0830",
                "earningsEstimateAvg": "0.2600",
                "earningsEstimateLow": "0.2500",
                "earningsEstimateHigh": "0.2700",
                "earningsEstimateYearAgoEps": "0.2400",
                "earningsEstimateNumberOfAnalysts": "21.0000",
                "earningsEstimateGrowth": "0.0830",
                "revenueEstimateAvg": "523980000.00",
                "revenueEstimateLow": "520290000.00",
                "revenueEstimateHigh": "527400000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "20.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.2600",
                "epsTrend7daysAgo": "0.2600",
                "epsTrend30daysAgo": "0.2600",
                "epsTrend60daysAgo": "0.2600",
                "epsTrend90daysAgo": "0.2600",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": null
            },
            "2019-06-30": {
                "date": "2019-06-30",
                "period": "0q",
                "growth": "0.1110",
                "earningsEstimateAvg": "0.3000",
                "earningsEstimateLow": "0.2700",
                "earningsEstimateHigh": "0.3400",
                "earningsEstimateYearAgoEps": "0.2700",
                "earningsEstimateNumberOfAnalysts": "21.0000",
                "earningsEstimateGrowth": "0.1110",
                "revenueEstimateAvg": "511050000.00",
                "revenueEstimateLow": "501400000.00",
                "revenueEstimateHigh": "520300000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "19.00",
                "revenueEstimateGrowth": "0.1770",
                "epsTrendCurrent": "0.3000",
                "epsTrend7daysAgo": "0.3000",
                "epsTrend30daysAgo": "0.3000",
                "epsTrend60daysAgo": "0.3000",
                "epsTrend90daysAgo": "0.3000",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "2.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": null
            },
            "2019-03-31": {
                "date": "2019-03-31",
                "period": "0q",
                "growth": "0.0770",
                "earningsEstimateAvg": "0.2800",
                "earningsEstimateLow": "0.2600",
                "earningsEstimateHigh": "0.2900",
                "earningsEstimateYearAgoEps": "0.2600",
                "earningsEstimateNumberOfAnalysts": "21.0000",
                "earningsEstimateGrowth": "0.0770",
                "revenueEstimateAvg": "479990000.00",
                "revenueEstimateLow": "475500000.00",
                "revenueEstimateHigh": "490000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "17.00",
                "revenueEstimateGrowth": "0.1910",
                "epsTrendCurrent": "0.2800",
                "epsTrend7daysAgo": "0.2800",
                "epsTrend30daysAgo": "0.2800",
                "epsTrend60daysAgo": "0.2800",
                "epsTrend90daysAgo": "0.2800",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": null
            },
            "2018-12-31": {
                "date": "2018-12-31",
                "period": "0y",
                "growth": "0.3770",
                "earningsEstimateAvg": "0.9500",
                "earningsEstimateLow": "0.9300",
                "earningsEstimateHigh": "0.9700",
                "earningsEstimateYearAgoEps": "0.6900",
                "earningsEstimateNumberOfAnalysts": "18.0000",
                "earningsEstimateGrowth": "0.3770",
                "revenueEstimateAvg": "1709000000.00",
                "revenueEstimateLow": "1705270000.00",
                "revenueEstimateHigh": "1711640000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "17.00",
                "revenueEstimateGrowth": "0.2340",
                "epsTrendCurrent": "0.9500",
                "epsTrend7daysAgo": "0.9500",
                "epsTrend30daysAgo": "0.9500",
                "epsTrend60daysAgo": "0.9500",
                "epsTrend90daysAgo": "0.9500",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": null
            },
            "2018-09-30": {
                "date": "2018-09-30",
                "period": "0q",
                "growth": "0.2940",
                "earningsEstimateAvg": "0.2200",
                "earningsEstimateLow": "0.2000",
                "earningsEstimateHigh": "0.2300",
                "earningsEstimateYearAgoEps": "0.1700",
                "earningsEstimateNumberOfAnalysts": "17.0000",
                "earningsEstimateGrowth": "0.2940",
                "revenueEstimateAvg": "428900000.00",
                "revenueEstimateLow": "420900000.00",
                "revenueEstimateHigh": "434000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "15.00",
                "revenueEstimateGrowth": "0.2470",
                "epsTrendCurrent": "0.2200",
                "epsTrend7daysAgo": "0.2300",
                "epsTrend30daysAgo": "0.2300",
                "epsTrend60daysAgo": "0.2300",
                "epsTrend90daysAgo": "0.2400",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": "2.0000",
                "epsRevisionsDownLast30days": null
            },
            "2018-06-30": {
                "date": "2018-06-30",
                "period": "0q",
                "growth": "0.2500",
                "earningsEstimateAvg": "0.2500",
                "earningsEstimateLow": "0.2400",
                "earningsEstimateHigh": "0.2700",
                "earningsEstimateYearAgoEps": "0.2000",
                "earningsEstimateNumberOfAnalysts": "14.0000",
                "earningsEstimateGrowth": "0.2500",
                "revenueEstimateAvg": "434279000.00",
                "revenueEstimateLow": "430700000.00",
                "revenueEstimateHigh": "443690000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "13.00",
                "revenueEstimateGrowth": "0.2620",
                "epsTrendCurrent": "0.2500",
                "epsTrend7daysAgo": "0.2500",
                "epsTrend30daysAgo": "0.2500",
                "epsTrend60daysAgo": "0.2500",
                "epsTrend90daysAgo": "0.2700",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": null
            },
            "2018-03-31": {
                "date": "2018-03-31",
                "period": "0q",
                "growth": "0.7690",
                "earningsEstimateAvg": "0.2300",
                "earningsEstimateLow": "0.2200",
                "earningsEstimateHigh": "0.2500",
                "earningsEstimateYearAgoEps": "0.1300",
                "earningsEstimateNumberOfAnalysts": "14.0000",
                "earningsEstimateGrowth": "0.7690",
                "revenueEstimateAvg": "400390000.00",
                "revenueEstimateLow": "394440000.00",
                "revenueEstimateHigh": "405030000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "13.00",
                "revenueEstimateGrowth": "0.3030",
                "epsTrendCurrent": "0.2300",
                "epsTrend7daysAgo": "0.2300",
                "epsTrend30daysAgo": "0.2300",
                "epsTrend60daysAgo": "0.2200",
                "epsTrend90daysAgo": "0.2000",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": null
            },
            "2017-12-31": {
                "date": "2017-12-31",
                "period": "0y",
                "growth": null,
                "earningsEstimateAvg": "0.6800",
                "earningsEstimateLow": "0.6600",
                "earningsEstimateHigh": "0.6800",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "16.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "1382240000.00",
                "revenueEstimateLow": "1363200000.00",
                "revenueEstimateHigh": "1384600000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "15.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.6800",
                "epsTrend7daysAgo": "0.6800",
                "epsTrend30daysAgo": "0.6700",
                "epsTrend60daysAgo": "0.6600",
                "epsTrend90daysAgo": "0.6600",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "2.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": null
            }
        },
        "Annual": {
            "2026-03-31": {
                "date": "2026-03-31",
                "epsActual": 0.37
            },
            "2025-12-31": {
                "date": "2025-12-31",
                "epsActual": 1.92
            },
            "2024-12-31": {
                "date": "2024-12-31",
                "epsActual": 1.9
            },
            "2023-12-31": {
                "date": "2023-12-31",
                "epsActual": 2.27
            },
            "2022-12-31": {
                "date": "2022-12-31",
                "epsActual": 2.77
            },
            "2021-12-31": {
                "date": "2021-12-31",
                "epsActual": 2.45
            },
            "2020-12-31": {
                "date": "2020-12-31",
                "epsActual": 1.5
            },
            "2019-12-31": {
                "date": "2019-12-31",
                "epsActual": 1.16
            },
            "2018-12-31": {
                "date": "2018-12-31",
                "epsActual": 0.97
            },
            "2017-12-31": {
                "date": "2017-12-31",
                "epsActual": 0.69
            },
            "2016-12-31": {
                "date": "2016-12-31",
                "epsActual": 0.1
            }
        }
    },
    "Financials": {
        "Balance_Sheet": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-04-30",
                    "currency_symbol": "USD",
                    "totalAssets": "5576303000.00",
                    "intangibleAssets": "145636000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "49727000.00",
                    "totalLiab": "3119566000.00",
                    "totalStockholderEquity": "2456737000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "284434000.00",
                    "commonStock": "108000.00",
                    "capitalStock": "108000.00",
                    "retainedEarnings": "1870629000.00",
                    "otherLiab": null,
                    "goodWill": "257940000.00",
                    "otherAssets": null,
                    "cash": "293632000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "1395093000.00",
                    "currentDeferredRevenue": "18627000.00",
                    "netDebt": "1712977000.00",
                    "shortTermDebt": "356638000.00",
                    "shortLongTermDebt": "196115000.00",
                    "shortLongTermDebtTotal": "2006609000.00",
                    "otherStockholderEquity": "585953000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1604988000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "112608000.00",
                    "longTermDebt": null,
                    "inventory": "1149021000.00",
                    "accountsPayable": "735394000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "47000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "48959000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3971315000.00",
                    "capitalLeaseObligations": "1810494000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "27231000.00",
                    "nonCurrentLiabilitiesTotal": "1724473000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "5576303000.00",
                    "cashAndShortTermInvestments": "293632000.00",
                    "propertyPlantAndEquipmentGross": "3498071000.00",
                    "propertyPlantAndEquipmentNet": "3498071000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "209895000.00",
                    "netInvestedCapital": "2652852000.00",
                    "commonStockSharesOutstanding": "108427000.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-19",
                    "currency_symbol": "USD",
                    "totalAssets": "5469358000.00",
                    "intangibleAssets": "146536000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "51484000.00",
                    "totalLiab": "3060522000.00",
                    "totalStockholderEquity": "2408836000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "298740000.00",
                    "commonStock": "108000.00",
                    "capitalStock": "108000.00",
                    "retainedEarnings": "1830920000.00",
                    "otherLiab": null,
                    "goodWill": "257940000.00",
                    "otherAssets": "63052000.00",
                    "cash": "249296000.00",
                    "cashAndEquivalents": "249296000.00",
                    "totalCurrentLiabilities": "1151390000.00",
                    "currentDeferredRevenue": "10685000.00",
                    "netDebt": "3381779000.00",
                    "shortTermDebt": "158290000.00",
                    "shortLongTermDebt": "2629000.00",
                    "shortLongTermDebtTotal": "3631075000.00",
                    "otherStockholderEquity": "577786000.00",
                    "propertyPlantEquipment": "3473899000.00",
                    "totalCurrentAssets": "1527931000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "101338000.00",
                    "longTermDebt": "193589000.00",
                    "inventory": "1133083000.00",
                    "accountsPayable": "683675000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "22000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "43754000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3941427000.00",
                    "capitalLeaseObligations": "1795259000.00",
                    "longTermDebtTotal": "193589000.00",
                    "nonCurrentLiabilitiesOther": "26466000.00",
                    "nonCurrentLiabilitiesTotal": "1909131999.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "577786000.00",
                    "liabilitiesAndStockholdersEquity": "5469358000.00",
                    "cashAndShortTermInvestments": "249296000.00",
                    "propertyPlantAndEquipmentGross": "4153884000.00",
                    "propertyPlantAndEquipmentNet": "3473899000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "376541000.00",
                    "netInvestedCapital": "2605054000.00",
                    "commonStockSharesOutstanding": "108427000.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-10-30",
                    "currency_symbol": "USD",
                    "totalAssets": "5520755000.00",
                    "intangibleAssets": "147453000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "55932000.00",
                    "totalLiab": "3158605000.00",
                    "totalStockholderEquity": "2362150000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "364887000.00",
                    "commonStock": "108000.00",
                    "capitalStock": "108000.00",
                    "retainedEarnings": "1791589000.00",
                    "otherLiab": null,
                    "goodWill": "257940000.00",
                    "otherAssets": "53750000.00",
                    "cash": "204484000.00",
                    "cashAndEquivalents": "204484000.00",
                    "totalCurrentLiabilities": "1255161000.00",
                    "currentDeferredRevenue": "12985000.00",
                    "netDebt": "1780876000.00",
                    "shortTermDebt": "152663000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1985360000.00",
                    "otherStockholderEquity": "570458000.00",
                    "propertyPlantEquipment": "3467409000.00",
                    "totalCurrentAssets": "1594203000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "169626000.00",
                    "longTermDebt": "194218000.00",
                    "inventory": "1164161000.00",
                    "accountsPayable": "724626000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-5000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "35346000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3926552000.00",
                    "capitalLeaseObligations": "1789039000.00",
                    "longTermDebtTotal": "194218000.00",
                    "nonCurrentLiabilitiesOther": "25543000.00",
                    "nonCurrentLiabilitiesTotal": "1903444000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "570458000.00",
                    "liabilitiesAndStockholdersEquity": "5520755000.00",
                    "cashAndShortTermInvestments": "204484000.00",
                    "propertyPlantAndEquipmentGross": "3467409000.00",
                    "propertyPlantAndEquipmentNet": "3467409000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "339042000.00",
                    "netInvestedCapital": "2558471000.00",
                    "commonStockSharesOutstanding": "108468000.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-07-31",
                    "currency_symbol": "USD",
                    "totalAssets": "5411247000.00",
                    "intangibleAssets": "148369000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "52026000.00",
                    "totalLiab": "3116905000.00",
                    "totalStockholderEquity": "2294342000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "295628000.00",
                    "commonStock": "108000.00",
                    "capitalStock": "108000.00",
                    "retainedEarnings": "1734329000.00",
                    "otherLiab": null,
                    "goodWill": "257940000.00",
                    "otherAssets": "43999000.00",
                    "cash": "176876000.00",
                    "cashAndEquivalents": "176876000.00",
                    "totalCurrentLiabilities": "1237781000.00",
                    "currentDeferredRevenue": "14097000.00",
                    "netDebt": "1774964000.00",
                    "shortTermDebt": "150974000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1951840000.00",
                    "otherStockholderEquity": "559934000.00",
                    "propertyPlantEquipment": "3407775000.00",
                    "totalCurrentAssets": "1553164000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "112831000.00",
                    "longTermDebt": "194321000.00",
                    "inventory": "1211431000.00",
                    "accountsPayable": "777082000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-29000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "25341000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3858083000.00",
                    "capitalLeaseObligations": "1755416000.00",
                    "longTermDebtTotal": "194321000.00",
                    "nonCurrentLiabilitiesOther": "24386000.00",
                    "nonCurrentLiabilitiesTotal": "1879124000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "559934000.00",
                    "liabilitiesAndStockholdersEquity": "5411247000.00",
                    "cashAndShortTermInvestments": "176876000.00",
                    "propertyPlantAndEquipmentGross": "3407775000.00",
                    "propertyPlantAndEquipmentNet": "3407775000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "315383000.00",
                    "netInvestedCapital": "2490766000.00",
                    "commonStockSharesOutstanding": "108324000.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-01",
                    "currency_symbol": "USD",
                    "totalAssets": "5368264000.00",
                    "intangibleAssets": "149286000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "49749000.00",
                    "totalLiab": "3146501000.00",
                    "totalStockholderEquity": "2221763000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "277299000.00",
                    "commonStock": "108000.00",
                    "capitalStock": "108000.00",
                    "retainedEarnings": "1671151000.00",
                    "otherLiab": null,
                    "goodWill": "257940000.00",
                    "otherAssets": "36840000.00",
                    "cash": "186930000.00",
                    "cashAndEquivalents": "186930000.00",
                    "totalCurrentLiabilities": "1253504000.00",
                    "currentDeferredRevenue": "14596000.00",
                    "netDebt": "1766536000.00",
                    "shortTermDebt": "147191000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1953466000.00",
                    "otherStockholderEquity": "550554000.00",
                    "propertyPlantEquipment": "3392700000.00",
                    "totalCurrentAssets": "1531498000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "105501000.00",
                    "longTermDebt": "194424000.00",
                    "inventory": "1189318000.00",
                    "accountsPayable": "814418000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-50000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "19588000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3836766000.00",
                    "capitalLeaseObligations": "1756939000.00",
                    "longTermDebtTotal": "194424000.00",
                    "nonCurrentLiabilitiesOther": "23919000.00",
                    "nonCurrentLiabilitiesTotal": "1892997000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "550554000.00",
                    "liabilitiesAndStockholdersEquity": "5368264000.00",
                    "cashAndShortTermInvestments": "186930000.00",
                    "propertyPlantAndEquipmentGross": "3392700000.00",
                    "propertyPlantAndEquipmentNet": "3392700000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "277994000.00",
                    "netInvestedCapital": "2418290000.00",
                    "commonStockSharesOutstanding": "108319000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-20",
                    "currency_symbol": "USD",
                    "totalAssets": "5050478000.00",
                    "intangibleAssets": "150203000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "48896000.00",
                    "totalLiab": "2880320000.00",
                    "totalStockholderEquity": "2170158000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "270137000.00",
                    "commonStock": "107000.00",
                    "capitalStock": "107000.00",
                    "retainedEarnings": "1622273000.00",
                    "otherLiab": null,
                    "goodWill": "257940000.00",
                    "otherAssets": "32125000.00",
                    "cash": "187669000.00",
                    "cashAndEquivalents": "187669000.00",
                    "totalCurrentLiabilities": "1244192000.00",
                    "currentDeferredRevenue": "13163000.00",
                    "netDebt": "1498889000.00",
                    "shortTermDebt": "140749000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1686558000.00",
                    "otherStockholderEquity": "547818000.00",
                    "propertyPlantEquipment": "3117825000.00",
                    "totalCurrentAssets": "1492385000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "123221000.00",
                    "longTermDebt": "194527000.00",
                    "inventory": "1132599000.00",
                    "accountsPayable": "794855000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-40000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "15001000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3558093000.00",
                    "capitalLeaseObligations": "1489928000.00",
                    "longTermDebtTotal": "194527000.00",
                    "nonCurrentLiabilitiesOther": "22487000.00",
                    "nonCurrentLiabilitiesTotal": "1636128000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "547818000.00",
                    "liabilitiesAndStockholdersEquity": "5050478000.00",
                    "cashAndShortTermInvestments": "187669000.00",
                    "propertyPlantAndEquipmentGross": "3885561000.00",
                    "propertyPlantAndEquipmentNet": "3117825000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "248193000.00",
                    "netInvestedCapital": "2366788000.00",
                    "commonStockSharesOutstanding": "108431000.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-10-30",
                    "currency_symbol": "USD",
                    "totalAssets": "4932229000.00",
                    "intangibleAssets": "151119000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "54419000.00",
                    "totalLiab": "2821174000.00",
                    "totalStockholderEquity": "2111055000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "305971000.00",
                    "commonStock": "107000.00",
                    "capitalStock": "107000.00",
                    "retainedEarnings": "1574789000.00",
                    "otherLiab": null,
                    "goodWill": "257940000.00",
                    "otherAssets": "23672000.00",
                    "cash": "180771000.00",
                    "cashAndEquivalents": "180771000.00",
                    "totalCurrentLiabilities": "1193020000.00",
                    "currentDeferredRevenue": "12472000.00",
                    "netDebt": "1519105000.00",
                    "shortTermDebt": "136732000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1699876000.00",
                    "otherStockholderEquity": "536238000.00",
                    "propertyPlantEquipment": "3110633000.00",
                    "totalCurrentAssets": "1388865000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "107668000.00",
                    "longTermDebt": "194630000.00",
                    "inventory": "1046007000.00",
                    "accountsPayable": "737845000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-79000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7037000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3543364000.00",
                    "capitalLeaseObligations": "1503143000.00",
                    "longTermDebtTotal": "194630000.00",
                    "nonCurrentLiabilitiesOther": "11637000.00",
                    "nonCurrentLiabilitiesTotal": "1628154000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "536238000.00",
                    "liabilitiesAndStockholdersEquity": "4932229000.00",
                    "cashAndShortTermInvestments": "180771000.00",
                    "propertyPlantAndEquipmentGross": "3110633000.00",
                    "propertyPlantAndEquipmentNet": "3110633000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "195845000.00",
                    "netInvestedCapital": "2307788000.00",
                    "commonStockSharesOutstanding": "108292000.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-01",
                    "currency_symbol": "USD",
                    "totalAssets": "4818062000.00",
                    "intangibleAssets": "152036000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "53415000.00",
                    "totalLiab": "2771468000.00",
                    "totalStockholderEquity": "2046594000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "302275000.00",
                    "commonStock": "107000.00",
                    "capitalStock": "107000.00",
                    "retainedEarnings": "1523099000.00",
                    "otherLiab": null,
                    "goodWill": "257940000.00",
                    "otherAssets": null,
                    "cash": "138063000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "1149186000.00",
                    "currentDeferredRevenue": "13322000.00",
                    "netDebt": "1553683000.00",
                    "shortTermDebt": "134873000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1691746000.00",
                    "otherStockholderEquity": "523282000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1342205000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "113443000.00",
                    "longTermDebt": "194733000.00",
                    "inventory": "1037284000.00",
                    "accountsPayable": "698716000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "106000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7510000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3475857000.00",
                    "capitalLeaseObligations": "1494910000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "11435000.00",
                    "nonCurrentLiabilitiesTotal": "1622282000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4818062000.00",
                    "cashAndShortTermInvestments": "138063000.00",
                    "propertyPlantAndEquipmentGross": "3043132000.00",
                    "propertyPlantAndEquipmentNet": "3043132000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "193019000.00",
                    "netInvestedCapital": "2243430000.00",
                    "commonStockSharesOutstanding": "108274000.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-02",
                    "currency_symbol": "USD",
                    "totalAssets": "4658660000.00",
                    "intangibleAssets": "152953000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "49746000.00",
                    "totalLiab": "2677859000.00",
                    "totalStockholderEquity": "1980801000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "287011000.00",
                    "commonStock": "107000.00",
                    "capitalStock": "107000.00",
                    "retainedEarnings": "1466433000.00",
                    "otherLiab": null,
                    "goodWill": "257940000.00",
                    "otherAssets": null,
                    "cash": "57426000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "1073639000.00",
                    "currentDeferredRevenue": "14195000.00",
                    "netDebt": "1606419000.00",
                    "shortTermDebt": "131253000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1663845000.00",
                    "otherStockholderEquity": "513809000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1256083000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "116781000.00",
                    "longTermDebt": "194836000.00",
                    "inventory": "1032130000.00",
                    "accountsPayable": "641180000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "452000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7211000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3402577000.00",
                    "capitalLeaseObligations": "1466906000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "11150000.00",
                    "nonCurrentLiabilitiesTotal": "1604220000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4658660000.00",
                    "cashAndShortTermInvestments": "57426000.00",
                    "propertyPlantAndEquipmentGross": "2969067000.00",
                    "propertyPlantAndEquipmentNet": "2969067000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "182444000.00",
                    "netInvestedCapital": "2177740000.00",
                    "commonStockSharesOutstanding": "108255000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-22",
                    "currency_symbol": "USD",
                    "totalAssets": "4662550000.00",
                    "intangibleAssets": "153869000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "48725000.00",
                    "totalLiab": "2731560000.00",
                    "totalStockholderEquity": "1930990000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "308876000.00",
                    "commonStock": "107000.00",
                    "capitalStock": "107000.00",
                    "retainedEarnings": "1416401000.00",
                    "otherLiab": null,
                    "goodWill": "257940000.00",
                    "otherAssets": null,
                    "cash": "34382000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "1152013000.00",
                    "currentDeferredRevenue": "11277000.00",
                    "netDebt": "1590842000.00",
                    "shortTermDebt": "128531000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1625224000.00",
                    "otherStockholderEquity": "513060000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1316640000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "127383000.00",
                    "longTermDebt": "194939000.00",
                    "inventory": "1106150000.00",
                    "accountsPayable": "679265000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "1422000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7332000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3345910000.00",
                    "capitalLeaseObligations": "1428182000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "15666000.00",
                    "nonCurrentLiabilitiesTotal": "1579547000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4662550000.00",
                    "cashAndShortTermInvestments": "34382000.00",
                    "propertyPlantAndEquipmentGross": "3534913000.00",
                    "propertyPlantAndEquipmentNet": "2912542000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "164627000.00",
                    "netInvestedCapital": "2128032000.00",
                    "commonStockSharesOutstanding": "107982000.00"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-11-02",
                    "currency_symbol": "USD",
                    "totalAssets": "4638082000.00",
                    "intangibleAssets": "154786000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "55134000.00",
                    "totalLiab": "2752606000.00",
                    "totalStockholderEquity": "1885476000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "340607000.00",
                    "commonStock": "107000.00",
                    "capitalStock": "107000.00",
                    "retainedEarnings": "1379320000.00",
                    "otherLiab": "57955000.00",
                    "goodWill": "257940000.00",
                    "otherAssets": "20163000.00",
                    "cash": "61628000.00",
                    "cashAndEquivalents": "61628000.00",
                    "totalCurrentLiabilities": "1174383000.00",
                    "currentDeferredRevenue": "83583000.00",
                    "netDebt": "1586091000.00",
                    "shortTermDebt": "127451000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1647719000.00",
                    "otherStockholderEquity": "503594000.00",
                    "propertyPlantEquipment": "2869091000.00",
                    "totalCurrentAssets": "1336102000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "1472750000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "113890000.00",
                    "longTermDebt": "195042000.00",
                    "inventory": "1105450000.00",
                    "accountsPayable": "706325000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "2455000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7717000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3301980000.00",
                    "capitalLeaseObligations": "1450574000.00",
                    "longTermDebtTotal": "195042000.00",
                    "nonCurrentLiabilitiesOther": "11038000.00",
                    "nonCurrentLiabilitiesTotal": "1578223000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "503594000.00",
                    "liabilitiesAndStockholdersEquity": "4638082000.00",
                    "cashAndShortTermInvestments": "61628000.00",
                    "propertyPlantAndEquipmentGross": "2869091000.00",
                    "propertyPlantAndEquipmentNet": "2869091000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "161719000.00",
                    "netInvestedCapital": "2082621000.00",
                    "commonStockSharesOutstanding": "108002000.00"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-08-03",
                    "currency_symbol": "USD",
                    "totalAssets": "4475470000.00",
                    "intangibleAssets": "155733000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "56590000.00",
                    "totalLiab": "2665691000.00",
                    "totalStockholderEquity": "1809779000.00",
                    "deferredLongTermLiab": "32093000.00",
                    "otherCurrentLiab": "330441000.00",
                    "commonStock": "106000.00",
                    "capitalStock": "106000.00",
                    "retainedEarnings": "1313397000.00",
                    "otherLiab": "42436000.00",
                    "goodWill": "258861000.00",
                    "otherAssets": "24155000.00",
                    "cash": "4171000.00",
                    "cashAndEquivalents": "4171000.00",
                    "totalCurrentLiabilities": "1116183000.00",
                    "currentDeferredRevenue": "68084000.00",
                    "netDebt": "1623964000.00",
                    "shortTermDebt": "121063000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1628135000.00",
                    "otherStockholderEquity": "492914000.00",
                    "propertyPlantEquipment": "1443504000.00",
                    "totalCurrentAssets": "1335533000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "1395185000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "102286000.00",
                    "longTermDebt": "230145000.00",
                    "inventory": "1172486000.00",
                    "accountsPayable": "664679000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "3362000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "106000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "1313397000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "8497000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3139937000.00",
                    "capitalLeaseObligations": "1395887000.00",
                    "longTermDebtTotal": "230145000.00",
                    "nonCurrentLiabilitiesOther": "1287270000.00",
                    "nonCurrentLiabilitiesTotal": "1549507999.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "492914000.00",
                    "liabilitiesAndStockholdersEquity": "4475470000.00",
                    "cashAndShortTermInvestments": "4171000.00",
                    "propertyPlantAndEquipmentGross": "2701188000.00",
                    "propertyPlantAndEquipmentNet": "2701188000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "219350000.00",
                    "netInvestedCapital": "2042027000.00",
                    "commonStockSharesOutstanding": "107805000.00"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-05-04",
                    "currency_symbol": "USD",
                    "totalAssets": "4335193000.00",
                    "intangibleAssets": "151590000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "54300000.00",
                    "totalLiab": "2606776000.00",
                    "totalStockholderEquity": "1728417000.00",
                    "deferredLongTermLiab": "36816000.00",
                    "otherCurrentLiab": "285557000.00",
                    "commonStock": "106000.00",
                    "capitalStock": "106000.00",
                    "retainedEarnings": "1241945000.00",
                    "otherLiab": null,
                    "goodWill": "255473000.00",
                    "otherAssets": "23161000.00",
                    "cash": "5034000.00",
                    "cashAndEquivalents": "5034000.00",
                    "totalCurrentLiabilities": "1006529000.00",
                    "currentDeferredRevenue": "14418000.00",
                    "netDebt": "1664182000.00",
                    "shortTermDebt": "115901000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1669216000.00",
                    "otherStockholderEquity": "482878000.00",
                    "propertyPlantEquipment": "1344987000.00",
                    "totalCurrentAssets": "1328473000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "1321354000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "87992000.00",
                    "longTermDebt": "301748000.00",
                    "inventory": "1181147000.00",
                    "accountsPayable": "572475000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "3488000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "106000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "1241945000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "9088000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3006720000.00",
                    "capitalLeaseObligations": "1365365000.00",
                    "longTermDebtTotal": "301748000.00",
                    "nonCurrentLiabilitiesOther": "1261683000.00",
                    "nonCurrentLiabilitiesTotal": "1600247000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "482878000.00",
                    "liabilitiesAndStockholdersEquity": "4335193000.00",
                    "cashAndShortTermInvestments": "5034000.00",
                    "propertyPlantAndEquipmentGross": "2576496000.00",
                    "propertyPlantAndEquipmentNet": "2576496000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "321944000.00",
                    "netInvestedCapital": "2032268000.00",
                    "commonStockSharesOutstanding": "107718000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-02-23",
                    "currency_symbol": "USD",
                    "totalAssets": "4351242000.00",
                    "intangibleAssets": "152353000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "53298000.00",
                    "totalLiab": "2694066000.00",
                    "totalStockholderEquity": "1657176000.00",
                    "deferredLongTermLiab": "41520000.00",
                    "otherCurrentLiab": "272766000.00",
                    "commonStock": "106000.00",
                    "capitalStock": "106000.00",
                    "retainedEarnings": "1170421000.00",
                    "otherLiab": "54250000.00",
                    "goodWill": "255473000.00",
                    "otherAssets": "22239000.00",
                    "cash": "9794000.00",
                    "cashAndEquivalents": "9794000.00",
                    "totalCurrentLiabilities": "1006758000.00",
                    "currentDeferredRevenue": "10060000.00",
                    "netDebt": "1731060000.00",
                    "shortTermDebt": "107796000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1740854000.00",
                    "otherStockholderEquity": "482312000.00",
                    "propertyPlantEquipment": "2463692000.00",
                    "totalCurrentAssets": "1457485000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "1249350000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "102057000.00",
                    "longTermDebt": "405551000.00",
                    "inventory": "1292336000.00",
                    "accountsPayable": "590883000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "4337000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "106000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "1170421000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "10974000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2893757000.00",
                    "capitalLeaseObligations": "1333200000.00",
                    "longTermDebtTotal": "405551000.00",
                    "nonCurrentLiabilitiesOther": "12730000.00",
                    "nonCurrentLiabilitiesTotal": "1687308000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "482312000.00",
                    "liabilitiesAndStockholdersEquity": "4351242000.00",
                    "cashAndShortTermInvestments": "9794000.00",
                    "propertyPlantAndEquipmentGross": "2463692000.00",
                    "propertyPlantAndEquipmentNet": "2463692000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "450727000.00",
                    "netInvestedCapital": "2064830000.00",
                    "commonStockSharesOutstanding": "107445000.00"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-11-03",
                    "currency_symbol": "USD",
                    "totalAssets": "4244667999.00",
                    "intangibleAssets": "150851000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "56502000.00",
                    "totalLiab": "2662049000.00",
                    "totalStockholderEquity": "1582619000.00",
                    "deferredLongTermLiab": "42584000.00",
                    "otherCurrentLiab": "309928999.00",
                    "commonStock": "106000.00",
                    "capitalStock": "106000.00",
                    "retainedEarnings": "1101184000.00",
                    "otherLiab": "51356000.00",
                    "goodWill": "255473000.00",
                    "otherAssets": "19786000.00",
                    "cash": "7687000.00",
                    "cashAndEquivalents": "7687000.00",
                    "totalCurrentLiabilities": "1061425999.00",
                    "currentDeferredRevenue": "58907000.00",
                    "netDebt": "1650941000.00",
                    "shortTermDebt": "109361000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1658628000.00",
                    "otherStockholderEquity": "476905000.00",
                    "propertyPlantEquipment": "1164119000.00",
                    "totalCurrentAssets": "1497092000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "1176295000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "112447000.00",
                    "longTermDebt": "371854000.00",
                    "inventory": "1320456000.00",
                    "accountsPayable": "642136000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "4424000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "106000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "1101184000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "11761999.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2747575999.00",
                    "capitalLeaseObligations": "1284671000.00",
                    "longTermDebtTotal": "371854000.00",
                    "nonCurrentLiabilitiesOther": "1186185000.00",
                    "nonCurrentLiabilitiesTotal": "1600623000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "476905000.00",
                    "liabilitiesAndStockholdersEquity": "4244667999.00",
                    "cashAndShortTermInvestments": "7687000.00",
                    "propertyPlantAndEquipmentGross": "2321466000.00",
                    "propertyPlantAndEquipmentNet": "2321466000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "435666000.00",
                    "netInvestedCapital": "1956576000.00",
                    "commonStockSharesOutstanding": "107470000.00"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-08-04",
                    "currency_symbol": "USD",
                    "totalAssets": "4199377000.00",
                    "intangibleAssets": "151620000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "49265000.00",
                    "totalLiab": "2705091000.00",
                    "totalStockholderEquity": "1494286000.00",
                    "deferredLongTermLiab": "42887000.00",
                    "otherCurrentLiab": "179310000.00",
                    "commonStock": "106000.00",
                    "capitalStock": "106000.00",
                    "retainedEarnings": "1025009000.00",
                    "otherLiab": "52432000.00",
                    "goodWill": "255473000.00",
                    "otherAssets": "17551000.00",
                    "cash": "6177000.00",
                    "cashAndEquivalents": "6177000.00",
                    "totalCurrentLiabilities": "1197279000.00",
                    "currentDeferredRevenue": "20220000.00",
                    "netDebt": "1676754000.00",
                    "shortTermDebt": "227551000.00",
                    "shortLongTermDebt": "1577000.00",
                    "shortLongTermDebtTotal": "1682931000.00",
                    "otherStockholderEquity": "466260000.00",
                    "propertyPlantEquipment": "2263465000.00",
                    "totalCurrentAssets": "1511268000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "1087193000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "111690000.00",
                    "longTermDebt": "264157000.00",
                    "inventory": "1344136000.00",
                    "accountsPayable": "770198000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "2911000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "106000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "1025009000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "9461000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2688109000.00",
                    "capitalLeaseObligations": "1304210000.00",
                    "longTermDebtTotal": "264157000.00",
                    "nonCurrentLiabilitiesOther": "1200768000.00",
                    "nonCurrentLiabilitiesTotal": "1507812000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "466260000.00",
                    "liabilitiesAndStockholdersEquity": "4199377000.00",
                    "cashAndShortTermInvestments": "6177000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2263465000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "313989000.00",
                    "netInvestedCapital": "1760020000.00",
                    "commonStockSharesOutstanding": "107300000.00"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-05-05",
                    "currency_symbol": "USD",
                    "totalAssets": "3893387000.00",
                    "intangibleAssets": "151798000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "43368000.00",
                    "totalLiab": "2490970000.00",
                    "totalStockholderEquity": "1402417000.00",
                    "deferredLongTermLiab": "40821000.00",
                    "otherCurrentLiab": "254753000.00",
                    "commonStock": "106000.00",
                    "capitalStock": "106000.00",
                    "retainedEarnings": "943177000.00",
                    "otherLiab": "50040000.00",
                    "goodWill": "255473000.00",
                    "otherAssets": "19178000.00",
                    "cash": "31828000.00",
                    "cashAndEquivalents": "31828000.00",
                    "totalCurrentLiabilities": "1093318000.00",
                    "currentDeferredRevenue": "22021000.00",
                    "netDebt": "1427031000.00",
                    "shortTermDebt": "111247000.00",
                    "shortLongTermDebt": "1577000.00",
                    "shortLongTermDebtTotal": "1458859000.00",
                    "otherStockholderEquity": "457045000.00",
                    "propertyPlantEquipment": "1007942000.00",
                    "totalCurrentAssets": "1322481000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "995146000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "97754000.00",
                    "longTermDebt": "195660000.00",
                    "inventory": "1149531000.00",
                    "accountsPayable": "688488000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "2089000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "106000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "943177000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "10179000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2570906000.00",
                    "capitalLeaseObligations": "1261622000.00",
                    "longTermDebtTotal": "195660000.00",
                    "nonCurrentLiabilitiesOther": "1161171000.00",
                    "nonCurrentLiabilitiesTotal": "1397652000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "457045000.00",
                    "liabilitiesAndStockholdersEquity": "3893387000.00",
                    "cashAndShortTermInvestments": "31828000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2144457000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "229163000.00",
                    "netInvestedCapital": "1599654000.00",
                    "commonStockSharesOutstanding": "107539000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-02-24",
                    "currency_symbol": "USD",
                    "totalAssets": "3730695000.00",
                    "intangibleAssets": "151935000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "40780000.00",
                    "totalLiab": "2407496000.00",
                    "totalStockholderEquity": "1323199000.00",
                    "deferredLongTermLiab": "40958000.00",
                    "otherCurrentLiab": "203556000.00",
                    "commonStock": "106000.00",
                    "capitalStock": "106000.00",
                    "retainedEarnings": "872226000.00",
                    "otherLiab": "58729000.00",
                    "goodWill": "255473000.00",
                    "otherAssets": "17109000.00",
                    "cash": "139444000.00",
                    "cashAndEquivalents": "139444000.00",
                    "totalCurrentLiabilities": "1032015000.00",
                    "currentDeferredRevenue": "14492000.00",
                    "netDebt": "1284013000.00",
                    "shortTermDebt": "106705000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1423457000.00",
                    "otherStockholderEquity": "450332000.00",
                    "propertyPlantEquipment": "929083000.00",
                    "totalCurrentAssets": "1273345000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "915791000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "84970000.00",
                    "longTermDebt": "195762000.00",
                    "inventory": "1008151000.00",
                    "accountsPayable": "661883000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "535000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "106000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "872226000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7277000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2457350000.00",
                    "capitalLeaseObligations": "1225592000.00",
                    "longTermDebtTotal": "195762000.00",
                    "nonCurrentLiabilitiesOther": "1138761000.00",
                    "nonCurrentLiabilitiesTotal": "1375481000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "450332000.00",
                    "liabilitiesAndStockholdersEquity": "3730695000.00",
                    "cashAndShortTermInvestments": "139444000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2032833000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "241330000.00",
                    "netInvestedCapital": "1521064000.00",
                    "commonStockSharesOutstanding": "107612000.00"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-11-04",
                    "currency_symbol": "USD",
                    "totalAssets": "3628110000.00",
                    "intangibleAssets": "152678000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "49522000.00",
                    "totalLiab": "2363200000.00",
                    "totalStockholderEquity": "1264910000.00",
                    "deferredLongTermLiab": "33589000.00",
                    "otherCurrentLiab": "255106000.00",
                    "commonStock": "106000.00",
                    "capitalStock": "106000.00",
                    "retainedEarnings": "822353000.00",
                    "otherLiab": "48537000.00",
                    "goodWill": "255473000.00",
                    "otherAssets": "7409000.00",
                    "cash": "330085000.00",
                    "cashAndEquivalents": "330085000.00",
                    "totalCurrentLiabilities": "1011986000.00",
                    "currentDeferredRevenue": "21173000.00",
                    "netDebt": "1072407000.00",
                    "shortTermDebt": "99815000.00",
                    "shortLongTermDebt": "1577000.00",
                    "shortLongTermDebtTotal": "1402492000.00",
                    "otherStockholderEquity": "442247000.00",
                    "propertyPlantEquipment": "836310000.00",
                    "totalCurrentAssets": "1294209000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "856759000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "81480000.00",
                    "longTermDebt": "195865000.00",
                    "inventory": "833122000.00",
                    "accountsPayable": "634339000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "204000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "106000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "822353000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7409000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2333901000.00",
                    "capitalLeaseObligations": "1205050000.00",
                    "longTermDebtTotal": "195865000.00",
                    "nonCurrentLiabilitiesOther": "1121760000.00",
                    "nonCurrentLiabilitiesTotal": "1351214000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "442247000.00",
                    "liabilitiesAndStockholdersEquity": "3628110000.00",
                    "cashAndShortTermInvestments": "330085000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "1918341000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "282223000.00",
                    "netInvestedCapital": "1462352000.00",
                    "commonStockSharesOutstanding": "107486000.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-08-05",
                    "currency_symbol": "USD",
                    "totalAssets": "3364295000.00",
                    "intangibleAssets": "153422000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "42733000.00",
                    "totalLiab": "2184693000.00",
                    "totalStockholderEquity": "1179602000.00",
                    "deferredLongTermLiab": "34510000.00",
                    "otherCurrentLiab": "212466000.00",
                    "commonStock": "105000.00",
                    "capitalStock": "105000.00",
                    "retainedEarnings": "747708000.00",
                    "otherLiab": "51580000.00",
                    "goodWill": "255473000.00",
                    "otherAssets": "7605000.00",
                    "cash": "366093000.00",
                    "cashAndEquivalents": "366093000.00",
                    "totalCurrentLiabilities": "860214000.00",
                    "currentDeferredRevenue": "23099000.00",
                    "netDebt": "998385000.00",
                    "shortTermDebt": "91579000.00",
                    "shortLongTermDebt": "5469000.00",
                    "shortLongTermDebtTotal": "1364478000.00",
                    "otherStockholderEquity": "431549000.00",
                    "propertyPlantEquipment": "1782354000.00",
                    "totalCurrentAssets": "1165441000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "770707000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "72804000.00",
                    "longTermDebt": "195443000.00",
                    "inventory": "683811000.00",
                    "accountsPayable": "529220000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "240000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "105000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "747708000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7605000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2198854000.00",
                    "capitalLeaseObligations": "1163566000.00",
                    "longTermDebtTotal": "195443000.00",
                    "nonCurrentLiabilitiesOther": "17070000.00",
                    "nonCurrentLiabilitiesTotal": "1324479000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "431549000.00",
                    "liabilitiesAndStockholdersEquity": "3364295000.00",
                    "cashAndShortTermInvestments": "366093000.00",
                    "propertyPlantAndEquipmentGross": "1782354000.00",
                    "propertyPlantAndEquipmentNet": "1782354000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "305227000.00",
                    "netInvestedCapital": "1380514000.00",
                    "commonStockSharesOutstanding": "107265000.00"
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-05-06",
                    "currency_symbol": "USD",
                    "totalAssets": "2964723000.00",
                    "intangibleAssets": "109269000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "40173000.00",
                    "totalLiab": "1884003000.00",
                    "totalStockholderEquity": "1080720000.00",
                    "deferredLongTermLiab": "32449000.00",
                    "otherCurrentLiab": "160406000.00",
                    "commonStock": "105000.00",
                    "capitalStock": null,
                    "retainedEarnings": "664792000.00",
                    "otherLiab": "40294000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "7370000.00",
                    "cash": "354051000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "672978000.00",
                    "currentDeferredRevenue": "15659000.00",
                    "netDebt": "897824000.00",
                    "shortTermDebt": "81144000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1251875000.00",
                    "otherStockholderEquity": "415576000.00",
                    "propertyPlantEquipment": "611311000.00",
                    "totalCurrentAssets": "1061875000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "744004000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "60002000.00",
                    "longTermDebt": "195546000.00",
                    "inventory": "607649000.00",
                    "accountsPayable": "402134000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "247000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "105000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "664792000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7370000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1902848000.00",
                    "capitalLeaseObligations": "1054226000.00",
                    "longTermDebtTotal": "195546000.00",
                    "nonCurrentLiabilitiesOther": "983030000.00",
                    "nonCurrentLiabilitiesTotal": "1211025000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "415576000.00",
                    "liabilitiesAndStockholdersEquity": "2964723000.00",
                    "cashAndShortTermInvestments": "354051000.00",
                    "propertyPlantAndEquipmentGross": "1558762000.00",
                    "propertyPlantAndEquipmentNet": "1558762000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "388897000.00",
                    "netInvestedCapital": "1278369000.00",
                    "commonStockSharesOutstanding": "107099000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2021-02-25",
                    "currency_symbol": "USD",
                    "totalAssets": "2880425000.00",
                    "intangibleAssets": "109269000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "28257000.00",
                    "totalLiab": "1883037000.00",
                    "totalStockholderEquity": "997388000.00",
                    "deferredLongTermLiab": "27990000.00",
                    "otherCurrentLiab": "162283000.00",
                    "commonStock": "104000.00",
                    "capitalStock": null,
                    "retainedEarnings": "588996000.00",
                    "otherLiab": "35919000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "7569000.00",
                    "cash": "307772000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "698836000.00",
                    "currentDeferredRevenue": "10115000.00",
                    "netDebt": "936659000.00",
                    "shortTermDebt": "96149000.00",
                    "shortLongTermDebt": "1647000.00",
                    "shortLongTermDebtTotal": "1244431000.00",
                    "otherStockholderEquity": "408124000.00",
                    "propertyPlantEquipment": "579359000.00",
                    "totalCurrentAssets": "1040456000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "660672000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "50427000.00",
                    "longTermDebt": "207157000.00",
                    "inventory": "654000000.00",
                    "accountsPayable": "417898000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "164000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "104000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "588996000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7569000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1839969000.00",
                    "capitalLeaseObligations": "1035627000.00",
                    "longTermDebtTotal": "207157000.00",
                    "nonCurrentLiabilitiesOther": "949054000.00",
                    "nonCurrentLiabilitiesTotal": "1184201000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "408124000.00",
                    "liabilitiesAndStockholdersEquity": "2880425000.00",
                    "cashAndShortTermInvestments": "307772000.00",
                    "propertyPlantAndEquipmentGross": "1495684000.00",
                    "propertyPlantAndEquipmentNet": "1495684000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "341620000.00",
                    "netInvestedCapital": "1206192000.00",
                    "commonStockSharesOutstanding": "106799000.00"
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-10-29",
                    "currency_symbol": "USD",
                    "totalAssets": "2714396000.00",
                    "intangibleAssets": "109275000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "23367000.00",
                    "totalLiab": "1782891000.00",
                    "totalStockholderEquity": "931505000.00",
                    "deferredLongTermLiab": "40551000.00",
                    "otherCurrentLiab": "57245000.00",
                    "commonStock": "104000.00",
                    "capitalStock": null,
                    "retainedEarnings": "531856000.00",
                    "otherLiab": "42479000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "6768000.00",
                    "cash": "271126000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "618918000.00",
                    "currentDeferredRevenue": "10853000.00",
                    "netDebt": "1038731000.00",
                    "shortTermDebt": "188363000.00",
                    "shortLongTermDebt": "2745000.00",
                    "shortLongTermDebtTotal": "1309857000.00",
                    "otherStockholderEquity": "399489000.00",
                    "propertyPlantEquipment": "506789000.00",
                    "totalCurrentAssets": "973969000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "594783000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "81015000.00",
                    "longTermDebt": "206793000.00",
                    "inventory": "598461000.00",
                    "accountsPayable": "362457000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "56000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "104000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "531856000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "6768000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1740427000.00",
                    "capitalLeaseObligations": "1007510000.00",
                    "longTermDebtTotal": "206793000.00",
                    "nonCurrentLiabilitiesOther": "916629000.00",
                    "nonCurrentLiabilitiesTotal": "1163973000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "399489000.00",
                    "liabilitiesAndStockholdersEquity": "2714396000.00",
                    "cashAndShortTermInvestments": "271126000.00",
                    "propertyPlantAndEquipmentGross": "506789000.00",
                    "propertyPlantAndEquipmentNet": "1396937000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "355051000.00",
                    "netInvestedCapital": "1141043000.00",
                    "commonStockSharesOutstanding": "106379000.00"
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-07-30",
                    "currency_symbol": "USD",
                    "totalAssets": "2528730000.00",
                    "intangibleAssets": "109283000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "19203000.00",
                    "totalLiab": "1678234000.00",
                    "totalStockholderEquity": "850496000.00",
                    "deferredLongTermLiab": "38930000.00",
                    "otherCurrentLiab": "15627000.00",
                    "commonStock": "103000.00",
                    "capitalStock": null,
                    "retainedEarnings": "463082000.00",
                    "otherLiab": "40941000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "7134000.00",
                    "cash": "134420000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "533690000.00",
                    "currentDeferredRevenue": "8387000.00",
                    "netDebt": "1152827000.00",
                    "shortTermDebt": "183644000.00",
                    "shortLongTermDebt": "2558000.00",
                    "shortLongTermDebtTotal": "1287247000.00",
                    "otherStockholderEquity": "387344000.00",
                    "propertyPlantEquipment": "1354885000.00",
                    "totalCurrentAssets": "829981000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "513766000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "82089000.00",
                    "longTermDebt": "206977000.00",
                    "inventory": "594269000.00",
                    "accountsPayable": "326032000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-33000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "103000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "463082000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7134000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1698749000.00",
                    "capitalLeaseObligations": "987169000.00",
                    "longTermDebtTotal": "206977000.00",
                    "nonCurrentLiabilitiesOther": "2011000.00",
                    "nonCurrentLiabilitiesTotal": "1144544000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "387344000.00",
                    "liabilitiesAndStockholdersEquity": "2528730000.00",
                    "cashAndShortTermInvestments": "134420000.00",
                    "propertyPlantAndEquipmentGross": "1354885000.00",
                    "propertyPlantAndEquipmentNet": "1354885000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "296291000.00",
                    "netInvestedCapital": "1060031000.00",
                    "commonStockSharesOutstanding": "105466000.00"
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-04-30",
                    "currency_symbol": "USD",
                    "totalAssets": "2633880000.00",
                    "intangibleAssets": "109291000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "21562000.00",
                    "totalLiab": "1824591000.00",
                    "totalStockholderEquity": "809289000.00",
                    "deferredLongTermLiab": "13633000.00",
                    "otherCurrentLiab": "100423000.00",
                    "commonStock": "102000.00",
                    "capitalStock": null,
                    "retainedEarnings": "431078000.00",
                    "otherLiab": "15747000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "7551000.00",
                    "cash": "289931000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "506497000.00",
                    "currentDeferredRevenue": "7189000.00",
                    "netDebt": "1081812000.00",
                    "shortTermDebt": "69396000.00",
                    "shortLongTermDebt": "1808000.00",
                    "shortLongTermDebtTotal": "1371743000.00",
                    "otherStockholderEquity": "378234000.00",
                    "propertyPlantEquipment": "1338596000.00",
                    "totalCurrentAssets": "950995000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "472551000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "50561000.00",
                    "longTermDebt": "413326000.00",
                    "inventory": "588941000.00",
                    "accountsPayable": "319815000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-125000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "102000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "431078000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7551000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1682885000.00",
                    "capitalLeaseObligations": "956609000.00",
                    "longTermDebtTotal": "413326000.00",
                    "nonCurrentLiabilitiesOther": "2114000.00",
                    "nonCurrentLiabilitiesTotal": "1318094000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "378234000.00",
                    "liabilitiesAndStockholdersEquity": "2633880000.00",
                    "cashAndShortTermInvestments": "289931000.00",
                    "propertyPlantAndEquipmentGross": "1338596000.00",
                    "propertyPlantAndEquipmentNet": "1338596000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "444498000.00",
                    "netInvestedCapital": "1224423000.00",
                    "commonStockSharesOutstanding": "105510000.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2020-02-20",
                    "currency_symbol": "USD",
                    "totalAssets": "2574125000.00",
                    "intangibleAssets": "109299000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "20415000.00",
                    "totalLiab": "1809789000.00",
                    "totalStockholderEquity": "764336000.00",
                    "deferredLongTermLiab": "574000.00",
                    "otherCurrentLiab": "102807000.00",
                    "commonStock": "101000.00",
                    "capitalStock": null,
                    "retainedEarnings": "394015000.00",
                    "otherLiab": "20557000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "7532000.00",
                    "cash": "27037000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "552541000.00",
                    "currentDeferredRevenue": "6683000.00",
                    "netDebt": "1034430000.00",
                    "shortTermDebt": "74592000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1061467000.00",
                    "otherStockholderEquity": "370413000.00",
                    "propertyPlantEquipment": "1278545000.00",
                    "totalCurrentAssets": "701486000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "427590000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "72169000.00",
                    "longTermDebt": "142606000.00",
                    "inventory": "581865000.00",
                    "accountsPayable": "368459000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-193000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "101000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "394015000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7512000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1872639000.00",
                    "capitalLeaseObligations": "918861000.00",
                    "longTermDebtTotal": "142606000.00",
                    "nonCurrentLiabilitiesOther": "2179000.00",
                    "nonCurrentLiabilitiesTotal": "1257248000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "370413000.00",
                    "liabilitiesAndStockholdersEquity": "2574125000.00",
                    "cashAndShortTermInvestments": "27037000.00",
                    "propertyPlantAndEquipmentGross": "1278545000.00",
                    "propertyPlantAndEquipmentNet": "1278545000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "105383000.00"
                },
                "2019-09-30": {
                    "date": "2019-09-30",
                    "filing_date": "2019-11-01",
                    "currency_symbol": "USD",
                    "totalAssets": "2156873000.00",
                    "intangibleAssets": "109307000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "21113000.00",
                    "totalLiab": "1433833000.00",
                    "totalStockholderEquity": "723040000.00",
                    "deferredLongTermLiab": "20005000.00",
                    "otherCurrentLiab": "59024000.00",
                    "commonStock": "101000.00",
                    "capitalStock": null,
                    "retainedEarnings": "358674000.00",
                    "otherLiab": "22275000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "7395000.00",
                    "cash": "84106000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "492432000.00",
                    "currentDeferredRevenue": "8824000.00",
                    "netDebt": "888137000.00",
                    "shortTermDebt": "106234000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "972243000.00",
                    "otherStockholderEquity": "364626000.00",
                    "propertyPlantEquipment": "1169015000.00",
                    "totalCurrentAssets": "643709000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "386286000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "54533000.00",
                    "longTermDebt": "143288000.00",
                    "inventory": "483957000.00",
                    "accountsPayable": "318350000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-361000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "101000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "358674000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7395000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1513164000.00",
                    "capitalLeaseObligations": "828955000.00",
                    "longTermDebtTotal": "143288000.00",
                    "nonCurrentLiabilitiesOther": "2270000.00",
                    "nonCurrentLiabilitiesTotal": "941401000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "364626000.00",
                    "liabilitiesAndStockholdersEquity": "2156873000.00",
                    "cashAndShortTermInvestments": "84106000.00",
                    "propertyPlantAndEquipmentGross": "1169015000.00",
                    "propertyPlantAndEquipmentNet": "1169015000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "105180000.00"
                },
                "2019-06-30": {
                    "date": "2019-06-30",
                    "filing_date": "2019-08-01",
                    "currency_symbol": "USD",
                    "totalAssets": "2011124000.00",
                    "intangibleAssets": "109315000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "27689000.00",
                    "totalLiab": "1340236000.00",
                    "totalStockholderEquity": "670888000.00",
                    "deferredLongTermLiab": "25173000.00",
                    "otherCurrentLiab": "52554000.00",
                    "commonStock": "99000.00",
                    "capitalStock": null,
                    "retainedEarnings": "317700000.00",
                    "otherLiab": "27533000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "7693000.00",
                    "cash": "51450000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "424638000.00",
                    "currentDeferredRevenue": "6967000.00",
                    "netDebt": "929037000.00",
                    "shortTermDebt": "92422000.00",
                    "shortLongTermDebt": "3500000.00",
                    "shortLongTermDebtTotal": "980487000.00",
                    "otherStockholderEquity": "353450000.00",
                    "propertyPlantEquipment": "1102655000.00",
                    "totalCurrentAssets": "564014000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "334126000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "38478000.00",
                    "longTermDebt": "140470000.00",
                    "inventory": "446397000.00",
                    "accountsPayable": "272695000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-361000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "99000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "317700000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7693000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1447110000.00",
                    "capitalLeaseObligations": "792056000.00",
                    "longTermDebtTotal": "140470000.00",
                    "nonCurrentLiabilitiesOther": "2360000.00",
                    "nonCurrentLiabilitiesTotal": "915598000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "353450000.00",
                    "liabilitiesAndStockholdersEquity": "2011124000.00",
                    "cashAndShortTermInvestments": "51450000.00",
                    "propertyPlantAndEquipmentGross": "1102655000.00",
                    "propertyPlantAndEquipmentNet": "1102655000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "104840000.00"
                },
                "2019-03-31": {
                    "date": "2019-03-31",
                    "filing_date": "2019-05-02",
                    "currency_symbol": "USD",
                    "totalAssets": "1873351000.00",
                    "intangibleAssets": "109322000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "46684000.00",
                    "totalLiab": "1253390000.00",
                    "totalStockholderEquity": "619961000.00",
                    "deferredLongTermLiab": "25666000.00",
                    "otherCurrentLiab": "-70840000.00",
                    "commonStock": "98000.00",
                    "capitalStock": null,
                    "retainedEarnings": "274104000.00",
                    "otherLiab": "28117000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "11181000.00",
                    "cash": "451000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "398349000.00",
                    "currentDeferredRevenue": "6581000.00",
                    "netDebt": "903588000.00",
                    "shortTermDebt": "150730000.00",
                    "shortLongTermDebt": "3500000.00",
                    "shortLongTermDebtTotal": "904039000.00",
                    "otherStockholderEquity": "345907000.00",
                    "propertyPlantEquipment": "998003000.00",
                    "totalCurrentAssets": "527398000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "283192000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "66101000.00",
                    "longTermDebt": "143252000.00",
                    "inventory": "437504000.00",
                    "accountsPayable": "229498000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-148000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "98000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "274104000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "11181000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1345953000.00",
                    "capitalLeaseObligations": "757287000.00",
                    "longTermDebtTotal": "143252000.00",
                    "nonCurrentLiabilitiesOther": "2451000.00",
                    "nonCurrentLiabilitiesTotal": "855041000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "345907000.00",
                    "liabilitiesAndStockholdersEquity": "1873351000.00",
                    "cashAndShortTermInvestments": "451000.00",
                    "propertyPlantAndEquipmentGross": "998003000.00",
                    "propertyPlantAndEquipmentNet": "998003000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "104321000.00"
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2019-02-25",
                    "currency_symbol": "USD",
                    "totalAssets": "1234091000.00",
                    "intangibleAssets": "109330000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "15949000.00",
                    "totalLiab": "649782000.00",
                    "totalStockholderEquity": "584309000.00",
                    "deferredLongTermLiab": "63818000.00",
                    "otherCurrentLiab": "69992000.00",
                    "commonStock": "98000.00",
                    "capitalStock": null,
                    "retainedEarnings": "243563000.00",
                    "otherLiab": "103663000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "9490000.00",
                    "cash": "644000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "404285000.00",
                    "currentDeferredRevenue": "5244000.00",
                    "netDebt": "144690000.00",
                    "shortTermDebt": "3500000.00",
                    "shortLongTermDebt": "3500000.00",
                    "shortLongTermDebtTotal": "145334000.00",
                    "otherStockholderEquity": "340462000.00",
                    "propertyPlantEquipment": "328366000.00",
                    "totalCurrentAssets": "559458000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "247532000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "71851000.00",
                    "longTermDebt": "141834000.00",
                    "inventory": "471014000.00",
                    "accountsPayable": "313503000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "186000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "98000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "243563000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "9490000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "674633000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "141834000.00",
                    "nonCurrentLiabilitiesOther": "39845000.00",
                    "nonCurrentLiabilitiesTotal": "245497000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "340462000.00",
                    "liabilitiesAndStockholdersEquity": "1234091000.00",
                    "cashAndShortTermInvestments": "644000.00",
                    "propertyPlantAndEquipmentGross": "328366000.00",
                    "propertyPlantAndEquipmentNet": "328366000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "103790000.00"
                },
                "2018-09-30": {
                    "date": "2018-09-30",
                    "filing_date": "2018-11-01",
                    "currency_symbol": "USD",
                    "totalAssets": "1131867000.00",
                    "intangibleAssets": "109338000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "26786000.00",
                    "totalLiab": "568191000.00",
                    "totalStockholderEquity": "563676000.00",
                    "deferredLongTermLiab": "63363000.00",
                    "otherCurrentLiab": "77826000.00",
                    "commonStock": "97000.00",
                    "capitalStock": null,
                    "retainedEarnings": "225661000.00",
                    "otherLiab": "101517000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "8043000.00",
                    "cash": "534000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "324158000.00",
                    "currentDeferredRevenue": "5047000.00",
                    "netDebt": "145482000.00",
                    "shortTermDebt": "-74326000.00",
                    "shortLongTermDebt": "3500000.00",
                    "shortLongTermDebtTotal": "146016000.00",
                    "otherStockholderEquity": "337327000.00",
                    "propertyPlantEquipment": "300279000.00",
                    "totalCurrentAssets": "486760000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "226891000.00",
                    "shortTermInvestments": "0.00",
                    "netReceivables": "65900999.00",
                    "longTermDebt": "142516000.00",
                    "inventory": "403772000.00",
                    "accountsPayable": "237785000.00",
                    "totalPermanentEquity": "0.00",
                    "noncontrollingInterestInConsolidatedEntity": "0.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": "0.00",
                    "accumulatedOtherComprehensiveIncome": "591000.00",
                    "additionalPaidInCapital": "0.00",
                    "commonStockTotalEquity": "97000.00",
                    "preferredStockTotalEquity": "0.00",
                    "retainedEarningsTotalEquity": "225661000.00",
                    "treasuryStock": "0.00",
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "8043000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "645107000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "142516000.00",
                    "nonCurrentLiabilitiesOther": "38154000.00",
                    "nonCurrentLiabilitiesTotal": "244033000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "337327000.00",
                    "liabilitiesAndStockholdersEquity": "1131867000.00",
                    "cashAndShortTermInvestments": "534000.00",
                    "propertyPlantAndEquipmentGross": "300279000.00",
                    "propertyPlantAndEquipmentNet": "300279000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "104565000.00"
                },
                "2018-06-30": {
                    "date": "2018-06-30",
                    "filing_date": "2018-08-02",
                    "currency_symbol": "USD",
                    "totalAssets": "1118410000.00",
                    "intangibleAssets": "109346000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "12107000.00",
                    "totalLiab": "583736000.00",
                    "totalStockholderEquity": "534674000.00",
                    "deferredLongTermLiab": "61352000.00",
                    "otherCurrentLiab": "62162000.00",
                    "commonStock": "97000.00",
                    "capitalStock": null,
                    "retainedEarnings": "199093000.00",
                    "otherLiab": "91606000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "7808000.00",
                    "cash": "547000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "335332000.00",
                    "currentDeferredRevenue": "4683000.00",
                    "netDebt": "159751000.00",
                    "shortTermDebt": "3500000.00",
                    "shortLongTermDebt": "3500000.00",
                    "shortLongTermDebtTotal": "160298000.00",
                    "otherStockholderEquity": "335024000.00",
                    "propertyPlantEquipment": "271500000.00",
                    "totalCurrentAssets": "502309000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "197881000.00",
                    "shortTermInvestments": "0.00",
                    "netReceivables": "57209000.00",
                    "longTermDebt": "156798000.00",
                    "inventory": "432446000.00",
                    "accountsPayable": "264987000.00",
                    "totalPermanentEquity": "0.00",
                    "noncontrollingInterestInConsolidatedEntity": "0.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": "0.00",
                    "accumulatedOtherComprehensiveIncome": "460000.00",
                    "additionalPaidInCapital": "0.00",
                    "commonStockTotalEquity": "100000.00",
                    "preferredStockTotalEquity": "0.00",
                    "retainedEarningsTotalEquity": "199093000.00",
                    "treasuryStock": "0.00",
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7808000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "616101000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "156798000.00",
                    "nonCurrentLiabilitiesOther": "30254000.00",
                    "nonCurrentLiabilitiesTotal": "248404000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "335024000.00",
                    "liabilitiesAndStockholdersEquity": "1118410000.00",
                    "cashAndShortTermInvestments": "547000.00",
                    "propertyPlantAndEquipmentGross": "271500000.00",
                    "propertyPlantAndEquipmentNet": "271500000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "104937000.00"
                },
                "2018-03-31": {
                    "date": "2018-03-31",
                    "filing_date": "2018-05-03",
                    "currency_symbol": "USD",
                    "totalAssets": "1075882000.00",
                    "intangibleAssets": "109354000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "11096000.00",
                    "totalLiab": "588285000.00",
                    "totalStockholderEquity": "487597000.00",
                    "deferredLongTermLiab": "58370000.00",
                    "otherCurrentLiab": "68834000.00",
                    "commonStock": "96000.00",
                    "capitalStock": null,
                    "retainedEarnings": "159247000.00",
                    "otherLiab": "87397000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "7256000.00",
                    "cash": "572000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "331083000.00",
                    "currentDeferredRevenue": "3742000.00",
                    "netDebt": "172733000.00",
                    "shortTermDebt": "-65334000.00",
                    "shortLongTermDebt": "3500000.00",
                    "shortLongTermDebtTotal": "173305000.00",
                    "otherStockholderEquity": "328029000.00",
                    "propertyPlantEquipment": "245407000.00",
                    "totalCurrentAssets": "486418000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "150796000.00",
                    "shortTermInvestments": "0.00",
                    "netReceivables": "48031000.00",
                    "longTermDebt": "169805000.00",
                    "inventory": "426719000.00",
                    "accountsPayable": "255007000.00",
                    "totalPermanentEquity": "0.00",
                    "noncontrollingInterestInConsolidatedEntity": "0.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": "0.00",
                    "accumulatedOtherComprehensiveIncome": "225000.00",
                    "additionalPaidInCapital": "0.00",
                    "commonStockTotalEquity": "100000.00",
                    "preferredStockTotalEquity": "0.00",
                    "retainedEarningsTotalEquity": "159247000.00",
                    "treasuryStock": "0.00",
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7256000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "589464000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "169805000.00",
                    "nonCurrentLiabilitiesOther": "29027000.00",
                    "nonCurrentLiabilitiesTotal": "257202000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "328029000.00",
                    "liabilitiesAndStockholdersEquity": "1075882000.00",
                    "cashAndShortTermInvestments": "572000.00",
                    "propertyPlantAndEquipmentGross": "245400000.00",
                    "propertyPlantAndEquipmentNet": "245407000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "104665000.00"
                },
                "2017-12-31": {
                    "date": "2017-12-31",
                    "filing_date": "2018-03-05",
                    "currency_symbol": "USD",
                    "totalAssets": "1067992000.00",
                    "intangibleAssets": "109362000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "8193000.00",
                    "totalLiab": "625132000.00",
                    "totalStockholderEquity": "442860000.00",
                    "deferredLongTermLiab": "52788000.00",
                    "otherCurrentLiab": "65376000.00",
                    "commonStock": "96000.00",
                    "capitalStock": null,
                    "retainedEarnings": "119550000.00",
                    "otherLiab": "53052000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "343828000.00",
                    "cash": "556000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "359300000.00",
                    "currentDeferredRevenue": "22523000.00",
                    "netDebt": "188506000.00",
                    "shortTermDebt": "3500000.00",
                    "shortLongTermDebt": "3500000.00",
                    "shortLongTermDebtTotal": "189062000.00",
                    "otherStockholderEquity": "323419000.00",
                    "propertyPlantEquipment": "220952000.00",
                    "totalCurrentAssets": "503212000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "106051000.00",
                    "shortTermInvestments": "0.00",
                    "netReceivables": "66513000.00",
                    "longTermDebt": "185562000.00",
                    "inventory": "427950000.00",
                    "accountsPayable": "258730000.00",
                    "totalPermanentEquity": "0.00",
                    "noncontrollingInterestInConsolidatedEntity": "0.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": "0.00",
                    "accumulatedOtherComprehensiveIncome": "-205000.00",
                    "additionalPaidInCapital": "0.00",
                    "commonStockTotalEquity": "100000.00",
                    "preferredStockTotalEquity": "0.00",
                    "retainedEarningsTotalEquity": "119550000.00",
                    "treasuryStock": "0.00",
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7019000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "564780000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "185562000.00",
                    "nonCurrentLiabilitiesOther": "27482000.00",
                    "nonCurrentLiabilitiesTotal": "265832000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "323419000.00",
                    "liabilitiesAndStockholdersEquity": "1067992000.00",
                    "cashAndShortTermInvestments": "556000.00",
                    "propertyPlantAndEquipmentGross": "221000000.00",
                    "propertyPlantAndEquipmentNet": "220952000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "104238000.00"
                },
                "2017-09-30": {
                    "date": "2017-09-30",
                    "filing_date": "2017-11-02",
                    "currency_symbol": "USD",
                    "totalAssets": "1000931000.00",
                    "intangibleAssets": "109370000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "7525000.00",
                    "totalLiab": "612760000.00",
                    "totalStockholderEquity": "388171000.00",
                    "deferredLongTermLiab": "59322000.00",
                    "otherCurrentLiab": "65878000.00",
                    "commonStock": "95000.00",
                    "capitalStock": null,
                    "retainedEarnings": "71574000.00",
                    "otherLiab": "47317000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "344224000.00",
                    "cash": "567000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "344224000.00",
                    "currentDeferredRevenue": "25600000.00",
                    "netDebt": "186852000.00",
                    "shortTermDebt": "-62378000.00",
                    "shortLongTermDebt": "3500000.00",
                    "shortLongTermDebtTotal": "187419000.00",
                    "otherStockholderEquity": "317213000.00",
                    "propertyPlantEquipment": "200400000.00",
                    "totalCurrentAssets": "456307000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "51354000.00",
                    "shortTermInvestments": "0.00",
                    "netReceivables": "52595000.00",
                    "longTermDebt": "183919000.00",
                    "inventory": "395620000.00",
                    "accountsPayable": "249246000.00",
                    "totalPermanentEquity": "0.00",
                    "noncontrollingInterestInConsolidatedEntity": "0.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": "0.00",
                    "accumulatedOtherComprehensiveIncome": "-711000.00",
                    "additionalPaidInCapital": "0.00",
                    "commonStockTotalEquity": "100000.00",
                    "preferredStockTotalEquity": "0.00",
                    "retainedEarningsTotalEquity": "71574000.00",
                    "treasuryStock": "0.00",
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7407000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "544624000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "183919000.00",
                    "nonCurrentLiabilitiesOther": "25295000.00",
                    "nonCurrentLiabilitiesTotal": "268536000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "317213000.00",
                    "liabilitiesAndStockholdersEquity": "1000931000.00",
                    "cashAndShortTermInvestments": "567000.00",
                    "propertyPlantAndEquipmentGross": "200400000.00",
                    "propertyPlantAndEquipmentNet": "200400000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "103900000.00"
                },
                "2017-06-30": {
                    "date": "2017-06-30",
                    "filing_date": "2017-07-27",
                    "currency_symbol": "USD",
                    "totalAssets": "944220000.00",
                    "intangibleAssets": "109378000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "7648000.00",
                    "totalLiab": "583076000.00",
                    "totalStockholderEquity": "361144000.00",
                    "deferredLongTermLiab": "57990000.00",
                    "otherCurrentLiab": "53828000.00",
                    "commonStock": "93000.00",
                    "capitalStock": null,
                    "retainedEarnings": "48318000.00",
                    "otherLiab": "46935000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "344483000.00",
                    "cash": "386000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "322431000.00",
                    "currentDeferredRevenue": "21519000.00",
                    "netDebt": "181439000.00",
                    "shortTermDebt": "-50328000.00",
                    "shortLongTermDebt": "181825000.00",
                    "shortLongTermDebtTotal": "181825000.00",
                    "otherStockholderEquity": "313323000.00",
                    "propertyPlantEquipment": "183649000.00",
                    "totalCurrentAssets": "416088000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "24319000.00",
                    "shortTermInvestments": "0.00",
                    "netReceivables": "40581000.00",
                    "longTermDebt": "178325000.00",
                    "inventory": "367473000.00",
                    "accountsPayable": "243584000.00",
                    "totalPermanentEquity": "0.00",
                    "noncontrollingInterestInConsolidatedEntity": "0.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": "0.00",
                    "accumulatedOtherComprehensiveIncome": "-590000.00",
                    "additionalPaidInCapital": "0.00",
                    "commonStockTotalEquity": "100000.00",
                    "preferredStockTotalEquity": "0.00",
                    "retainedEarningsTotalEquity": "48318000.00",
                    "treasuryStock": "0.00",
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7658000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "528132000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "178325000.00",
                    "nonCurrentLiabilitiesOther": "24330000.00",
                    "nonCurrentLiabilitiesTotal": "260645000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "313323000.00",
                    "liabilitiesAndStockholdersEquity": "944220000.00",
                    "cashAndShortTermInvestments": "386000.00",
                    "propertyPlantAndEquipmentGross": "183600000.00",
                    "propertyPlantAndEquipmentNet": "183649000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "99919000.00"
                },
                "2017-03-31": {
                    "date": "2017-03-31",
                    "filing_date": "2017-05-25",
                    "currency_symbol": "USD",
                    "totalAssets": "868354000.00",
                    "intangibleAssets": "109386000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "9517000.00",
                    "totalLiab": "722245000.00",
                    "totalStockholderEquity": "146109000.00",
                    "deferredLongTermLiab": "53136000.00",
                    "otherCurrentLiab": "56364000.00",
                    "commonStock": "83000.00",
                    "capitalStock": null,
                    "retainedEarnings": "27882000.00",
                    "otherLiab": "44272000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "344656000.00",
                    "cash": "445000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "293215000.00",
                    "currentDeferredRevenue": "20926000.00",
                    "netDebt": "354265000.00",
                    "shortTermDebt": "3500000.00",
                    "shortLongTermDebt": "3500000.00",
                    "shortLongTermDebtTotal": "354710000.00",
                    "otherStockholderEquity": "118250000.00",
                    "propertyPlantEquipment": "163813000.00",
                    "totalCurrentAssets": "359885000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-190724000.00",
                    "shortTermInvestments": "0.00",
                    "netReceivables": "33383000.00",
                    "longTermDebt": "351210000.00",
                    "inventory": "316540000.00",
                    "accountsPayable": "205939000.00",
                    "totalPermanentEquity": "0.00",
                    "noncontrollingInterestInConsolidatedEntity": "0.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": "0.00",
                    "accumulatedOtherComprehensiveIncome": "-106000.00",
                    "additionalPaidInCapital": "0.00",
                    "commonStockTotalEquity": "83000.00",
                    "preferredStockTotalEquity": "0.00",
                    "retainedEarningsTotalEquity": "27882000.00",
                    "treasuryStock": "0.00",
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7823000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "508469000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "351210000.00",
                    "nonCurrentLiabilitiesOther": "24684000.00",
                    "nonCurrentLiabilitiesTotal": "429030000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "118250000.00",
                    "liabilitiesAndStockholdersEquity": "868354000.00",
                    "cashAndShortTermInvestments": "445000.00",
                    "propertyPlantAndEquipmentGross": "163813000.00",
                    "propertyPlantAndEquipmentNet": "163813000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "92358577.00"
                },
                "2016-12-31": {
                    "date": "2016-12-31",
                    "filing_date": "2016-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "831166000.00",
                    "intangibleAssets": "109394000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "15058000.00",
                    "totalLiab": "696883000.00",
                    "totalStockholderEquity": "134283000.00",
                    "deferredLongTermLiab": "1274000.00",
                    "otherCurrentLiab": "61505000.00",
                    "commonStock": "83000.00",
                    "capitalStock": null,
                    "retainedEarnings": "16754000.00",
                    "otherLiab": "37661000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "344480000.00",
                    "cash": "451000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "243714000.00",
                    "currentDeferredRevenue": "14456000.00",
                    "netDebt": "390292000.00",
                    "shortTermDebt": "3500000.00",
                    "shortLongTermDebt": "3500000.00",
                    "shortLongTermDebtTotal": "390743000.00",
                    "otherStockholderEquity": "117270000.00",
                    "propertyPlantEquipment": "150471000.00",
                    "totalCurrentAssets": "336215000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-202558000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "34533000.00",
                    "longTermDebt": "387243000.00",
                    "inventory": "293702000.00",
                    "accountsPayable": "158466000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "176000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "83000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7639000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "494951000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "453169000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "831166000.00",
                    "cashAndShortTermInvestments": "451000.00",
                    "propertyPlantAndEquipmentGross": "150471000.00",
                    "propertyPlantAndEquipmentNet": "150471000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "92255657.00"
                },
                "2016-09-30": {
                    "date": "2016-09-30",
                    "filing_date": "2016-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "820449000.00",
                    "intangibleAssets": "109402000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "7101000.00",
                    "totalLiab": "479052000.00",
                    "totalStockholderEquity": "341397000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "63966000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "74278000.00",
                    "otherLiab": null,
                    "goodWill": "227447000.00",
                    "otherAssets": null,
                    "cash": "349000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "248277000.00",
                    "currentDeferredRevenue": "17035000.00",
                    "netDebt": "158765000.00",
                    "shortTermDebt": "1467000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "159114000.00",
                    "otherStockholderEquity": "267152000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "343847000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "34787000.00",
                    "longTermDebt": null,
                    "inventory": "301610000.00",
                    "accountsPayable": "165809000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-33000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "4281000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "476602000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "230775000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "820449000.00",
                    "cashAndShortTermInvestments": "349000.00",
                    "propertyPlantAndEquipmentGross": "135472000.00",
                    "propertyPlantAndEquipmentNet": "135472000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "97254487.00"
                },
                "2016-06-30": {
                    "date": "2016-06-30",
                    "filing_date": "2016-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": null,
                    "totalStockholderEquity": null,
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": null,
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": null,
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": null,
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": null,
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": null,
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": null,
                    "cashAndShortTermInvestments": null,
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "97254487.00"
                },
                "2016-03-31": {
                    "date": "2016-03-31",
                    "filing_date": "2016-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": null,
                    "totalStockholderEquity": "312365000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "-318000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": "318000.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "318000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "636000.00",
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "312365000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "-318000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "-318000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "312365000.00",
                    "cashAndShortTermInvestments": "318000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "97254487.00"
                },
                "2015-12-31": {
                    "date": "2015-12-31",
                    "filing_date": "2015-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "748888000.00",
                    "intangibleAssets": "109426000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "8563000.00",
                    "totalLiab": "436523000.00",
                    "totalStockholderEquity": "312365000.00",
                    "deferredLongTermLiab": "930000.00",
                    "otherCurrentLiab": "47986000.00",
                    "commonStock": "83000.00",
                    "capitalStock": null,
                    "retainedEarnings": "48094000.00",
                    "otherLiab": "29902000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "340715000.00",
                    "cash": "318000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "196574000.00",
                    "currentDeferredRevenue": "12145000.00",
                    "netDebt": "177272000.00",
                    "shortTermDebt": "1267000.00",
                    "shortLongTermDebt": "1267000.00",
                    "shortLongTermDebtTotal": "177590000.00",
                    "otherStockholderEquity": "264288000.00",
                    "propertyPlantEquipment": "102983000.00",
                    "totalCurrentAssets": "305190000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-24508000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "23740000.00",
                    "longTermDebt": "176323000.00",
                    "inventory": "272569000.00",
                    "accountsPayable": "147321000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-100000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3842000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "443698000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "239949000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "748888000.00",
                    "cashAndShortTermInvestments": "318000.00",
                    "propertyPlantAndEquipmentGross": "102983000.00",
                    "propertyPlantAndEquipmentNet": "102983000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "92255657.00"
                },
                "2014-12-31": {
                    "date": "2014-12-31",
                    "filing_date": "2014-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "635498000.00",
                    "intangibleAssets": "109753000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "3708000.00",
                    "totalLiab": "353262000.00",
                    "totalStockholderEquity": "282236000.00",
                    "deferredLongTermLiab": "1093000.00",
                    "otherCurrentLiab": "26119000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "21287000.00",
                    "otherLiab": "58387000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "4055000.00",
                    "cash": "279000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "144122000.00",
                    "currentDeferredRevenue": "7148000.00",
                    "netDebt": "152141000.00",
                    "shortTermDebt": "1667000.00",
                    "shortLongTermDebt": "1667000.00",
                    "shortLongTermDebtTotal": "152420000.00",
                    "otherStockholderEquity": "261092000.00",
                    "propertyPlantEquipment": "72932000.00",
                    "totalCurrentAssets": "221311000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-54964000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "15743000.00",
                    "longTermDebt": "150753000.00",
                    "inventory": "201581000.00",
                    "accountsPayable": "106867000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-143000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "4055000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "414187000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "209140000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "635498000.00",
                    "cashAndShortTermInvestments": "279000.00",
                    "propertyPlantAndEquipmentGross": "72932000.00",
                    "propertyPlantAndEquipmentNet": "72932000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "92255657.00"
                },
                "2014-09-30": {
                    "date": "2014-09-30",
                    "filing_date": "2014-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "610375000.00",
                    "intangibleAssets": "109866000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "8778000.00",
                    "totalLiab": "332903000.00",
                    "totalStockholderEquity": "277472000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "22032000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "17381000.00",
                    "otherLiab": "22798000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "342420000.00",
                    "cash": "161000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "125054000.00",
                    "currentDeferredRevenue": "8441000.00",
                    "netDebt": "146206000.00",
                    "shortTermDebt": "1467000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "146367000.00",
                    "otherStockholderEquity": "260256000.00",
                    "propertyPlantEquipment": "65566000.00",
                    "totalCurrentAssets": "202389000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "14326000.00",
                    "longTermDebt": "144900000.00",
                    "inventory": "179124000.00",
                    "accountsPayable": "93041000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-165000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "5107000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "407986000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "207849000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "610375000.00",
                    "cashAndShortTermInvestments": "161000.00",
                    "propertyPlantAndEquipmentGross": "65566000.00",
                    "propertyPlantAndEquipmentNet": "65566000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "86218476.00"
                },
                "2014-06-30": {
                    "date": "2014-06-30",
                    "filing_date": "2014-06-26",
                    "currency_symbol": "USD",
                    "totalAssets": "581875000.00",
                    "intangibleAssets": "109948000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "7926000.00",
                    "totalLiab": "309670000.00",
                    "totalStockholderEquity": "272205000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "31872000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "13257000.00",
                    "otherLiab": null,
                    "goodWill": "227447000.00",
                    "otherAssets": "4942000.00",
                    "cash": "160000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "114506000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "136574000.00",
                    "shortTermDebt": "1467000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "136734000.00",
                    "otherStockholderEquity": "259181000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "181994000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "12362000.00",
                    "longTermDebt": null,
                    "inventory": "161546000.00",
                    "accountsPayable": "81167000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-233000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "4942000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "399881000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "195164000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "581875000.00",
                    "cashAndShortTermInvestments": "160000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "57544000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "85362755.00"
                },
                "2014-03-31": {
                    "date": "2014-03-31",
                    "filing_date": "2014-03-27",
                    "currency_symbol": "USD",
                    "totalAssets": "556459000.00",
                    "intangibleAssets": "110029000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "9954000.00",
                    "totalLiab": "289639000.00",
                    "totalStockholderEquity": "266820000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "27811000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "8378000.00",
                    "otherLiab": null,
                    "goodWill": "227447000.00",
                    "otherAssets": "5089000.00",
                    "cash": "157000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "84266000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "147043000.00",
                    "shortTermDebt": "1467000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "147200000.00",
                    "otherStockholderEquity": "258641000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "167122000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "9533000.00",
                    "longTermDebt": null,
                    "inventory": "147478000.00",
                    "accountsPayable": "54988000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-199000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "5089000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "389337000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "205373000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "556459000.00",
                    "cashAndShortTermInvestments": "157000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "46772000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "85179961.00"
                },
                "2013-12-31": {
                    "date": "2013-12-31",
                    "filing_date": "2013-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "562342000.00",
                    "intangibleAssets": "110109000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "11981000.00",
                    "totalLiab": "298210000.00",
                    "totalStockholderEquity": "264132000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "21336000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "6189000.00",
                    "otherLiab": "18712000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "342623000.00",
                    "cash": "175000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "81890000.00",
                    "currentDeferredRevenue": "5125000.00",
                    "netDebt": "159492000.00",
                    "shortTermDebt": "1467000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "159667000.00",
                    "otherStockholderEquity": "258100000.00",
                    "propertyPlantEquipment": "43985000.00",
                    "totalCurrentAssets": "175734000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "7982000.00",
                    "longTermDebt": "158200000.00",
                    "inventory": "155596000.00",
                    "accountsPayable": "59087000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-157000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "5067000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "386608000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "216320000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "562342000.00",
                    "cashAndShortTermInvestments": "175000.00",
                    "propertyPlantAndEquipmentGross": "43985000.00",
                    "propertyPlantAndEquipmentNet": "43985000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "92255657.00"
                },
                "2013-09-30": {
                    "date": "2013-09-30",
                    "filing_date": "2013-09-26",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": null,
                    "totalStockholderEquity": null,
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": null,
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": null,
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": null,
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": null,
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": null,
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": null,
                    "cashAndShortTermInvestments": null,
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "83726302.00"
                },
                "2013-06-30": {
                    "date": "2013-06-30",
                    "filing_date": "2013-06-27",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": null,
                    "totalStockholderEquity": null,
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": null,
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": null,
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": null,
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": null,
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": null,
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": null,
                    "cashAndShortTermInvestments": null,
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "83458546.00"
                },
                "2013-03-31": {
                    "date": "2013-03-31",
                    "filing_date": "2013-03-28",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": null,
                    "totalStockholderEquity": "275186000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "-172000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": "172000.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "172000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "344000.00",
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "275186000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "-172000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "-172000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "275186000.00",
                    "cashAndShortTermInvestments": "172000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "83300854.00"
                },
                "2012-12-31": {
                    "date": "2012-12-31",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "totalAssets": "483440000.00",
                    "intangibleAssets": "337597000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5266000.00",
                    "totalLiab": "208254000.00",
                    "totalStockholderEquity": "275186000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "16760000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "16189000.00",
                    "otherLiab": "14276000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "339851000.00",
                    "cash": "172000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "74982000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": null,
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": "25869000.00",
                    "totalCurrentAssets": null,
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": "81668000.00",
                    "inventory": "106225000.00",
                    "accountsPayable": "47830000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": null,
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": null,
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": null,
                    "cashAndShortTermInvestments": null,
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": null
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-19",
                    "currency_symbol": "USD",
                    "totalAssets": "5469358000.00",
                    "intangibleAssets": "146536000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "51484000.00",
                    "totalLiab": "3060522000.00",
                    "totalStockholderEquity": "2408836000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "298740000.00",
                    "commonStock": "108000.00",
                    "capitalStock": "108000.00",
                    "retainedEarnings": "1830920000.00",
                    "otherLiab": null,
                    "goodWill": "257940000.00",
                    "otherAssets": "63052000.00",
                    "cash": "249296000.00",
                    "cashAndEquivalents": "249296000.00",
                    "totalCurrentLiabilities": "1151390000.00",
                    "currentDeferredRevenue": "10685000.00",
                    "netDebt": "3381779000.00",
                    "shortTermDebt": "158290000.00",
                    "shortLongTermDebt": "2629000.00",
                    "shortLongTermDebtTotal": "3631075000.00",
                    "otherStockholderEquity": "577786000.00",
                    "propertyPlantEquipment": "3473899000.00",
                    "totalCurrentAssets": "1527931000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "101338000.00",
                    "longTermDebt": "193589000.00",
                    "inventory": "1133083000.00",
                    "accountsPayable": "683675000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "22000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "43754000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3941427000.00",
                    "capitalLeaseObligations": "1795259000.00",
                    "longTermDebtTotal": "193589000.00",
                    "nonCurrentLiabilitiesOther": "26466000.00",
                    "nonCurrentLiabilitiesTotal": "1909131999.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "577786000.00",
                    "liabilitiesAndStockholdersEquity": "5469358000.00",
                    "cashAndShortTermInvestments": "249296000.00",
                    "propertyPlantAndEquipmentGross": "4153884000.00",
                    "propertyPlantAndEquipmentNet": "3473899000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "376541000.00",
                    "netInvestedCapital": "2605054000.00",
                    "commonStockSharesOutstanding": "108427000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-20",
                    "currency_symbol": "USD",
                    "totalAssets": "5050478000.00",
                    "intangibleAssets": "150203000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "48896000.00",
                    "totalLiab": "2880320000.00",
                    "totalStockholderEquity": "2170158000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "270137000.00",
                    "commonStock": "107000.00",
                    "capitalStock": "107000.00",
                    "retainedEarnings": "1622273000.00",
                    "otherLiab": null,
                    "goodWill": "257940000.00",
                    "otherAssets": "32125000.00",
                    "cash": "187669000.00",
                    "cashAndEquivalents": "187669000.00",
                    "totalCurrentLiabilities": "1244192000.00",
                    "currentDeferredRevenue": "13163000.00",
                    "netDebt": "1498889000.00",
                    "shortTermDebt": "140749000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1686558000.00",
                    "otherStockholderEquity": "547818000.00",
                    "propertyPlantEquipment": "3117825000.00",
                    "totalCurrentAssets": "1492385000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "123221000.00",
                    "longTermDebt": "194527000.00",
                    "inventory": "1132599000.00",
                    "accountsPayable": "794855000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-40000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "15001000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3558093000.00",
                    "capitalLeaseObligations": "1489928000.00",
                    "longTermDebtTotal": "194527000.00",
                    "nonCurrentLiabilitiesOther": "22487000.00",
                    "nonCurrentLiabilitiesTotal": "1636128000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "547818000.00",
                    "liabilitiesAndStockholdersEquity": "5050478000.00",
                    "cashAndShortTermInvestments": "187669000.00",
                    "propertyPlantAndEquipmentGross": "3885561000.00",
                    "propertyPlantAndEquipmentNet": "3117825000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "248193000.00",
                    "netInvestedCapital": "2366788000.00",
                    "commonStockSharesOutstanding": "108319000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-22",
                    "currency_symbol": "USD",
                    "totalAssets": "4662550000.00",
                    "intangibleAssets": "153869000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "48725000.00",
                    "totalLiab": "2731560000.00",
                    "totalStockholderEquity": "1930990000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "308876000.00",
                    "commonStock": "107000.00",
                    "capitalStock": "107000.00",
                    "retainedEarnings": "1416401000.00",
                    "otherLiab": null,
                    "goodWill": "257940000.00",
                    "otherAssets": "21559000.00",
                    "cash": "34382000.00",
                    "cashAndEquivalents": "34382000.00",
                    "totalCurrentLiabilities": "1152013000.00",
                    "currentDeferredRevenue": "11277000.00",
                    "netDebt": "1590842000.00",
                    "shortTermDebt": "128531000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1625224000.00",
                    "otherStockholderEquity": "513060000.00",
                    "propertyPlantEquipment": "2912542000.00",
                    "totalCurrentAssets": "1316640000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "127383000.00",
                    "longTermDebt": "194939000.00",
                    "inventory": "1106150000.00",
                    "accountsPayable": "679265000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "1422000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7332000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3345910000.00",
                    "capitalLeaseObligations": "1428182000.00",
                    "longTermDebtTotal": "194939000.00",
                    "nonCurrentLiabilitiesOther": "15666000.00",
                    "nonCurrentLiabilitiesTotal": "1579547000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "513060000.00",
                    "liabilitiesAndStockholdersEquity": "4662550000.00",
                    "cashAndShortTermInvestments": "34382000.00",
                    "propertyPlantAndEquipmentGross": "3534913000.00",
                    "propertyPlantAndEquipmentNet": "2912542000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "164627000.00",
                    "netInvestedCapital": "2128032000.00",
                    "commonStockSharesOutstanding": "107882000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-02-23",
                    "currency_symbol": "USD",
                    "totalAssets": "4351242000.00",
                    "intangibleAssets": "152353000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "53298000.00",
                    "totalLiab": "2694066000.00",
                    "totalStockholderEquity": "1657176000.00",
                    "deferredLongTermLiab": "41520000.00",
                    "otherCurrentLiab": "246351000.00",
                    "commonStock": "106000.00",
                    "capitalStock": "106000.00",
                    "retainedEarnings": "1170421000.00",
                    "otherLiab": "54250000.00",
                    "goodWill": "255473000.00",
                    "otherAssets": "22239000.00",
                    "cash": "9794000.00",
                    "cashAndEquivalents": "9794000.00",
                    "totalCurrentLiabilities": "1006758000.00",
                    "currentDeferredRevenue": "10060000.00",
                    "netDebt": "1731060000.00",
                    "shortTermDebt": "107796000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1740854000.00",
                    "otherStockholderEquity": "482312000.00",
                    "propertyPlantEquipment": "2463692000.00",
                    "totalCurrentAssets": "1457485000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "1249350000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "102057000.00",
                    "longTermDebt": "405551000.00",
                    "inventory": "1292336000.00",
                    "accountsPayable": "590883000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "4337000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "106000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "1170421000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "10974000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2893757000.00",
                    "capitalLeaseObligations": "1333200000.00",
                    "longTermDebtTotal": "405551000.00",
                    "nonCurrentLiabilitiesOther": "12730000.00",
                    "nonCurrentLiabilitiesTotal": "1687308000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "482312000.00",
                    "liabilitiesAndStockholdersEquity": "4351242000.00",
                    "cashAndShortTermInvestments": "9794000.00",
                    "propertyPlantAndEquipmentGross": "2463692000.00",
                    "propertyPlantAndEquipmentNet": "2463692000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "450727000.00",
                    "netInvestedCapital": "2064830000.00",
                    "commonStockSharesOutstanding": "107443000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-02-24",
                    "currency_symbol": "USD",
                    "totalAssets": "3730695000.00",
                    "intangibleAssets": "151935000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "40780000.00",
                    "totalLiab": "2407496000.00",
                    "totalStockholderEquity": "1323199000.00",
                    "deferredLongTermLiab": "40958000.00",
                    "otherCurrentLiab": "203556000.00",
                    "commonStock": "106000.00",
                    "capitalStock": "106000.00",
                    "retainedEarnings": "872226000.00",
                    "otherLiab": "58729000.00",
                    "goodWill": "255473000.00",
                    "otherAssets": "17109000.00",
                    "cash": "139444000.00",
                    "cashAndEquivalents": "139444000.00",
                    "totalCurrentLiabilities": "1032015000.00",
                    "currentDeferredRevenue": "14492000.00",
                    "netDebt": "1284013000.00",
                    "shortTermDebt": "106705000.00",
                    "shortLongTermDebt": "2103000.00",
                    "shortLongTermDebtTotal": "1423457000.00",
                    "otherStockholderEquity": "450332000.00",
                    "propertyPlantEquipment": "929083000.00",
                    "totalCurrentAssets": "1273345000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "915791000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "84970000.00",
                    "longTermDebt": "195762000.00",
                    "inventory": "1008151000.00",
                    "accountsPayable": "661883000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "535000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "106000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "872226000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7277000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2457350000.00",
                    "capitalLeaseObligations": "1225592000.00",
                    "longTermDebtTotal": "195762000.00",
                    "nonCurrentLiabilitiesOther": "1138761000.00",
                    "nonCurrentLiabilitiesTotal": "1375481000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "450332000.00",
                    "liabilitiesAndStockholdersEquity": "3730695000.00",
                    "cashAndShortTermInvestments": "139444000.00",
                    "propertyPlantAndEquipmentGross": "2032833000.00",
                    "propertyPlantAndEquipmentNet": "2032833000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "241330000.00",
                    "netInvestedCapital": "1521064000.00",
                    "commonStockSharesOutstanding": "107390000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2021-02-25",
                    "currency_symbol": "USD",
                    "totalAssets": "2880425000.00",
                    "intangibleAssets": "109269000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "28257000.00",
                    "totalLiab": "1883037000.00",
                    "totalStockholderEquity": "997388000.00",
                    "deferredLongTermLiab": "27990000.00",
                    "otherCurrentLiab": "162283000.00",
                    "commonStock": "104000.00",
                    "capitalStock": "104000.00",
                    "retainedEarnings": "588996000.00",
                    "otherLiab": "35919000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "7569000.00",
                    "cash": "307772000.00",
                    "cashAndEquivalents": "307772000.00",
                    "totalCurrentLiabilities": "698836000.00",
                    "currentDeferredRevenue": "10115000.00",
                    "netDebt": "936659000.00",
                    "shortTermDebt": "96149000.00",
                    "shortLongTermDebt": "1647000.00",
                    "shortLongTermDebtTotal": "1244431000.00",
                    "otherStockholderEquity": "408124000.00",
                    "propertyPlantEquipment": "579359000.00",
                    "totalCurrentAssets": "1040456000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "660672000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "50427000.00",
                    "longTermDebt": "207157000.00",
                    "inventory": "654000000.00",
                    "accountsPayable": "417898000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "164000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "104000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "588996000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7569000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1839969000.00",
                    "capitalLeaseObligations": "1035627000.00",
                    "longTermDebtTotal": "207157000.00",
                    "nonCurrentLiabilitiesOther": "949054000.00",
                    "nonCurrentLiabilitiesTotal": "1184201000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "408124000.00",
                    "liabilitiesAndStockholdersEquity": "2880425000.00",
                    "cashAndShortTermInvestments": "307772000.00",
                    "propertyPlantAndEquipmentGross": "1495684000.00",
                    "propertyPlantAndEquipmentNet": "1495684000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "341620000.00",
                    "netInvestedCapital": "1206192000.00",
                    "commonStockSharesOutstanding": "106142000.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2020-02-20",
                    "currency_symbol": "USD",
                    "totalAssets": "2574125000.00",
                    "intangibleAssets": "109299000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "20415000.00",
                    "totalLiab": "1809789000.00",
                    "totalStockholderEquity": "764336000.00",
                    "deferredLongTermLiab": "574000.00",
                    "otherCurrentLiab": "102807000.00",
                    "commonStock": "101000.00",
                    "capitalStock": "101000.00",
                    "retainedEarnings": "394015000.00",
                    "otherLiab": "20557000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "7532000.00",
                    "cash": "27037000.00",
                    "cashAndEquivalents": "27037000.00",
                    "totalCurrentLiabilities": "552541000.00",
                    "currentDeferredRevenue": "6683000.00",
                    "netDebt": "1034430000.00",
                    "shortTermDebt": "74592000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "1061467000.00",
                    "otherStockholderEquity": "370413000.00",
                    "propertyPlantEquipment": "1278545000.00",
                    "totalCurrentAssets": "701486000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "427590000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "72169000.00",
                    "longTermDebt": "142606000.00",
                    "inventory": "581865000.00",
                    "accountsPayable": "368459000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-193000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "101000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "394015000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7512000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1872639000.00",
                    "capitalLeaseObligations": "918861000.00",
                    "longTermDebtTotal": "142606000.00",
                    "nonCurrentLiabilitiesOther": "2179000.00",
                    "nonCurrentLiabilitiesTotal": "1257248000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "370413000.00",
                    "liabilitiesAndStockholdersEquity": "2574125000.00",
                    "cashAndShortTermInvestments": "27037000.00",
                    "propertyPlantAndEquipmentGross": "1278545000.00",
                    "propertyPlantAndEquipmentNet": "1278545000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "148945000.00",
                    "netInvestedCapital": "906942000.00",
                    "commonStockSharesOutstanding": "104962000.00"
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2019-02-25",
                    "currency_symbol": "USD",
                    "totalAssets": "1234091000.00",
                    "intangibleAssets": "109330000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "15949000.00",
                    "totalLiab": "649782000.00",
                    "totalStockholderEquity": "584309000.00",
                    "deferredLongTermLiab": "902000.00",
                    "otherCurrentLiab": "69992000.00",
                    "commonStock": "98000.00",
                    "capitalStock": "98000.00",
                    "retainedEarnings": "243563000.00",
                    "otherLiab": "103663000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "9490000.00",
                    "cash": "644000.00",
                    "cashAndEquivalents": "644000.00",
                    "totalCurrentLiabilities": "404285000.00",
                    "currentDeferredRevenue": "5244000.00",
                    "netDebt": "144690000.00",
                    "shortTermDebt": "3500000.00",
                    "shortLongTermDebt": "3500000.00",
                    "shortLongTermDebtTotal": "145334000.00",
                    "otherStockholderEquity": "340462000.00",
                    "propertyPlantEquipment": "328366000.00",
                    "totalCurrentAssets": "559458000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "247532000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "71851000.00",
                    "longTermDebt": "141834000.00",
                    "inventory": "471014000.00",
                    "accountsPayable": "313503000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "186000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "98000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "243563000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "9490000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "674633000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "141834000.00",
                    "nonCurrentLiabilitiesOther": "2550000.00",
                    "nonCurrentLiabilitiesTotal": "245497000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "340462000.00",
                    "liabilitiesAndStockholdersEquity": "1234091000.00",
                    "cashAndShortTermInvestments": "644000.00",
                    "propertyPlantAndEquipmentGross": "328366000.00",
                    "propertyPlantAndEquipmentNet": "328366000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "155173000.00",
                    "netInvestedCapital": "729643000.00",
                    "commonStockSharesOutstanding": "104561000.00"
                },
                "2017-12-31": {
                    "date": "2017-12-31",
                    "filing_date": "2018-03-05",
                    "currency_symbol": "USD",
                    "totalAssets": "1067992000.00",
                    "intangibleAssets": "109362000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "8193000.00",
                    "totalLiab": "625132000.00",
                    "totalStockholderEquity": "442860000.00",
                    "deferredLongTermLiab": "1005000.00",
                    "otherCurrentLiab": "65376000.00",
                    "commonStock": "96000.00",
                    "capitalStock": null,
                    "retainedEarnings": "119550000.00",
                    "otherLiab": "80270000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "7019000.00",
                    "cash": "556000.00",
                    "cashAndEquivalents": "556000.00",
                    "totalCurrentLiabilities": "359300000.00",
                    "currentDeferredRevenue": "22523000.00",
                    "netDebt": "188506000.00",
                    "shortTermDebt": "3500000.00",
                    "shortLongTermDebt": "3500000.00",
                    "shortLongTermDebtTotal": "189062000.00",
                    "otherStockholderEquity": "323419000.00",
                    "propertyPlantEquipment": "220952000.00",
                    "totalCurrentAssets": "503212000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "106051000.00",
                    "shortTermInvestments": "0.00",
                    "netReceivables": "66513000.00",
                    "longTermDebt": "185562000.00",
                    "inventory": "427950000.00",
                    "accountsPayable": "258730000.00",
                    "totalPermanentEquity": "0.00",
                    "noncontrollingInterestInConsolidatedEntity": "0.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": "0.00",
                    "accumulatedOtherComprehensiveIncome": "-205000.00",
                    "additionalPaidInCapital": "0.00",
                    "commonStockTotalEquity": "96000.00",
                    "preferredStockTotalEquity": "0.00",
                    "retainedEarningsTotalEquity": "119550000.00",
                    "treasuryStock": "0.00",
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7019000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "564780000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "185562000.00",
                    "nonCurrentLiabilitiesOther": "703000.00",
                    "nonCurrentLiabilitiesTotal": "265832000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "323419000.00",
                    "liabilitiesAndStockholdersEquity": "1067992000.00",
                    "cashAndShortTermInvestments": "556000.00",
                    "propertyPlantAndEquipmentGross": "220952000.00",
                    "propertyPlantAndEquipmentNet": "220952000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "143912000.00",
                    "netInvestedCapital": "631922000.00",
                    "commonStockSharesOutstanding": "99660000.00"
                },
                "2016-12-31": {
                    "date": "2016-12-31",
                    "filing_date": "2016-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "831166000.00",
                    "intangibleAssets": "109394000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "7529000.00",
                    "totalLiab": "696883000.00",
                    "totalStockholderEquity": "134283000.00",
                    "deferredLongTermLiab": "1274000.00",
                    "otherCurrentLiab": "61505000.00",
                    "commonStock": "83000.00",
                    "capitalStock": null,
                    "retainedEarnings": "16754000.00",
                    "otherLiab": "65926000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "7639000.00",
                    "cash": "451000.00",
                    "cashAndEquivalents": "451000.00",
                    "totalCurrentLiabilities": "243714000.00",
                    "currentDeferredRevenue": "14456000.00",
                    "netDebt": "390292000.00",
                    "shortTermDebt": "3500000.00",
                    "shortLongTermDebt": "3500000.00",
                    "shortLongTermDebtTotal": "390743000.00",
                    "otherStockholderEquity": "117270000.00",
                    "propertyPlantEquipment": "150471000.00",
                    "totalCurrentAssets": "336215000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-202558000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "34533000.00",
                    "longTermDebt": "387243000.00",
                    "inventory": "293702000.00",
                    "accountsPayable": "158466000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "176000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "83000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7639000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "494951000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "387243000.00",
                    "nonCurrentLiabilitiesOther": "592000.00",
                    "nonCurrentLiabilitiesTotal": "453169000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "117270000.00",
                    "liabilitiesAndStockholdersEquity": "831166000.00",
                    "cashAndShortTermInvestments": "451000.00",
                    "propertyPlantAndEquipmentGross": "150471000.00",
                    "propertyPlantAndEquipmentNet": "150471000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "97254487.00"
                },
                "2015-12-31": {
                    "date": "2015-12-31",
                    "filing_date": "2015-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "748888000.00",
                    "intangibleAssets": "109426000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "6079000.00",
                    "totalLiab": "436523000.00",
                    "totalStockholderEquity": "312365000.00",
                    "deferredLongTermLiab": "930000.00",
                    "otherCurrentLiab": "35841000.00",
                    "commonStock": "83000.00",
                    "capitalStock": null,
                    "retainedEarnings": "48094000.00",
                    "otherLiab": "63626000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "3842000.00",
                    "cash": "318000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "196574000.00",
                    "currentDeferredRevenue": "12145000.00",
                    "netDebt": "177272000.00",
                    "shortTermDebt": "1267000.00",
                    "shortLongTermDebt": "1267000.00",
                    "shortLongTermDebtTotal": "177590000.00",
                    "otherStockholderEquity": "264288000.00",
                    "propertyPlantEquipment": "102983000.00",
                    "totalCurrentAssets": "305190000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-24508000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "26224000.00",
                    "longTermDebt": "176323000.00",
                    "inventory": "272569000.00",
                    "accountsPayable": "147321000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-100000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3842000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "443698000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "176323000.00",
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "239949000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "264288000.00",
                    "liabilitiesAndStockholdersEquity": "748888000.00",
                    "cashAndShortTermInvestments": "318000.00",
                    "propertyPlantAndEquipmentGross": "102983000.00",
                    "propertyPlantAndEquipmentNet": "102983000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "97254487.00"
                },
                "2014-12-31": {
                    "date": "2014-12-31",
                    "filing_date": "2014-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "635498000.00",
                    "intangibleAssets": "109753000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "3708000.00",
                    "totalLiab": "353262000.00",
                    "totalStockholderEquity": "282236000.00",
                    "deferredLongTermLiab": "1093000.00",
                    "otherCurrentLiab": "26119000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "21287000.00",
                    "otherLiab": "58387000.00",
                    "goodWill": "227447000.00",
                    "otherAssets": "4055000.00",
                    "cash": "279000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "144122000.00",
                    "currentDeferredRevenue": "7148000.00",
                    "netDebt": "152141000.00",
                    "shortTermDebt": "1667000.00",
                    "shortLongTermDebt": "1667000.00",
                    "shortLongTermDebtTotal": "152420000.00",
                    "otherStockholderEquity": "261092000.00",
                    "propertyPlantEquipment": "72932000.00",
                    "totalCurrentAssets": "221311000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-54964000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "15743000.00",
                    "longTermDebt": "150753000.00",
                    "inventory": "201581000.00",
                    "accountsPayable": "106867000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-143000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "4055000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "414187000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "209140000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "635498000.00",
                    "cashAndShortTermInvestments": "279000.00",
                    "propertyPlantAndEquipmentGross": "72932000.00",
                    "propertyPlantAndEquipmentNet": "72932000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "97254487.00"
                },
                "2013-12-31": {
                    "date": "2013-12-31",
                    "filing_date": "2013-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "562342000.00",
                    "intangibleAssets": "110109000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "8079000.00",
                    "totalLiab": "298210000.00",
                    "totalStockholderEquity": "264132000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "21336000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "6189000.00",
                    "otherLiab": null,
                    "goodWill": "227447000.00",
                    "otherAssets": null,
                    "cash": "175000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "81890000.00",
                    "currentDeferredRevenue": "5125000.00",
                    "netDebt": "159492000.00",
                    "shortTermDebt": "1467000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "159667000.00",
                    "otherStockholderEquity": "258100000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "175734000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "11884000.00",
                    "longTermDebt": null,
                    "inventory": "155596000.00",
                    "accountsPayable": "59087000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-157000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "5067000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "386608000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "216320000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "562342000.00",
                    "cashAndShortTermInvestments": "175000.00",
                    "propertyPlantAndEquipmentGross": "43985000.00",
                    "propertyPlantAndEquipmentNet": "43985000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "97254487.00"
                },
                "2012-12-31": {
                    "date": "2012-12-31",
                    "filing_date": "2012-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "483440000.00",
                    "intangibleAssets": "110150000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5266000.00",
                    "totalLiab": "208254000.00",
                    "totalStockholderEquity": "275186000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "12297000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "16189000.00",
                    "otherLiab": null,
                    "goodWill": "227447000.00",
                    "otherAssets": null,
                    "cash": "172000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "74982000.00",
                    "currentDeferredRevenue": "4463000.00",
                    "netDebt": "90506000.00",
                    "shortTermDebt": "9010000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "90678000.00",
                    "otherStockholderEquity": "258997000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "117720000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "6057000.00",
                    "longTermDebt": null,
                    "inventory": "106225000.00",
                    "accountsPayable": "47830000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-9521000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "2254000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "365720000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "133272000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "483440000.00",
                    "cashAndShortTermInvestments": "172000.00",
                    "propertyPlantAndEquipmentGross": "25869000.00",
                    "propertyPlantAndEquipmentNet": "25869000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "97254487.00"
                },
                "2011-12-31": {
                    "date": "2011-12-31",
                    "filing_date": "2011-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": null,
                    "totalStockholderEquity": null,
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": null,
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": null,
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": null,
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": null,
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": null,
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": null,
                    "cashAndShortTermInvestments": null,
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "97254487.00"
                }
            }
        },
        "Cash_Flow": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-04-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-63434000.00",
                    "netBorrowings": "-526000.00",
                    "totalCashFromFinancingActivities": "-1478000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "39709000.00",
                    "changeInCash": "44336000.00",
                    "beginPeriodCashFlow": "249296000.00",
                    "endPeriodCashFlow": "293632000.00",
                    "totalCashFromOperatingActivities": "109248000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "61329000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-15938000.00",
                    "changeToAccountReceivables": "-10261000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-6368000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "63434000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "2980000.00",
                    "stockBasedCompensation": "8369000.00",
                    "otherNonCashItems": "2980000.00",
                    "freeCashFlow": "45814000.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-19",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-78925000.00",
                    "netBorrowings": "-526000.00",
                    "totalCashFromFinancingActivities": "-331000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "39331000.00",
                    "changeInCash": "44812000.00",
                    "beginPeriodCashFlow": "204484000.00",
                    "endPeriodCashFlow": "249296000.00",
                    "totalCashFromOperatingActivities": "124068000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "60668000.00",
                    "otherCashflowsFromInvestingActivities": "0.00",
                    "dividendsPaid": null,
                    "changeToInventory": "31078000.00",
                    "changeToAccountReceivables": "11641000.00",
                    "salePurchaseOfStock": "9423000.00",
                    "otherCashflowsFromFinancingActivities": "-197000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "78925000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "13095000.00",
                    "stockBasedCompensation": "7133000.00",
                    "otherNonCashItems": "460000.00",
                    "freeCashFlow": "45143000.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-10-30",
                    "currency_symbol": "USD",
                    "investments": "-78012000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-78012000.00",
                    "netBorrowings": "-526000.00",
                    "totalCashFromFinancingActivities": "3128000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "57260000.00",
                    "changeInCash": "27608000.00",
                    "beginPeriodCashFlow": "176876000.00",
                    "endPeriodCashFlow": "204484000.00",
                    "totalCashFromOperatingActivities": "102492000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "60539000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "47270000.00",
                    "changeToAccountReceivables": "-317000.00",
                    "salePurchaseOfStock": "9031000.00",
                    "otherCashflowsFromFinancingActivities": "-254000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "78012000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-13766000.00",
                    "stockBasedCompensation": "6870000.00",
                    "otherNonCashItems": "3000.00",
                    "freeCashFlow": "24480000.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-07-31",
                    "currency_symbol": "USD",
                    "investments": "-94099000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-94099000.00",
                    "netBorrowings": "-525000.00",
                    "totalCashFromFinancingActivities": "-67000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "63178000.00",
                    "changeInCash": "-10054000.00",
                    "beginPeriodCashFlow": "186930000.00",
                    "endPeriodCashFlow": "176876000.00",
                    "totalCashFromOperatingActivities": "84112000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "59988000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-22113000.00",
                    "changeToAccountReceivables": "-4973000.00",
                    "salePurchaseOfStock": "5123000.00",
                    "otherCashflowsFromFinancingActivities": "-296000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "94099000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-37670000.00",
                    "stockBasedCompensation": "8922000.00",
                    "otherNonCashItems": "29000.00",
                    "freeCashFlow": "-9987000.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-01",
                    "currency_symbol": "USD",
                    "investments": "-66728000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-66728000.00",
                    "netBorrowings": "-526000.00",
                    "totalCashFromFinancingActivities": "-5175000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "48878000.00",
                    "changeInCash": "-739000.00",
                    "beginPeriodCashFlow": "187669000.00",
                    "endPeriodCashFlow": "186930000.00",
                    "totalCashFromOperatingActivities": "71164000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "59965000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-56719000.00",
                    "changeToAccountReceivables": "1067000.00",
                    "salePurchaseOfStock": "4369000.00",
                    "otherCashflowsFromFinancingActivities": "-9018000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "66728000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-38728000.00",
                    "stockBasedCompensation": "6580000.00",
                    "otherNonCashItems": "-343000.00",
                    "freeCashFlow": "4436000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-20",
                    "currency_symbol": "USD",
                    "investments": "-97466000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-97466000.00",
                    "netBorrowings": "-526000.00",
                    "totalCashFromFinancingActivities": "2977000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "47484000.00",
                    "changeInCash": "6898000.00",
                    "beginPeriodCashFlow": "180771000.00",
                    "endPeriodCashFlow": "187669000.00",
                    "totalCashFromOperatingActivities": "101387000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "59783000.00",
                    "otherCashflowsFromInvestingActivities": "0.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-86592000.00",
                    "changeToAccountReceivables": "8522000.00",
                    "salePurchaseOfStock": "15574000.00",
                    "otherCashflowsFromFinancingActivities": "-401000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "97466000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-28581000.00",
                    "stockBasedCompensation": "8077000.00",
                    "otherNonCashItems": "618000.00",
                    "freeCashFlow": "3921000.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-10-30",
                    "currency_symbol": "USD",
                    "investments": "-123746000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-123746000.00",
                    "netBorrowings": "-526000.00",
                    "totalCashFromFinancingActivities": "6166000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "51690000.00",
                    "changeInCash": "42708000.00",
                    "beginPeriodCashFlow": "138063000.00",
                    "endPeriodCashFlow": "180771000.00",
                    "totalCashFromOperatingActivities": "160288000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "57883000.00",
                    "otherCashflowsFromInvestingActivities": "0.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-8723000.00",
                    "changeToAccountReceivables": "4983000.00",
                    "salePurchaseOfStock": "-583000.00",
                    "otherCashflowsFromFinancingActivities": "3184000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "123746000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "43506000.00",
                    "stockBasedCompensation": "10031000.00",
                    "otherNonCashItems": "-779000.00",
                    "freeCashFlow": "36542000.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-01",
                    "currency_symbol": "USD",
                    "investments": "-113926000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-113926000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "593000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "56666000.00",
                    "changeInCash": "80637000.00",
                    "beginPeriodCashFlow": "57426000.00",
                    "endPeriodCashFlow": "138063000.00",
                    "totalCashFromOperatingActivities": "193970000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "58384000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-5154000.00",
                    "changeToAccountReceivables": "-8383000.00",
                    "salePurchaseOfStock": "-470000.00",
                    "otherCashflowsFromFinancingActivities": "-470000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "113926000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "75937000.00",
                    "stockBasedCompensation": "8355000.00",
                    "otherNonCashItems": "868000.00",
                    "freeCashFlow": "80044000.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-02",
                    "currency_symbol": "USD",
                    "investments": "-111688000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-111688000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-12778000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "50032000.00",
                    "changeInCash": "23044000.00",
                    "beginPeriodCashFlow": "34382000.00",
                    "endPeriodCashFlow": "57426000.00",
                    "totalCashFromOperatingActivities": "147510000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "56423000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "74020000.00",
                    "changeToAccountReceivables": "-1438000.00",
                    "salePurchaseOfStock": "-13057000.00",
                    "otherCashflowsFromFinancingActivities": "-18826000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "111688000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "40712000.00",
                    "stockBasedCompensation": "7232000.00",
                    "otherNonCashItems": "641000.00",
                    "freeCashFlow": "35822000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-22",
                    "currency_symbol": "USD",
                    "investments": "-133896000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-133895999.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "2036000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "37081000.00",
                    "changeInCash": "-27246000.00",
                    "beginPeriodCashFlow": "61628000.00",
                    "endPeriodCashFlow": "34382000.00",
                    "totalCashFromOperatingActivities": "104614000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "54417000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-700000.00",
                    "changeToAccountReceivables": "-1780000.00",
                    "salePurchaseOfStock": "-489000.00",
                    "otherCashflowsFromFinancingActivities": "-489000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "133896000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-13437000.00",
                    "stockBasedCompensation": "6904000.00",
                    "otherNonCashItems": "7784000.00",
                    "freeCashFlow": "-29282000.00"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-11-02",
                    "currency_symbol": "USD",
                    "investments": "-134739000.00",
                    "changeToLiabilities": "23452000.00",
                    "totalCashflowsFromInvestingActivities": "-134739000.00",
                    "netBorrowings": "-35526000.00",
                    "totalCashFromFinancingActivities": "-30134000.00",
                    "changeToOperatingActivities": "2436000.00",
                    "netIncome": "65923000.00",
                    "changeInCash": "57457000.00",
                    "beginPeriodCashFlow": "4171000.00",
                    "endPeriodCashFlow": "61628000.00",
                    "totalCashFromOperatingActivities": "222330000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "50919000.00",
                    "otherCashflowsFromInvestingActivities": "-17353000.00",
                    "dividendsPaid": "5652000.00",
                    "changeToInventory": "67036000.00",
                    "changeToAccountReceivables": "-9664000.00",
                    "salePurchaseOfStock": "-260000.00",
                    "otherCashflowsFromFinancingActivities": "5392000.00",
                    "changeToNetincome": "24385000.00",
                    "capitalExpenditures": "134542000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "81103000.00",
                    "stockBasedCompensation": "5289000.00",
                    "otherNonCashItems": "663000.00",
                    "freeCashFlow": "87788000.00"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-08-03",
                    "currency_symbol": "USD",
                    "investments": "-156933000.00",
                    "changeToLiabilities": "78690000.00",
                    "totalCashflowsFromInvestingActivities": "-156933000.00",
                    "netBorrowings": "-72025000.00",
                    "totalCashFromFinancingActivities": "-70295000.00",
                    "changeToOperatingActivities": "73231000.00",
                    "netIncome": "71452000.00",
                    "changeInCash": "-863000.00",
                    "beginPeriodCashFlow": "5034000.00",
                    "endPeriodCashFlow": "4171000.00",
                    "totalCashFromOperatingActivities": "226365000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "49676000.00",
                    "otherCashflowsFromInvestingActivities": "-17156000.00",
                    "dividendsPaid": "1730000.00",
                    "changeToInventory": "17365000.00",
                    "changeToAccountReceivables": "5855000.00",
                    "salePurchaseOfStock": "-998000.00",
                    "otherCashflowsFromFinancingActivities": "1730000.00",
                    "changeToNetincome": "3332000.00",
                    "capitalExpenditures": "139777000",
                    "changeReceivables": "5855000.00",
                    "cashFlowsOtherOperating": "-34000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-863000.00",
                    "changeInWorkingCapital": "101876000.00",
                    "stockBasedCompensation": "8306000.00",
                    "otherNonCashItems": "1324000.00",
                    "freeCashFlow": "86588000.00"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-05-04",
                    "currency_symbol": "USD",
                    "investments": "-139398000.00",
                    "changeToLiabilities": "9302000.00",
                    "totalCashflowsFromInvestingActivities": "-139398000.00",
                    "netBorrowings": "-104226000.00",
                    "totalCashFromFinancingActivities": "-115642000.00",
                    "changeToOperatingActivities": "73231000.00",
                    "netIncome": "71524000.00",
                    "changeInCash": "-4760000.00",
                    "beginPeriodCashFlow": "9794000.00",
                    "endPeriodCashFlow": "5034000.00",
                    "totalCashFromOperatingActivities": "250280000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "46352000.00",
                    "otherCashflowsFromInvestingActivities": "0.00",
                    "dividendsPaid": "10863000.00",
                    "changeToInventory": "111189000.00",
                    "changeToAccountReceivables": "6740000.00",
                    "salePurchaseOfStock": "-10863000.00",
                    "otherCashflowsFromFinancingActivities": "-11416000.00",
                    "changeToNetincome": "787000.00",
                    "capitalExpenditures": "139398000",
                    "changeReceivables": "6740000.00",
                    "cashFlowsOtherOperating": "4358000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-4760000.00",
                    "changeInWorkingCapital": "131589000.00",
                    "stockBasedCompensation": "6741000.00",
                    "otherNonCashItems": "1285000.00",
                    "freeCashFlow": "110882000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-02-23",
                    "currency_symbol": "USD",
                    "investments": "-136464000.00",
                    "changeToLiabilities": "-45141000.00",
                    "totalCashflowsFromInvestingActivities": "-136464000.00",
                    "netBorrowings": "33043000.00",
                    "totalCashFromFinancingActivities": "33445999.00",
                    "changeToOperatingActivities": "16335000.00",
                    "netIncome": "69237000.00",
                    "changeInCash": "2107000.00",
                    "beginPeriodCashFlow": "7687000.00",
                    "endPeriodCashFlow": "9794000.00",
                    "totalCashFromOperatingActivities": "105125000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "42332000.00",
                    "otherCashflowsFromInvestingActivities": "963000.00",
                    "dividendsPaid": "89000.00",
                    "changeToInventory": "28850000.00",
                    "changeToAccountReceivables": "6359000.00",
                    "salePurchaseOfStock": "-89000.00",
                    "otherCashflowsFromFinancingActivities": "-89000.00",
                    "changeToNetincome": "6801000.00",
                    "capitalExpenditures": "133775000",
                    "changeReceivables": "8864000.00",
                    "cashFlowsOtherOperating": "-5847000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "2107000.00",
                    "changeInWorkingCapital": "-13274000.00",
                    "stockBasedCompensation": "5004000.00",
                    "otherNonCashItems": "1048000.00",
                    "freeCashFlow": "-28650000.00"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-11-03",
                    "currency_symbol": "USD",
                    "investments": "-108542000.00",
                    "changeToLiabilities": "-136918000.00",
                    "totalCashflowsFromInvestingActivities": "-108542000.00",
                    "netBorrowings": "106295000.00",
                    "totalCashFromFinancingActivities": "110580000.00",
                    "changeToOperatingActivities": "-4555000.00",
                    "netIncome": "76175000.00",
                    "changeInCash": "1510000.00",
                    "beginPeriodCashFlow": "6177000.00",
                    "endPeriodCashFlow": "7687000.00",
                    "totalCashFromOperatingActivities": "-528000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "40125000.00",
                    "otherCashflowsFromInvestingActivities": "3652000.00",
                    "dividendsPaid": "4285000.00",
                    "changeToInventory": "23680000.00",
                    "changeToAccountReceivables": "-5078000.00",
                    "salePurchaseOfStock": "-55000.00",
                    "otherCashflowsFromFinancingActivities": "-55000.00",
                    "changeToNetincome": "5773000.00",
                    "capitalExpenditures": "108542000",
                    "changeReceivables": "-5078000.00",
                    "cashFlowsOtherOperating": "-4313000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "1510000.00",
                    "changeInWorkingCapital": "-122629000.00",
                    "stockBasedCompensation": "6360000.00",
                    "otherNonCashItems": "169000.00",
                    "freeCashFlow": "-109070000.00"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-08-04",
                    "currency_symbol": "USD",
                    "investments": "-109237000.00",
                    "changeToLiabilities": "81461000.00",
                    "totalCashflowsFromInvestingActivities": "-109237000.00",
                    "netBorrowings": "68074000.00",
                    "totalCashFromFinancingActivities": "72400000.00",
                    "changeToOperatingActivities": "26533000.00",
                    "netIncome": "81832000.00",
                    "changeInCash": "-25651000.00",
                    "beginPeriodCashFlow": "31828000.00",
                    "endPeriodCashFlow": "6177000.00",
                    "totalCashFromOperatingActivities": "11186000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "37953000.00",
                    "otherCashflowsFromInvestingActivities": "4773000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-194605000.00",
                    "changeToAccountReceivables": "355000.00",
                    "salePurchaseOfStock": "-273000.00",
                    "otherCashflowsFromFinancingActivities": "4326000.00",
                    "changeToNetincome": "8180000.00",
                    "capitalExpenditures": "113379000",
                    "changeReceivables": "355000.00",
                    "cashFlowsOtherOperating": "-1801000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-25651000.00",
                    "changeInWorkingCapital": "-116779000.00",
                    "stockBasedCompensation": "4889000.00",
                    "otherNonCashItems": "1053000.00",
                    "freeCashFlow": "-102193000.00"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-05-05",
                    "currency_symbol": "USD",
                    "investments": "-101394000.00",
                    "changeToLiabilities": "34618000.00",
                    "totalCashflowsFromInvestingActivities": "-101394000.00",
                    "netBorrowings": "-1051000.00",
                    "totalCashFromFinancingActivities": "-2889000.00",
                    "changeToOperatingActivities": "-12885000.00",
                    "netIncome": "70951000.00",
                    "changeInCash": "-107616000.00",
                    "beginPeriodCashFlow": "139444000.00",
                    "endPeriodCashFlow": "31828000.00",
                    "totalCashFromOperatingActivities": "-3333000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "34613000.00",
                    "otherCashflowsFromInvestingActivities": "-490000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-141363000.00",
                    "changeToAccountReceivables": "-16291000.00",
                    "salePurchaseOfStock": "-1807000.00",
                    "otherCashflowsFromFinancingActivities": "-1838000.00",
                    "changeToNetincome": "6581000.00",
                    "capitalExpenditures": "100904000",
                    "changeReceivables": "-16291000.00",
                    "cashFlowsOtherOperating": "7529000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-107616000.00",
                    "changeInWorkingCapital": "-115507000.00",
                    "stockBasedCompensation": "5980000.00",
                    "otherNonCashItems": "393000.00",
                    "freeCashFlow": "-104237000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-02-24",
                    "currency_symbol": "USD",
                    "investments": "-129983000.00",
                    "changeToLiabilities": "31655000.00",
                    "totalCashflowsFromInvestingActivities": "-129983000.00",
                    "netBorrowings": "-1051000.00",
                    "totalCashFromFinancingActivities": "2892000.00",
                    "changeToOperatingActivities": "6339000.00",
                    "netIncome": "49873000.00",
                    "changeInCash": "-190641000.00",
                    "beginPeriodCashFlow": "330085000.00",
                    "endPeriodCashFlow": "139444000.00",
                    "totalCashFromOperatingActivities": "-63550000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "33700000.00",
                    "otherCashflowsFromInvestingActivities": "-63567000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-175029000.00",
                    "changeToAccountReceivables": "17000.00",
                    "salePurchaseOfStock": "-89000.00",
                    "otherCashflowsFromFinancingActivities": "11113000.00",
                    "changeToNetincome": "2599000.00",
                    "capitalExpenditures": "129983000",
                    "changeReceivables": "17000.00",
                    "cashFlowsOtherOperating": "-6682000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-190641000.00",
                    "changeInWorkingCapital": "-150039000.00",
                    "stockBasedCompensation": "5193000.00",
                    "otherNonCashItems": "280000.00",
                    "freeCashFlow": "-193533000.00"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-11-04",
                    "currency_symbol": "USD",
                    "investments": "-145810000.00",
                    "changeToLiabilities": "158343000.00",
                    "totalCashflowsFromInvestingActivities": "-145810000.00",
                    "netBorrowings": "-3890000.00",
                    "totalCashFromFinancingActivities": "1527000.00",
                    "changeToOperatingActivities": "63357000.00",
                    "netIncome": "74645000.00",
                    "changeInCash": "-36008000.00",
                    "beginPeriodCashFlow": "366093000.00",
                    "endPeriodCashFlow": "330085000.00",
                    "totalCashFromOperatingActivities": "108275000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "30399000.00",
                    "otherCashflowsFromInvestingActivities": "-213000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-149311000.00",
                    "changeToAccountReceivables": "-8676000.00",
                    "salePurchaseOfStock": "-12000.00",
                    "otherCashflowsFromFinancingActivities": "5417000.00",
                    "changeToNetincome": "4836000.00",
                    "capitalExpenditures": "145597000",
                    "changeReceivables": "-8676000.00",
                    "cashFlowsOtherOperating": "-1925000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-36008000.00",
                    "changeInWorkingCapital": "-1569000.00",
                    "stockBasedCompensation": "5282000.00",
                    "otherNonCashItems": "439000.00",
                    "freeCashFlow": "-37322000.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-08-05",
                    "currency_symbol": "USD",
                    "investments": "-149569000.00",
                    "changeToLiabilities": "124700000.00",
                    "totalCashflowsFromInvestingActivities": "-149569000.00",
                    "netBorrowings": "336000.00",
                    "totalCashFromFinancingActivities": "5990000.00",
                    "changeToOperatingActivities": "-4041000.00",
                    "netIncome": "82916000.00",
                    "changeInCash": "12042000.00",
                    "beginPeriodCashFlow": "354051000.00",
                    "endPeriodCashFlow": "366093000.00",
                    "totalCashFromOperatingActivities": "155621000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "27682000.00",
                    "otherCashflowsFromInvestingActivities": "-63354000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-71689000.00",
                    "changeToAccountReceivables": "-1534000.00",
                    "salePurchaseOfStock": "-50000.00",
                    "otherCashflowsFromFinancingActivities": "5654000.00",
                    "changeToNetincome": "7372000.00",
                    "capitalExpenditures": "86215000",
                    "changeReceivables": "-1534000.00",
                    "cashFlowsOtherOperating": "6221000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "12042000.00",
                    "changeInWorkingCapital": "37651000.00",
                    "stockBasedCompensation": "5319000.00",
                    "otherNonCashItems": "-8000.00",
                    "freeCashFlow": "69406000.00"
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-05-06",
                    "currency_symbol": "USD",
                    "investments": "-45876000.00",
                    "changeToLiabilities": "-52812000.00",
                    "totalCashflowsFromInvestingActivities": "-45876000.00",
                    "netBorrowings": "-11560000.00",
                    "totalCashFromFinancingActivities": "-8841000.00",
                    "changeToOperatingActivities": "-40680000.00",
                    "netIncome": "75796000.00",
                    "changeInCash": "46279000.00",
                    "beginPeriodCashFlow": "307772000.00",
                    "endPeriodCashFlow": "354051000.00",
                    "totalCashFromOperatingActivities": "100996000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "26415000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "46351000.00",
                    "changeToAccountReceivables": "-9575000.00",
                    "salePurchaseOfStock": "-966000.00",
                    "otherCashflowsFromFinancingActivities": "1310000.00",
                    "changeToNetincome": "9193000.00",
                    "capitalExpenditures": "45876000",
                    "changeReceivables": "-9575000.00",
                    "cashFlowsOtherOperating": "5544000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "46279000.00",
                    "changeInWorkingCapital": "-10492000.00",
                    "stockBasedCompensation": "4734000.00",
                    "otherNonCashItems": "84000.00",
                    "freeCashFlow": "55120000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2021-02-25",
                    "currency_symbol": "USD",
                    "investments": "-102795000.00",
                    "changeToLiabilities": "114307000.00",
                    "totalCashflowsFromInvestingActivities": "-102795000.00",
                    "netBorrowings": "-1099000.00",
                    "totalCashFromFinancingActivities": "2962000.00",
                    "changeToOperatingActivities": "20753000.00",
                    "netIncome": "57140000.00",
                    "changeInCash": "36646000.00",
                    "beginPeriodCashFlow": "271126000.00",
                    "endPeriodCashFlow": "307772000.00",
                    "totalCashFromOperatingActivities": "136479000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "24391000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-55539000.00",
                    "changeToAccountReceivables": "4866000.00",
                    "salePurchaseOfStock": "-9791000.00",
                    "otherCashflowsFromFinancingActivities": "4061000.00",
                    "changeToNetincome": "-8056000.00",
                    "capitalExpenditures": "102795000",
                    "changeReceivables": "4866000.00",
                    "cashFlowsOtherOperating": "-738000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "36646000.00",
                    "changeInWorkingCapital": "62896000.00",
                    "stockBasedCompensation": "4573000.00",
                    "otherNonCashItems": "38000.00",
                    "freeCashFlow": "33684000.00"
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-10-29",
                    "currency_symbol": "USD",
                    "investments": "-43659000.00",
                    "changeToLiabilities": "78019000.00",
                    "totalCashflowsFromInvestingActivities": "-43659000.00",
                    "netBorrowings": "-361000.00",
                    "totalCashFromFinancingActivities": "7385000.00",
                    "changeToOperatingActivities": "39343000.00",
                    "netIncome": "68774000.00",
                    "changeInCash": "136706000.00",
                    "beginPeriodCashFlow": "134420000.00",
                    "endPeriodCashFlow": "271126000.00",
                    "totalCashFromOperatingActivities": "172980000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "22860000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-4192000.00",
                    "changeToAccountReceivables": "38898000.00",
                    "salePurchaseOfStock": "7746000.00",
                    "otherCashflowsFromFinancingActivities": "7746000.00",
                    "changeToNetincome": "6134000.00",
                    "capitalExpenditures": "43659000",
                    "changeReceivables": "-1175000.00",
                    "cashFlowsOtherOperating": "2466000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "136706000.00",
                    "changeInWorkingCapital": "75118000.00",
                    "stockBasedCompensation": "4400000.00",
                    "otherNonCashItems": "207000.00",
                    "freeCashFlow": "129321000.00"
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-07-30",
                    "currency_symbol": "USD",
                    "investments": "-27610000.00",
                    "changeToLiabilities": "-3178000.00",
                    "totalCashflowsFromInvestingActivities": "-27610000.00",
                    "netBorrowings": "-204815000.00",
                    "totalCashFromFinancingActivities": "-199938000.00",
                    "changeToOperatingActivities": "28247000.00",
                    "netIncome": "32004000.00",
                    "changeInCash": "-155511000.00",
                    "beginPeriodCashFlow": "289931000.00",
                    "endPeriodCashFlow": "134420000.00",
                    "totalCashFromOperatingActivities": "72037000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "22301000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-5328000.00",
                    "changeToAccountReceivables": "-3557000.00",
                    "salePurchaseOfStock": "4877000.00",
                    "otherCashflowsFromFinancingActivities": "424000.00",
                    "changeToNetincome": "28510000.00",
                    "capitalExpenditures": "27610000",
                    "changeReceivables": "-3557000.00",
                    "cashFlowsOtherOperating": "1198000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-155511000.00",
                    "changeInWorkingCapital": "-10865000.00",
                    "stockBasedCompensation": "4234000.00",
                    "otherNonCashItems": "-928000.00",
                    "freeCashFlow": "44427000.00"
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-04-30",
                    "currency_symbol": "USD",
                    "investments": "-38384000.00",
                    "changeToLiabilities": "-44876000.00",
                    "totalCashflowsFromInvestingActivities": "-38384000.00",
                    "netBorrowings": "271696000.00",
                    "totalCashFromFinancingActivities": "276610000.00",
                    "changeToOperatingActivities": "-8774000.00",
                    "netIncome": "37063000.00",
                    "changeInCash": "262894000.00",
                    "beginPeriodCashFlow": "27037000.00",
                    "endPeriodCashFlow": "289931000.00",
                    "totalCashFromOperatingActivities": "24668000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "22088000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-7076000.00",
                    "changeToAccountReceivables": "16262000.00",
                    "salePurchaseOfStock": "4914000.00",
                    "otherCashflowsFromFinancingActivities": "2485000.00",
                    "changeToNetincome": "-1860000.00",
                    "capitalExpenditures": "38384000",
                    "changeReceivables": "18740000.00",
                    "cashFlowsOtherOperating": "506000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "262894000.00",
                    "changeInWorkingCapital": "-32706000.00",
                    "stockBasedCompensation": "2908000.00",
                    "otherNonCashItems": "54000.00",
                    "freeCashFlow": "-13716000.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2020-02-20",
                    "currency_symbol": "USD",
                    "investments": "-54993000.00",
                    "changeToLiabilities": "62923000.00",
                    "totalCashflowsFromInvestingActivities": "-54993000.00",
                    "netBorrowings": "-875000.00",
                    "totalCashFromFinancingActivities": "2860000.00",
                    "changeToOperatingActivities": "4049000.00",
                    "netIncome": "35341000.00",
                    "changeInCash": "-57069000.00",
                    "beginPeriodCashFlow": "84106000.00",
                    "endPeriodCashFlow": "27037000.00",
                    "totalCashFromOperatingActivities": "-4936000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "20704000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-97908000.00",
                    "changeToAccountReceivables": "-24016000.00",
                    "salePurchaseOfStock": "3735000.00",
                    "otherCashflowsFromFinancingActivities": "3735000.00",
                    "changeToNetincome": "-2212000.00",
                    "capitalExpenditures": "54993000",
                    "changeReceivables": "-24016000.00",
                    "cashFlowsOtherOperating": "-214000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-57069000.00",
                    "changeInWorkingCapital": "-61141000.00",
                    "stockBasedCompensation": "2051000.00",
                    "otherNonCashItems": "2049000.00",
                    "freeCashFlow": "-59929000.00"
                },
                "2019-09-30": {
                    "date": "2019-09-30",
                    "filing_date": "2019-11-01",
                    "currency_symbol": "USD",
                    "investments": "-62843000.00",
                    "changeToLiabilities": "73186000.00",
                    "totalCashflowsFromInvestingActivities": "-62843000.00",
                    "netBorrowings": "-875000.00",
                    "totalCashFromFinancingActivities": "8062000.00",
                    "changeToOperatingActivities": "33943000.00",
                    "netIncome": "40974000.00",
                    "changeInCash": "32656000.00",
                    "beginPeriodCashFlow": "51450000.00",
                    "endPeriodCashFlow": "84106000.00",
                    "totalCashFromOperatingActivities": "87437000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "18387000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-37561000.00",
                    "changeToAccountReceivables": "7508000.00",
                    "salePurchaseOfStock": "8937000.00",
                    "otherCashflowsFromFinancingActivities": "8937000.00",
                    "changeToNetincome": "238000.00",
                    "capitalExpenditures": "62843000",
                    "changeReceivables": "-9643000.00",
                    "cashFlowsOtherOperating": "1856000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "32656000.00",
                    "changeInWorkingCapital": "27838000.00",
                    "stockBasedCompensation": "2242000.00",
                    "otherNonCashItems": "3162000.00",
                    "freeCashFlow": "24594000.00"
                },
                "2019-06-30": {
                    "date": "2019-06-30",
                    "filing_date": "2019-08-01",
                    "currency_symbol": "USD",
                    "investments": "-46538000.00",
                    "changeToLiabilities": "34414000.00",
                    "totalCashflowsFromInvestingActivities": "-46538000.00",
                    "netBorrowings": "-2975000.00",
                    "totalCashFromFinancingActivities": "2401000.00",
                    "changeToOperatingActivities": "15075000.00",
                    "netIncome": "43596000.00",
                    "changeInCash": "50999000.00",
                    "beginPeriodCashFlow": "451000.00",
                    "endPeriodCashFlow": "51450000.00",
                    "totalCashFromOperatingActivities": "95136000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "17726000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-8892000.00",
                    "changeToAccountReceivables": "-718000.00",
                    "salePurchaseOfStock": "5376000.00",
                    "otherCashflowsFromFinancingActivities": "-74824000.00",
                    "changeToNetincome": "2409000.00",
                    "capitalExpenditures": "46538000",
                    "changeReceivables": "-6759000.00",
                    "cashFlowsOtherOperating": "12642000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "50999000.00",
                    "changeInWorkingCapital": "31405000.00",
                    "stockBasedCompensation": "2168000.00",
                    "otherNonCashItems": "662000.00",
                    "freeCashFlow": "48598000.00"
                },
                "2019-03-31": {
                    "date": "2019-03-31",
                    "filing_date": "2019-05-02",
                    "currency_symbol": "USD",
                    "investments": "-31634000.00",
                    "changeToLiabilities": "-67845000.00",
                    "totalCashflowsFromInvestingActivities": "-31634000.00",
                    "netBorrowings": "1225000.00",
                    "totalCashFromFinancingActivities": "4420000.00",
                    "changeToOperatingActivities": "-9239000.00",
                    "netIncome": "30720000.00",
                    "changeInCash": "-193000.00",
                    "beginPeriodCashFlow": "644000.00",
                    "endPeriodCashFlow": "451000.00",
                    "totalCashFromOperatingActivities": "27021000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "17184000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "33510000.00",
                    "changeToAccountReceivables": "25585000.00",
                    "salePurchaseOfStock": "3195000.00",
                    "otherCashflowsFromFinancingActivities": "3195000.00",
                    "changeToNetincome": "1803000.00",
                    "capitalExpenditures": "31634000",
                    "changeReceivables": "22568000.00",
                    "cashFlowsOtherOperating": "-10919000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-193000.00",
                    "changeInWorkingCapital": "-22686000.00",
                    "stockBasedCompensation": "2250000.00",
                    "otherNonCashItems": "610000.00",
                    "freeCashFlow": "-4613000.00"
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2019-02-25",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "82099000.00",
                    "totalCashflowsFromInvestingActivities": "-42002000.00",
                    "netBorrowings": "-1045000.00",
                    "totalCashFromFinancingActivities": "187000.00",
                    "changeToOperatingActivities": "8550000.00",
                    "netIncome": "17902000.00",
                    "changeInCash": "110000.00",
                    "beginPeriodCashFlow": "534000.00",
                    "endPeriodCashFlow": "644000.00",
                    "totalCashFromOperatingActivities": "41925000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "14949000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-67242000.00",
                    "changeToAccountReceivables": "-11238000.00",
                    "salePurchaseOfStock": "1232000.00",
                    "otherCashflowsFromFinancingActivities": "1062000.00",
                    "changeToNetincome": "-769000.00",
                    "capitalExpenditures": "42002000",
                    "changeReceivables": "-11859000.00",
                    "cashFlowsOtherOperating": "7057000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "110000.00",
                    "changeInWorkingCapital": "11272000.00",
                    "stockBasedCompensation": "1903000.00",
                    "otherNonCashItems": "-528000.00",
                    "freeCashFlow": "-77000.00"
                },
                "2018-09-30": {
                    "date": "2018-09-30",
                    "filing_date": "2018-11-01",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "-1947000.00",
                    "totalCashflowsFromInvestingActivities": "-45957000.00",
                    "netBorrowings": "-14475000.00",
                    "totalCashFromFinancingActivities": "-13832000.00",
                    "changeToOperatingActivities": "26406000.00",
                    "netIncome": "26568000.00",
                    "changeInCash": "-13000.00",
                    "beginPeriodCashFlow": "547000.00",
                    "endPeriodCashFlow": "534000.00",
                    "totalCashFromOperatingActivities": "59776000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "13411000.00",
                    "otherCashflowsFromInvestingActivities": "0.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": "28674000.00",
                    "changeToAccountReceivables": "5236000.00",
                    "salePurchaseOfStock": "599000.00",
                    "otherCashflowsFromFinancingActivities": "643000.00",
                    "changeToNetincome": "1358000.00",
                    "capitalExpenditures": "45957000",
                    "changeReceivables": "-14324000.00",
                    "cashFlowsOtherOperating": "6036000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-13000.00",
                    "changeInWorkingCapital": "19551000.00",
                    "stockBasedCompensation": "1659000.00",
                    "otherNonCashItems": "-1196000.00",
                    "freeCashFlow": "13819000.00"
                },
                "2018-06-30": {
                    "date": "2018-06-30",
                    "filing_date": "2018-08-02",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "-5690000.00",
                    "totalCashflowsFromInvestingActivities": "-35597000.00",
                    "netBorrowings": "-13200000.00",
                    "totalCashFromFinancingActivities": "-7739000.00",
                    "changeToOperatingActivities": "-5518000.00",
                    "netIncome": "39846000.00",
                    "changeInCash": "-25000.00",
                    "beginPeriodCashFlow": "572000.00",
                    "endPeriodCashFlow": "547000.00",
                    "totalCashFromOperatingActivities": "43311000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "12098000.00",
                    "otherCashflowsFromInvestingActivities": "0.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": "-5727000.00",
                    "changeToAccountReceivables": "-12064000.00",
                    "salePurchaseOfStock": "5500000.00",
                    "otherCashflowsFromFinancingActivities": "5461000.00",
                    "changeToNetincome": "1989000.00",
                    "capitalExpenditures": "35597000",
                    "changeReceivables": "-3078000.00",
                    "cashFlowsOtherOperating": "3873000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-25000.00",
                    "changeInWorkingCapital": "-9502000.00",
                    "stockBasedCompensation": "1537000.00",
                    "otherNonCashItems": "-1379000.00",
                    "freeCashFlow": "7714000.00"
                },
                "2018-03-31": {
                    "date": "2018-03-31",
                    "filing_date": "2018-05-03",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "-13383000.00",
                    "totalCashflowsFromInvestingActivities": "-27841000.00",
                    "netBorrowings": "-15950000.00",
                    "totalCashFromFinancingActivities": "-12755000.00",
                    "changeToOperatingActivities": "-9809000.00",
                    "netIncome": "31871000.00",
                    "changeInCash": "16000.00",
                    "beginPeriodCashFlow": "556000.00",
                    "endPeriodCashFlow": "572000.00",
                    "totalCashFromOperatingActivities": "40612000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "11534000.00",
                    "otherCashflowsFromInvestingActivities": "0.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": "-9262000.00",
                    "changeToAccountReceivables": "2849000.00",
                    "salePurchaseOfStock": "3200000.00",
                    "otherCashflowsFromFinancingActivities": "3195000.00",
                    "changeToNetincome": "2991000.00",
                    "capitalExpenditures": "27841000",
                    "changeReceivables": "15775000.00",
                    "cashFlowsOtherOperating": "1086000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "16000.00",
                    "changeInWorkingCapital": "-4739000.00",
                    "stockBasedCompensation": "1415000.00",
                    "otherNonCashItems": "-1580000.00",
                    "freeCashFlow": "12771000.00"
                },
                "2017-12-31": {
                    "date": "2017-12-31",
                    "filing_date": "2018-03-05",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "109749000.00",
                    "totalCashflowsFromInvestingActivities": "-32614000.00",
                    "netBorrowings": "-206500000.00",
                    "totalCashFromFinancingActivities": "6259000.00",
                    "changeToOperatingActivities": "25380000.00",
                    "netIncome": "47976000.00",
                    "changeInCash": "-11000.00",
                    "beginPeriodCashFlow": "567000.00",
                    "endPeriodCashFlow": "556000.00",
                    "totalCashFromOperatingActivities": "26344000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "10425000.00",
                    "otherCashflowsFromInvestingActivities": "0.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": "-32330000.00",
                    "changeToAccountReceivables": "7156000.00",
                    "salePurchaseOfStock": "4800000.00",
                    "otherCashflowsFromFinancingActivities": "3981000.00",
                    "changeToNetincome": "6661000.00",
                    "capitalExpenditures": "32614000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-22514000.00",
                    "stockBasedCompensation": "1406000.00",
                    "otherNonCashItems": "-817000.00",
                    "freeCashFlow": "-6270000.00"
                },
                "2017-09-30": {
                    "date": "2017-09-30",
                    "filing_date": "2017-11-02",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "15673000.00",
                    "totalCashflowsFromInvestingActivities": "-24141000.00",
                    "netBorrowings": "5425000.00",
                    "totalCashFromFinancingActivities": "7898000.00",
                    "changeToOperatingActivities": "11419000.00",
                    "netIncome": "23255000.00",
                    "changeInCash": "181000.00",
                    "beginPeriodCashFlow": "386000.00",
                    "endPeriodCashFlow": "567000.00",
                    "totalCashFromOperatingActivities": "16424000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "9579000.00",
                    "otherCashflowsFromInvestingActivities": "0.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": "-28147000.00",
                    "changeToAccountReceivables": "-2311000.00",
                    "salePurchaseOfStock": "2500000.00",
                    "otherCashflowsFromFinancingActivities": "2472000.00",
                    "changeToNetincome": "3407000.00",
                    "capitalExpenditures": "24141000",
                    "changeReceivables": "-10115000.00",
                    "cashFlowsOtherOperating": "2772000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "181000.00",
                    "changeInWorkingCapital": "-18998000.00",
                    "stockBasedCompensation": "1418000.00",
                    "otherNonCashItems": "-819000.00",
                    "freeCashFlow": "-7717000.00"
                },
                "2017-06-30": {
                    "date": "2017-06-30",
                    "filing_date": "2017-07-27",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "25878000.00",
                    "totalCashflowsFromInvestingActivities": "-25697000.00",
                    "netBorrowings": "-178568000.00",
                    "totalCashFromFinancingActivities": "15273000.00",
                    "changeToOperatingActivities": "-843000.00",
                    "netIncome": "20429000.00",
                    "changeInCash": "-59000.00",
                    "beginPeriodCashFlow": "445000.00",
                    "endPeriodCashFlow": "386000.00",
                    "totalCashFromOperatingActivities": "10365000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "9125000.00",
                    "otherCashflowsFromInvestingActivities": "0.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": "-50933000.00",
                    "changeToAccountReceivables": "-8945000.00",
                    "salePurchaseOfStock": "193800000.00",
                    "otherCashflowsFromFinancingActivities": "192848000.00",
                    "changeToNetincome": "8825000.00",
                    "capitalExpenditures": "25697000",
                    "changeReceivables": "-5117000.00",
                    "cashFlowsOtherOperating": "2158000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-59000.00",
                    "changeInWorkingCapital": "-27222000.00",
                    "stockBasedCompensation": "1250000.00",
                    "otherNonCashItems": "4650000.00",
                    "freeCashFlow": "-15332000.00"
                },
                "2017-03-31": {
                    "date": "2017-03-31",
                    "filing_date": "2017-05-25",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "47593000.00",
                    "totalCashflowsFromInvestingActivities": "-19801000.00",
                    "netBorrowings": "-36375000.00",
                    "totalCashFromFinancingActivities": "-36279000.00",
                    "changeToOperatingActivities": "54000.00",
                    "netIncome": "11128000.00",
                    "changeInCash": "-6000.00",
                    "beginPeriodCashFlow": "451000.00",
                    "endPeriodCashFlow": "445000.00",
                    "totalCashFromOperatingActivities": "56074000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "8933000.00",
                    "otherCashflowsFromInvestingActivities": "0.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": "-22838000.00",
                    "changeToAccountReceivables": "-5923000.00",
                    "salePurchaseOfStock": "96000.00",
                    "otherCashflowsFromFinancingActivities": "96000.00",
                    "changeToNetincome": "6338000.00",
                    "capitalExpenditures": "19801000",
                    "changeReceivables": "1150000.00",
                    "cashFlowsOtherOperating": "3770000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-6000.00",
                    "changeInWorkingCapital": "30430000.00",
                    "stockBasedCompensation": "885000.00",
                    "otherNonCashItems": "-755000.00",
                    "freeCashFlow": "36273000.00"
                },
                "2016-12-31": {
                    "date": "2016-12-31",
                    "filing_date": "2016-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "38389000.00",
                    "totalCashflowsFromInvestingActivities": "-22408000.00",
                    "netBorrowings": "220766000.00",
                    "totalCashFromFinancingActivities": "3986000.00",
                    "changeToOperatingActivities": "30616000.00",
                    "netIncome": "16707000.00",
                    "changeInCash": "102000.00",
                    "beginPeriodCashFlow": "349000.00",
                    "endPeriodCashFlow": "451000.00",
                    "totalCashFromOperatingActivities": "18524000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "8251000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "202500000.00",
                    "changeToInventory": "7908000.00",
                    "changeToAccountReceivables": "-332000.00",
                    "salePurchaseOfStock": "-54000.00",
                    "otherCashflowsFromFinancingActivities": "-33026000.00",
                    "changeToNetincome": "-2604000.00",
                    "capitalExpenditures": "22408000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "1639000.00",
                    "stockBasedCompensation": "1023000.00",
                    "otherNonCashItems": "970000.00",
                    "freeCashFlow": "-3884000.00"
                },
                "2016-09-30": {
                    "date": "2016-09-30",
                    "filing_date": "2016-09-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-21320000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-6365000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "14219000.00",
                    "changeInCash": "-34000.00",
                    "beginPeriodCashFlow": "383000.00",
                    "endPeriodCashFlow": "349000.00",
                    "totalCashFromOperatingActivities": "27651000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "6657000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-2709000.00",
                    "changeToAccountReceivables": "721000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "302000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "21320000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "3540000.00",
                    "stockBasedCompensation": "746000.00",
                    "otherNonCashItems": "-495000.00",
                    "freeCashFlow": "6331000.00"
                },
                "2016-06-30": {
                    "date": "2016-06-30",
                    "filing_date": "2016-06-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-17005000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-7046000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "5012000.00",
                    "changeInCash": "22000.00",
                    "beginPeriodCashFlow": "361000.00",
                    "endPeriodCashFlow": "383000.00",
                    "totalCashFromOperatingActivities": "24073000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "7571000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-13959000.00",
                    "changeToAccountReceivables": "8690000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-180000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "17005000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "9585000.00",
                    "stockBasedCompensation": "705000.00",
                    "otherNonCashItems": "-214000.00",
                    "freeCashFlow": "7068000.00"
                },
                "2016-03-31": {
                    "date": "2016-03-31",
                    "filing_date": "2016-03-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-13915000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-5250000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "7101000.00",
                    "changeInCash": "43000.00",
                    "beginPeriodCashFlow": "318000.00",
                    "endPeriodCashFlow": "361000.00",
                    "totalCashFromOperatingActivities": "19208000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "6125000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-12373000.00",
                    "changeToAccountReceivables": "7372000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "17000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "13915000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "5653000.00",
                    "stockBasedCompensation": "755000.00",
                    "otherNonCashItems": "-558000.00",
                    "freeCashFlow": "5293000.00"
                },
                "2015-12-31": {
                    "date": "2015-12-31",
                    "filing_date": "2015-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "45362000.00",
                    "totalCashflowsFromInvestingActivities": "-11444000.00",
                    "netBorrowings": "24733000.00",
                    "totalCashFromFinancingActivities": "26280000.00",
                    "changeToOperatingActivities": "10559000.00",
                    "netIncome": "9967000.00",
                    "changeInCash": "70000.00",
                    "beginPeriodCashFlow": "248000.00",
                    "endPeriodCashFlow": "318000.00",
                    "totalCashFromOperatingActivities": "-14766000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "5330000.00",
                    "otherCashflowsFromInvestingActivities": "16000.00",
                    "dividendsPaid": "225000000.00",
                    "changeToInventory": "-46955000.00",
                    "changeToAccountReceivables": "-1916000.00",
                    "salePurchaseOfStock": "40000.00",
                    "otherCashflowsFromFinancingActivities": "-53000.00",
                    "changeToNetincome": "1669000.00",
                    "capitalExpenditures": "11460000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-32661000.00",
                    "stockBasedCompensation": "771000.00",
                    "otherNonCashItems": "-449000.00",
                    "freeCashFlow": "-26226000.00"
                },
                "2015-09-30": {
                    "date": "2015-09-30",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": null,
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": null,
                    "changeToOperatingActivities": null,
                    "netIncome": "6052000.00",
                    "changeInCash": null,
                    "beginPeriodCashFlow": null,
                    "endPeriodCashFlow": "248000.00",
                    "totalCashFromOperatingActivities": null,
                    "issuanceOfCapitalStock": null,
                    "depreciation": null,
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": null,
                    "changeToNetincome": null,
                    "capitalExpenditures": "0",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": null,
                    "stockBasedCompensation": null,
                    "otherNonCashItems": null,
                    "freeCashFlow": null
                },
                "2015-06-30": {
                    "date": "2015-06-30",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": null,
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": null,
                    "changeToOperatingActivities": null,
                    "netIncome": "6825000.00",
                    "changeInCash": null,
                    "beginPeriodCashFlow": null,
                    "endPeriodCashFlow": null,
                    "totalCashFromOperatingActivities": null,
                    "issuanceOfCapitalStock": null,
                    "depreciation": null,
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": null,
                    "changeToNetincome": null,
                    "capitalExpenditures": "0",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": null,
                    "stockBasedCompensation": null,
                    "otherNonCashItems": null,
                    "freeCashFlow": null
                },
                "2015-03-31": {
                    "date": "2015-03-31",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": null,
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": null,
                    "changeToOperatingActivities": null,
                    "netIncome": "3963000.00",
                    "changeInCash": null,
                    "beginPeriodCashFlow": "279000.00",
                    "endPeriodCashFlow": null,
                    "totalCashFromOperatingActivities": null,
                    "issuanceOfCapitalStock": null,
                    "depreciation": null,
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": null,
                    "changeToNetincome": null,
                    "capitalExpenditures": "0",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": null,
                    "stockBasedCompensation": null,
                    "otherNonCashItems": null,
                    "freeCashFlow": null
                },
                "2014-12-31": {
                    "date": "2014-12-31",
                    "filing_date": "2014-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "49803000.00",
                    "totalCashflowsFromInvestingActivities": "-8569000.00",
                    "netBorrowings": "-5167000.00",
                    "totalCashFromFinancingActivities": "8562000.00",
                    "changeToOperatingActivities": "13363000.00",
                    "netIncome": "3906000.00",
                    "changeInCash": "118000.00",
                    "beginPeriodCashFlow": "161000.00",
                    "endPeriodCashFlow": "279000.00",
                    "totalCashFromOperatingActivities": "125000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "4085000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-22457000.00",
                    "changeToAccountReceivables": "281000.00",
                    "salePurchaseOfStock": "658000.00",
                    "otherCashflowsFromFinancingActivities": "429000.00",
                    "changeToNetincome": "-851000.00",
                    "capitalExpenditures": "8569000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-6736000.00",
                    "stockBasedCompensation": "622000.00",
                    "otherNonCashItems": "-503000.00",
                    "freeCashFlow": "-8444000.00"
                },
                "2014-09-30": {
                    "date": "2014-09-30",
                    "filing_date": "2014-09-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "39744000.00",
                    "totalCashflowsFromInvestingActivities": "-11245000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "9950000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "4124000.00",
                    "changeInCash": "1000.00",
                    "beginPeriodCashFlow": "160000.00",
                    "endPeriodCashFlow": "161000.00",
                    "totalCashFromOperatingActivities": "1296000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "3487000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-17578000.00",
                    "changeToAccountReceivables": "-1964000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "317000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "11245000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-19053000.00",
                    "stockBasedCompensation": "620000.00",
                    "otherNonCashItems": "12118000.00",
                    "freeCashFlow": "-9949000.00"
                },
                "2014-06-30": {
                    "date": "2014-06-30",
                    "filing_date": "2014-06-26",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-12313000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-10466000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "4880000.00",
                    "changeInCash": "3000.00",
                    "beginPeriodCashFlow": "157000.00",
                    "endPeriodCashFlow": "160000.00",
                    "totalCashFromOperatingActivities": "22782000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "3127000.00",
                    "otherCashflowsFromInvestingActivities": "9000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-14068000.00",
                    "changeToAccountReceivables": "-2829000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "317000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "12322000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-14692000.00",
                    "stockBasedCompensation": "539000.00",
                    "otherNonCashItems": "28928000.00",
                    "freeCashFlow": "10460000.00"
                },
                "2014-03-31": {
                    "date": "2014-03-31",
                    "filing_date": "2014-03-27",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-6942000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-12467000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "2188000.00",
                    "changeInCash": "-18000.00",
                    "beginPeriodCashFlow": "175000.00",
                    "endPeriodCashFlow": "157000.00",
                    "totalCashFromOperatingActivities": "19391000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "3005000.00",
                    "otherCashflowsFromInvestingActivities": "-9000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "8118000.00",
                    "changeToAccountReceivables": "-1551000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "14900000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "6933000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "14879000.00",
                    "stockBasedCompensation": "542000.00",
                    "otherNonCashItems": "-1223000.00",
                    "freeCashFlow": "12458000.00"
                },
                "2013-12-31": {
                    "date": "2013-12-31",
                    "filing_date": "2013-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "14223000.00",
                    "totalCashflowsFromInvestingActivities": "-6362000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "20868000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "2044000.00",
                    "changeInCash": "-465000.00",
                    "beginPeriodCashFlow": "640000.00",
                    "endPeriodCashFlow": "175000.00",
                    "totalCashFromOperatingActivities": "-14971000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1816000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "25000000.00",
                    "changeToInventory": "2811000.00",
                    "changeToAccountReceivables": "-1008000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "34000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "6362000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-20081000.00",
                    "stockBasedCompensation": "525000.00",
                    "otherNonCashItems": "333000.00",
                    "freeCashFlow": "-21333000.00"
                },
                "2013-09-30": {
                    "date": "2013-09-30",
                    "filing_date": "2013-09-26",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-6891000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "8207000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "1934000.00",
                    "changeInCash": "-2632000.00",
                    "beginPeriodCashFlow": "3272000.00",
                    "endPeriodCashFlow": "640000.00",
                    "totalCashFromOperatingActivities": "-3948000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "2889000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-26615000.00",
                    "changeToAccountReceivables": "-3526000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-3594000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "6891000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-26578000.00",
                    "stockBasedCompensation": "435000.00",
                    "otherNonCashItems": "17372000.00",
                    "freeCashFlow": "-10839000.00"
                },
                "2013-06-30": {
                    "date": "2013-06-30",
                    "filing_date": "2013-06-27",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-6722000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "12597000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "3718000.00",
                    "changeInCash": "2380000.00",
                    "beginPeriodCashFlow": "892000.00",
                    "endPeriodCashFlow": "3272000.00",
                    "totalCashFromOperatingActivities": "-3495000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1729000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "25000000.00",
                    "changeToInventory": "-9556000.00",
                    "changeToAccountReceivables": "788000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "37597000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "6722000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-7588000.00",
                    "stockBasedCompensation": "449000.00",
                    "otherNonCashItems": "-1803000.00",
                    "freeCashFlow": "-10217000.00"
                },
                "2013-03-31": {
                    "date": "2013-03-31",
                    "filing_date": "2013-03-28",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-5081000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-1185000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "3387000.00",
                    "changeInCash": "892000.00",
                    "beginPeriodCashFlow": null,
                    "endPeriodCashFlow": "892000.00",
                    "totalCashFromOperatingActivities": "6986000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "1573000.00",
                    "otherCashflowsFromInvestingActivities": "-314000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-16011000.00",
                    "changeToAccountReceivables": "-544000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-1185000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "4767000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-13808000.00",
                    "stockBasedCompensation": "460000.00",
                    "otherNonCashItems": "15374000.00",
                    "freeCashFlow": "2219000.00"
                },
                "2012-12-31": {
                    "date": "2012-12-31",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "17238000.00",
                    "totalCashflowsFromInvestingActivities": null,
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": null,
                    "changeToOperatingActivities": null,
                    "netIncome": "1853000.00",
                    "changeInCash": null,
                    "beginPeriodCashFlow": null,
                    "endPeriodCashFlow": null,
                    "totalCashFromOperatingActivities": "23336000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": null,
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": null,
                    "changeToNetincome": null,
                    "capitalExpenditures": "10709000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": null,
                    "stockBasedCompensation": null,
                    "otherNonCashItems": null,
                    "freeCashFlow": null
                },
                "2012-09-30": {
                    "date": "2012-09-30",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": null,
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": null,
                    "changeToOperatingActivities": null,
                    "netIncome": "3454000.00",
                    "changeInCash": null,
                    "beginPeriodCashFlow": null,
                    "endPeriodCashFlow": null,
                    "totalCashFromOperatingActivities": null,
                    "issuanceOfCapitalStock": null,
                    "depreciation": null,
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": null,
                    "changeToNetincome": null,
                    "capitalExpenditures": "0",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": null,
                    "stockBasedCompensation": null,
                    "otherNonCashItems": null,
                    "freeCashFlow": null
                },
                "2012-06-30": {
                    "date": "2012-06-30",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": null,
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": null,
                    "changeToOperatingActivities": null,
                    "netIncome": "4375000.00",
                    "changeInCash": null,
                    "beginPeriodCashFlow": null,
                    "endPeriodCashFlow": null,
                    "totalCashFromOperatingActivities": null,
                    "issuanceOfCapitalStock": null,
                    "depreciation": null,
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": null,
                    "changeToNetincome": null,
                    "capitalExpenditures": "0",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": null,
                    "stockBasedCompensation": null,
                    "otherNonCashItems": null,
                    "freeCashFlow": null
                },
                "2012-03-31": {
                    "date": "2012-03-31",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": null,
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": null,
                    "changeToOperatingActivities": null,
                    "netIncome": "3156000.00",
                    "changeInCash": null,
                    "beginPeriodCashFlow": null,
                    "endPeriodCashFlow": null,
                    "totalCashFromOperatingActivities": null,
                    "issuanceOfCapitalStock": null,
                    "depreciation": null,
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": null,
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": null,
                    "changeToNetincome": null,
                    "capitalExpenditures": "0",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": null,
                    "stockBasedCompensation": null,
                    "otherNonCashItems": null,
                    "freeCashFlow": null
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-19",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-317764000.00",
                    "netBorrowings": "-2103000.00",
                    "totalCashFromFinancingActivities": "-2445000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "208647000.00",
                    "changeInCash": "61627000.00",
                    "beginPeriodCashFlow": "187669000.00",
                    "endPeriodCashFlow": "249296000.00",
                    "totalCashFromOperatingActivities": "381836000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "241160000.00",
                    "otherCashflowsFromInvestingActivities": "0.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-484000.00",
                    "changeToAccountReceivables": "7418000.00",
                    "salePurchaseOfStock": "9423000.00",
                    "otherCashflowsFromFinancingActivities": "-9765000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "317764000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-77069000.00",
                    "stockBasedCompensation": "29505000.00",
                    "otherNonCashItems": "149000.00",
                    "freeCashFlow": "64072000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-20",
                    "currency_symbol": "USD",
                    "investments": "-446826000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-446826000.00",
                    "netBorrowings": "-2103000.00",
                    "totalCashFromFinancingActivities": "-3042000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "205872000.00",
                    "changeInCash": "153287000.00",
                    "beginPeriodCashFlow": "34382000.00",
                    "endPeriodCashFlow": "187669000.00",
                    "totalCashFromOperatingActivities": "603155000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "232473000.00",
                    "otherCashflowsFromInvestingActivities": "0.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-26449000.00",
                    "changeToAccountReceivables": "-1973000.00",
                    "salePurchaseOfStock": "15574000.00",
                    "otherCashflowsFromFinancingActivities": "-16513000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "446826000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "131549000.00",
                    "stockBasedCompensation": "33695000.00",
                    "otherNonCashItems": "1373000.00",
                    "freeCashFlow": "156329000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-22",
                    "currency_symbol": "USD",
                    "investments": "-567534000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-564966000.00",
                    "netBorrowings": "-212303000.00",
                    "totalCashFromFinancingActivities": "-214035000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "245980000.00",
                    "changeInCash": "24588000.00",
                    "beginPeriodCashFlow": "9794000.00",
                    "endPeriodCashFlow": "34382000.00",
                    "totalCashFromOperatingActivities": "803589000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "201869000.00",
                    "otherCashflowsFromInvestingActivities": "-17353000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "194890000.00",
                    "changeToAccountReceivables": "-17262000.00",
                    "salePurchaseOfStock": "-12610000.00",
                    "otherCashflowsFromFinancingActivities": "-1732000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "547613000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "301131000.00",
                    "stockBasedCompensation": "27240000.00",
                    "otherNonCashItems": "3647000.00",
                    "freeCashFlow": "255976000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-02-23",
                    "currency_symbol": "USD",
                    "investments": "-455637000.00",
                    "changeToLiabilities": "-68169000.00",
                    "totalCashflowsFromInvestingActivities": "-455637000.00",
                    "netBorrowings": "206361000.00",
                    "totalCashFromFinancingActivities": "213537000.00",
                    "changeToOperatingActivities": "25428000.00",
                    "netIncome": "298195000.00",
                    "changeInCash": "-129650000.00",
                    "beginPeriodCashFlow": "139444000.00",
                    "endPeriodCashFlow": "9794000.00",
                    "totalCashFromOperatingActivities": "112450000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "155023000.00",
                    "otherCashflowsFromInvestingActivities": "4773000.00",
                    "dividendsPaid": "2224000.00",
                    "changeToInventory": "-283438000.00",
                    "changeToAccountReceivables": "-21015000.00",
                    "salePurchaseOfStock": "-2224000.00",
                    "otherCashflowsFromFinancingActivities": "-6531000.00",
                    "changeToNetincome": "27307000.00",
                    "capitalExpenditures": "456600000",
                    "changeReceivables": "-12150000.00",
                    "cashFlowsOtherOperating": "-4432000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-129650000.00",
                    "changeInWorkingCapital": "-368189000.00",
                    "stockBasedCompensation": "22233000.00",
                    "otherNonCashItems": "2663000.00",
                    "freeCashFlow": "-344150000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-02-24",
                    "currency_symbol": "USD",
                    "investments": "-471238000.00",
                    "changeToLiabilities": "241839000.00",
                    "totalCashflowsFromInvestingActivities": "-471238000.00",
                    "netBorrowings": "-15114000.00",
                    "totalCashFromFinancingActivities": "1568000.00",
                    "changeToOperatingActivities": "24975000.00",
                    "netIncome": "283230000.00",
                    "changeInCash": "-168328000.00",
                    "beginPeriodCashFlow": "307772000.00",
                    "endPeriodCashFlow": "139444000.00",
                    "totalCashFromOperatingActivities": "301342000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "118196000.00",
                    "otherCashflowsFromInvestingActivities": "-63567000.00",
                    "dividendsPaid": "16682000.00",
                    "changeToInventory": "-349678000.00",
                    "changeToAccountReceivables": "-19768000.00",
                    "salePurchaseOfStock": "-1117000.00",
                    "otherCashflowsFromFinancingActivities": "-1117000.00",
                    "changeToNetincome": "24008000.00",
                    "capitalExpenditures": "407671000",
                    "changeReceivables": "-19768000.00",
                    "cashFlowsOtherOperating": "3158000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-168328000.00",
                    "changeInWorkingCapital": "-124449000.00",
                    "stockBasedCompensation": "20528000.00",
                    "otherNonCashItems": "795000.00",
                    "freeCashFlow": "-106329000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2021-02-25",
                    "currency_symbol": "USD",
                    "investments": "-212448000.00",
                    "changeToLiabilities": "144272000.00",
                    "totalCashflowsFromInvestingActivities": "-212448000.00",
                    "netBorrowings": "65421000.00",
                    "totalCashFromFinancingActivities": "87019000.00",
                    "changeToOperatingActivities": "79569000.00",
                    "netIncome": "194981000.00",
                    "changeInCash": "280735000.00",
                    "beginPeriodCashFlow": "27037000.00",
                    "endPeriodCashFlow": "307772000.00",
                    "totalCashFromOperatingActivities": "406164000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "91640000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-72135000.00",
                    "changeToAccountReceivables": "18874000.00",
                    "salePurchaseOfStock": "21598000.00",
                    "otherCashflowsFromFinancingActivities": "14716000.00",
                    "changeToNetincome": "24728000.00",
                    "capitalExpenditures": "212448000",
                    "changeReceivables": "18874000.00",
                    "cashFlowsOtherOperating": "3432000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "280735000.00",
                    "changeInWorkingCapital": "94443000.00",
                    "stockBasedCompensation": "16115000.00",
                    "otherNonCashItems": "-629000.00",
                    "freeCashFlow": "193716000.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2020-02-20",
                    "currency_symbol": "USD",
                    "investments": "-196008000.00",
                    "changeToLiabilities": "102678000.00",
                    "totalCashflowsFromInvestingActivities": "-196008000.00",
                    "netBorrowings": "-3500000.00",
                    "totalCashFromFinancingActivities": "17743000.00",
                    "changeToOperatingActivities": "43828000.00",
                    "netIncome": "150631000.00",
                    "changeInCash": "26393000.00",
                    "beginPeriodCashFlow": "644000.00",
                    "endPeriodCashFlow": "27037000.00",
                    "totalCashFromOperatingActivities": "204658000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "74001000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-110851000.00",
                    "changeToAccountReceivables": "-17850000.00",
                    "salePurchaseOfStock": "21243000.00",
                    "otherCashflowsFromFinancingActivities": "21243000.00",
                    "changeToNetincome": "2238000.00",
                    "capitalExpenditures": "196008000",
                    "changeReceivables": "-17850000.00",
                    "cashFlowsOtherOperating": "3365000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "26393000.00",
                    "changeInWorkingCapital": "-24584000.00",
                    "stockBasedCompensation": "8711000.00",
                    "otherNonCashItems": "6483000.00",
                    "freeCashFlow": "8650000.00"
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2019-02-25",
                    "currency_symbol": "USD",
                    "investments": "-151397000.00",
                    "changeToLiabilities": "61079000.00",
                    "totalCashflowsFromInvestingActivities": "-151397000.00",
                    "netBorrowings": "-44670000.00",
                    "totalCashFromFinancingActivities": "-34139000.00",
                    "changeToOperatingActivities": "19629000.00",
                    "netIncome": "116187000.00",
                    "changeInCash": "88000.00",
                    "beginPeriodCashFlow": "556000.00",
                    "endPeriodCashFlow": "644000.00",
                    "totalCashFromOperatingActivities": "185624000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "51992000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "0.00",
                    "changeToInventory": "-53557000.00",
                    "changeToAccountReceivables": "-15217000.00",
                    "salePurchaseOfStock": "10531000.00",
                    "otherCashflowsFromFinancingActivities": "10361000.00",
                    "changeToNetincome": "5569000.00",
                    "capitalExpenditures": "151397000",
                    "changeReceivables": "-13486000.00",
                    "cashFlowsOtherOperating": "18052000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "88000.00",
                    "changeInWorkingCapital": "16582000.00",
                    "stockBasedCompensation": "6514000.00",
                    "otherNonCashItems": "-4683000.00",
                    "freeCashFlow": "34227000.00"
                },
                "2017-12-31": {
                    "date": "2017-12-31",
                    "filing_date": "2018-03-05",
                    "currency_symbol": "USD",
                    "investments": "-102253000.00",
                    "changeToLiabilities": "108331000.00",
                    "totalCashflowsFromInvestingActivities": "-102253000.00",
                    "netBorrowings": "-206500000.00",
                    "totalCashFromFinancingActivities": "-6849000.00",
                    "changeToOperatingActivities": "25380000.00",
                    "netIncome": "102788000.00",
                    "changeInCash": "105000.00",
                    "beginPeriodCashFlow": "451000.00",
                    "endPeriodCashFlow": "556000.00",
                    "totalCashFromOperatingActivities": "109207000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "38062000.00",
                    "otherCashflowsFromInvestingActivities": "0.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": "-134248000.00",
                    "changeToAccountReceivables": "-10023000.00",
                    "salePurchaseOfStock": "201210000.00",
                    "otherCashflowsFromFinancingActivities": "7315000.00",
                    "changeToNetincome": "6661000.00",
                    "capitalExpenditures": "102253000",
                    "changeReceivables": "-19508000.00",
                    "cashFlowsOtherOperating": "12325000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "105000.00",
                    "changeInWorkingCapital": "-38304000.00",
                    "stockBasedCompensation": "4959000.00",
                    "otherNonCashItems": "2259000.00",
                    "freeCashFlow": "6954000.00"
                },
                "2016-12-31": {
                    "date": "2016-12-31",
                    "filing_date": "2016-12-31",
                    "currency_symbol": "USD",
                    "investments": "-74648000.00",
                    "changeToLiabilities": "13456000.00",
                    "totalCashflowsFromInvestingActivities": "-74648000.00",
                    "netBorrowings": "220766000.00",
                    "totalCashFromFinancingActivities": "-14675000.00",
                    "changeToOperatingActivities": "30616000.00",
                    "netIncome": "43039000.00",
                    "changeInCash": "133000.00",
                    "beginPeriodCashFlow": "318000.00",
                    "endPeriodCashFlow": "451000.00",
                    "totalCashFromOperatingActivities": "89456000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "28604000.00",
                    "otherCashflowsFromInvestingActivities": "0.00",
                    "dividendsPaid": "225000000.00",
                    "changeToInventory": "-21133000.00",
                    "changeToAccountReceivables": "16451000.00",
                    "salePurchaseOfStock": "284000.00",
                    "otherCashflowsFromFinancingActivities": "-10262000.00",
                    "changeToNetincome": "-2604000.00",
                    "capitalExpenditures": "74648000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "20417000.00",
                    "stockBasedCompensation": "3229000.00",
                    "otherNonCashItems": "-297000.00",
                    "freeCashFlow": "14808000.00"
                },
                "2015-12-31": {
                    "date": "2015-12-31",
                    "filing_date": "2015-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "45451000.00",
                    "totalCashflowsFromInvestingActivities": "-45021000.00",
                    "netBorrowings": "24733000.00",
                    "totalCashFromFinancingActivities": "24680000.00",
                    "changeToOperatingActivities": "10559000.00",
                    "netIncome": "26807000.00",
                    "changeInCash": "39000.00",
                    "beginPeriodCashFlow": "279000.00",
                    "endPeriodCashFlow": "318000.00",
                    "totalCashFromOperatingActivities": "20380000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "19684000.00",
                    "otherCashflowsFromInvestingActivities": "16000.00",
                    "dividendsPaid": "225000000.00",
                    "changeToInventory": "-70988000.00",
                    "changeToAccountReceivables": "-3089000.00",
                    "salePurchaseOfStock": "40000.00",
                    "otherCashflowsFromFinancingActivities": "-53000.00",
                    "changeToNetincome": "1669000.00",
                    "capitalExpenditures": "45037000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-27780000.00",
                    "stockBasedCompensation": "3258000.00",
                    "otherNonCashItems": "-2053000.00",
                    "freeCashFlow": "-24657000.00"
                },
                "2014-12-31": {
                    "date": "2014-12-31",
                    "filing_date": "2014-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": "49803000.00",
                    "totalCashflowsFromInvestingActivities": "-39069000.00",
                    "netBorrowings": "-5167000.00",
                    "totalCashFromFinancingActivities": "-4421000.00",
                    "changeToOperatingActivities": "13363000.00",
                    "netIncome": "15098000.00",
                    "changeInCash": "104000.00",
                    "beginPeriodCashFlow": "175000.00",
                    "endPeriodCashFlow": "279000.00",
                    "totalCashFromOperatingActivities": "43594000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "13704000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-45985000.00",
                    "changeToAccountReceivables": "-273000.00",
                    "salePurchaseOfStock": "658000.00",
                    "otherCashflowsFromFinancingActivities": "746000.00",
                    "changeToNetincome": "-851000.00",
                    "capitalExpenditures": "39069000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "15643000.00",
                    "stockBasedCompensation": "2323000.00",
                    "otherNonCashItems": "-1748000.00",
                    "freeCashFlow": "4525000.00"
                },
                "2013-12-31": {
                    "date": "2013-12-31",
                    "filing_date": "2013-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-25056000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "40487000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "11083000.00",
                    "changeInCash": "3000.00",
                    "beginPeriodCashFlow": "172000.00",
                    "endPeriodCashFlow": "175000.00",
                    "totalCashFromOperatingActivities": "-15428000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "8007000.00",
                    "otherCashflowsFromInvestingActivities": "-314000.00",
                    "dividendsPaid": "25000000.00",
                    "changeToInventory": "-49371000.00",
                    "changeToAccountReceivables": "1041000.00",
                    "salePurchaseOfStock": "169269000.00",
                    "otherCashflowsFromFinancingActivities": "-3560000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "25056000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-37815000.00",
                    "stockBasedCompensation": "1869000.00",
                    "otherNonCashItems": "1036000.00",
                    "freeCashFlow": "-40484000.00"
                },
                "2012-12-31": {
                    "date": "2012-12-31",
                    "filing_date": "2012-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-10709000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-15777000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "12838000.00",
                    "changeInCash": "-3150000.00",
                    "beginPeriodCashFlow": "3322000.00",
                    "endPeriodCashFlow": "172000.00",
                    "totalCashFromOperatingActivities": "23336000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "5705000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-22184000.00",
                    "changeToAccountReceivables": "2057000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "4000000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "10709000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "5712000.00",
                    "stockBasedCompensation": "978000.00",
                    "otherNonCashItems": "1730000.00",
                    "freeCashFlow": "12627000.00"
                },
                "2011-12-31": {
                    "date": "2011-12-31",
                    "filing_date": "2011-12-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-9561000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "3501000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "7487000.00",
                    "changeInCash": "1887000.00",
                    "beginPeriodCashFlow": "1435000.00",
                    "endPeriodCashFlow": "3322000.00",
                    "totalCashFromOperatingActivities": "7947000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "4817000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "-18358000.00",
                    "changeToAccountReceivables": "2038000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-874000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "9561000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-6387000.00",
                    "stockBasedCompensation": "740000.00",
                    "otherNonCashItems": "1569000.00",
                    "freeCashFlow": "-1614000.00"
                }
            }
        },
        "Income_Statement": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-04-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "51263000.00",
                    "minorityInterest": null,
                    "netIncome": "39709000.00",
                    "sellingGeneralAdministrative": "455055000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "507451000.00",
                    "reconciledDepreciation": "61329000.00",
                    "ebit": "54446000.00",
                    "ebitda": "115775000.00",
                    "depreciationAndAmortization": "61329000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "52396000.00",
                    "otherOperatingExpenses": "1099882000.00",
                    "interestExpense": "3183000.00",
                    "taxProvision": "11554000.00",
                    "interestIncome": "2050000.00",
                    "netInterestIncome": "-1133000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "11554000.00",
                    "totalRevenue": "1152278000.00",
                    "totalOperatingExpenses": "455055000.00",
                    "costOfRevenue": "644827000.00",
                    "totalOtherIncomeExpenseNet": "-1133000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "39709000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-19",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "51736000.00",
                    "minorityInterest": null,
                    "netIncome": "39331000.00",
                    "sellingGeneralAdministrative": "201751000.00",
                    "sellingAndMarketingExpenses": "252924000.00",
                    "grossProfit": "434388000.00",
                    "reconciledDepreciation": "60668000.00",
                    "ebit": "54288000.00",
                    "ebitda": "110996000.00",
                    "depreciationAndAmortization": "56708000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "51930000.00",
                    "otherOperatingExpenses": "1077741000.00",
                    "interestExpense": "2552000.00",
                    "taxProvision": "12405000.00",
                    "interestIncome": "194000.00",
                    "netInterestIncome": "-194000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "12405000.00",
                    "totalRevenue": "1129671000.00",
                    "totalOperatingExpenses": "382458000.00",
                    "costOfRevenue": "695283000.00",
                    "totalOtherIncomeExpenseNet": "-194000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "39331000.00",
                    "netIncomeApplicableToCommonShares": "39331000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-10-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "71426000.00",
                    "minorityInterest": null,
                    "netIncome": "57260000.00",
                    "sellingGeneralAdministrative": "67559000.00",
                    "sellingAndMarketingExpenses": "363751000.00",
                    "grossProfit": "452079000.00",
                    "reconciledDepreciation": "60539000.00",
                    "ebit": "74017000.00",
                    "ebitda": "133894000.00",
                    "depreciationAndAmortization": "59877000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "80646000.00",
                    "otherOperatingExpenses": "1098881000.00",
                    "interestExpense": "2591000.00",
                    "taxProvision": "14166000.00",
                    "interestIncome": "591000.00",
                    "netInterestIncome": "-591000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "14166000.00",
                    "totalRevenue": "1179527000.00",
                    "totalOperatingExpenses": "371433000.00",
                    "costOfRevenue": "727448000.00",
                    "totalOtherIncomeExpenseNet": "-9220000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "57260000.00",
                    "netIncomeApplicableToCommonShares": "57260000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-07-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "80818000.00",
                    "minorityInterest": null,
                    "netIncome": "63178000.00",
                    "sellingGeneralAdministrative": "69430000.00",
                    "sellingAndMarketingExpenses": "376240000.00",
                    "grossProfit": "532688000.00",
                    "reconciledDepreciation": "59988000.00",
                    "ebit": "83794000.00",
                    "ebitda": "143131000.00",
                    "depreciationAndAmortization": "59337000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "81894000.00",
                    "otherOperatingExpenses": "1132256000.00",
                    "interestExpense": "2976000.00",
                    "taxProvision": "17640000.00",
                    "interestIncome": "1076000.00",
                    "netInterestIncome": "-1076000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "17640000.00",
                    "totalRevenue": "1214150000.00",
                    "totalOperatingExpenses": "450794000.00",
                    "costOfRevenue": "681462000.00",
                    "totalOtherIncomeExpenseNet": "-1076000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "63178000.00",
                    "netIncomeApplicableToCommonShares": "63178000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-01",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "62681000.00",
                    "minorityInterest": null,
                    "netIncome": "48878000.00",
                    "sellingGeneralAdministrative": "69141000.00",
                    "sellingAndMarketingExpenses": "368805000.00",
                    "grossProfit": "508168000.00",
                    "reconciledDepreciation": "59965000.00",
                    "ebit": "64229000.00",
                    "ebitda": "124194000.00",
                    "depreciationAndAmortization": "59965000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "64229000.00",
                    "otherOperatingExpenses": "1096511000.00",
                    "interestExpense": "1548000.00",
                    "taxProvision": "13803000.00",
                    "interestIncome": "1548000.00",
                    "netInterestIncome": "-1548000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "13803000.00",
                    "totalRevenue": "1160740000.00",
                    "totalOperatingExpenses": "443939000.00",
                    "costOfRevenue": "652572000.00",
                    "totalOtherIncomeExpenseNet": "-1548000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "48878000.00",
                    "netIncomeApplicableToCommonShares": "48878000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-20",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "59254000.00",
                    "minorityInterest": null,
                    "netIncome": "47484000.00",
                    "sellingGeneralAdministrative": "64030000.00",
                    "sellingAndMarketingExpenses": "347437000.00",
                    "grossProfit": "481321000.00",
                    "reconciledDepreciation": "59783000.00",
                    "ebit": "59754000.00",
                    "ebitda": "119003000.00",
                    "depreciationAndAmortization": "59249000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "59220000.00",
                    "otherOperatingExpenses": "1048196000.00",
                    "interestExpense": "34000.00",
                    "taxProvision": "11770000.00",
                    "interestIncome": "34000.00",
                    "netInterestIncome": "34000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "11770000.00",
                    "totalRevenue": "1107416000.00",
                    "totalOperatingExpenses": "422101000.00",
                    "costOfRevenue": "626095000.00",
                    "totalOtherIncomeExpenseNet": "34000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "47484000.00",
                    "netIncomeApplicableToCommonShares": "47484000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-10-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "66128000.00",
                    "minorityInterest": null,
                    "netIncome": "51690000.00",
                    "sellingGeneralAdministrative": "67687000.00",
                    "sellingAndMarketingExpenses": "339135000.00",
                    "grossProfit": "485870000.00",
                    "reconciledDepreciation": "57883000.00",
                    "ebit": "66317000.00",
                    "ebitda": "124200000.00",
                    "depreciationAndAmortization": "57883000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "66317000.00",
                    "otherOperatingExpenses": "1051609000.00",
                    "interestExpense": "189000.00",
                    "taxProvision": "14438000.00",
                    "interestIncome": "189000.00",
                    "netInterestIncome": "-189000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "14438000.00",
                    "totalRevenue": "1117926000.00",
                    "totalOperatingExpenses": "419553000.00",
                    "costOfRevenue": "632056000.00",
                    "totalOtherIncomeExpenseNet": "-189000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "51690000.00",
                    "netIncomeApplicableToCommonShares": "51690000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-01",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "70665000.00",
                    "minorityInterest": null,
                    "netIncome": "56666000.00",
                    "sellingGeneralAdministrative": "67671000.00",
                    "sellingAndMarketingExpenses": "341408000.00",
                    "grossProfit": "491034000.00",
                    "reconciledDepreciation": "58384000.00",
                    "ebit": "71328000.00",
                    "ebitda": "129712000.00",
                    "depreciationAndAmortization": "58384000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "71328000.00",
                    "otherOperatingExpenses": "1061811000.00",
                    "interestExpense": "663000.00",
                    "taxProvision": "13999000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-663000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "13999000.00",
                    "totalRevenue": "1133139000.00",
                    "totalOperatingExpenses": "419706000.00",
                    "costOfRevenue": "642105000.00",
                    "totalOtherIncomeExpenseNet": "-663000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "56666000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-02",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "57356000.00",
                    "minorityInterest": null,
                    "netIncome": "50032000.00",
                    "sellingGeneralAdministrative": "66777000.00",
                    "sellingAndMarketingExpenses": "334345000.00",
                    "grossProfit": "470026000.00",
                    "reconciledDepreciation": "56423000.00",
                    "ebit": "59311000.00",
                    "ebitda": "115734000.00",
                    "depreciationAndAmortization": "56423000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "59311000.00",
                    "otherOperatingExpenses": "1037978000.00",
                    "interestExpense": "1955000.00",
                    "taxProvision": "7324000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-1955000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "7324000.00",
                    "totalRevenue": "1097289000.00",
                    "totalOperatingExpenses": "410715000.00",
                    "costOfRevenue": "627263000.00",
                    "totalOtherIncomeExpenseNet": "-1955000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "50032000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-22",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "45275000.00",
                    "minorityInterest": null,
                    "netIncome": "37081000.00",
                    "sellingGeneralAdministrative": "67653000.00",
                    "sellingAndMarketingExpenses": "315567000.00",
                    "grossProfit": "442142000.00",
                    "reconciledDepreciation": "54922000.00",
                    "ebit": "46166000.00",
                    "ebitda": "101088000.00",
                    "depreciationAndAmortization": "54922000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "46166000.00",
                    "otherOperatingExpenses": "1001955000.00",
                    "interestExpense": "891000.00",
                    "taxProvision": "8194000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-891000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "8194000.00",
                    "totalRevenue": "1048121000.00",
                    "totalOperatingExpenses": "395976000.00",
                    "costOfRevenue": "605979000.00",
                    "totalOtherIncomeExpenseNet": "-891000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "37081000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-11-02",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "83526000.00",
                    "minorityInterest": null,
                    "netIncome": "65923000.00",
                    "sellingGeneralAdministrative": "59870000.00",
                    "sellingAndMarketingExpenses": "308581000.00",
                    "grossProfit": "467455000.00",
                    "reconciledDepreciation": "50919000.00",
                    "ebit": "84772000.00",
                    "ebitda": "135691000.00",
                    "depreciationAndAmortization": "50919000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "84772000.00",
                    "otherOperatingExpenses": "1023040000.00",
                    "interestExpense": "1246000.00",
                    "taxProvision": "17603000.00",
                    "interestIncome": "1246000.00",
                    "netInterestIncome": "-1246000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "17603000.00",
                    "totalRevenue": "1107812000.00",
                    "totalOperatingExpenses": "382683000.00",
                    "costOfRevenue": "640357000.00",
                    "totalOtherIncomeExpenseNet": "-1246000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "65923000.00",
                    "netIncomeApplicableToCommonShares": "65923000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-08-03",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "92076000.00",
                    "minorityInterest": null,
                    "netIncome": "71452000.00",
                    "sellingGeneralAdministrative": "63279000.00",
                    "sellingAndMarketingExpenses": "311406000.00",
                    "grossProfit": "479633000.00",
                    "reconciledDepreciation": "49676000.00",
                    "ebit": "94974000.00",
                    "ebitda": "144650000.00",
                    "depreciationAndAmortization": "49676000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "94974000.00",
                    "otherOperatingExpenses": "1040925000.00",
                    "interestExpense": "2898000.00",
                    "taxProvision": "20624000.00",
                    "interestIncome": "2898000.00",
                    "netInterestIncome": "-2898000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "9974000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "20624000.00",
                    "totalRevenue": "1135899000.00",
                    "totalOperatingExpenses": "384659000.00",
                    "costOfRevenue": "656266000.00",
                    "totalOtherIncomeExpenseNet": "-2898000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "71452000.00",
                    "netIncomeApplicableToCommonShares": "71452000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-05-04",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "90654000.00",
                    "minorityInterest": null,
                    "netIncome": "71524000.00",
                    "sellingGeneralAdministrative": "61911000.00",
                    "sellingAndMarketingExpenses": "303671000.00",
                    "grossProfit": "469118000.00",
                    "reconciledDepreciation": "46352000.00",
                    "ebit": "95516000.00",
                    "ebitda": "141868000.00",
                    "depreciationAndAmortization": "46352000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "95516000.00",
                    "otherOperatingExpenses": "1026536000.00",
                    "interestExpense": "4862000.00",
                    "taxProvision": "19130000.00",
                    "interestIncome": "4862000.00",
                    "netInterestIncome": "-4862000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "8020000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "19130000.00",
                    "totalRevenue": "1122052000.00",
                    "totalOperatingExpenses": "373602000.00",
                    "costOfRevenue": "652934000.00",
                    "totalOtherIncomeExpenseNet": "-4862000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "71524000.00",
                    "netIncomeApplicableToCommonShares": "71524000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-02-23",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "89449000.00",
                    "minorityInterest": null,
                    "netIncome": "69237000.00",
                    "sellingGeneralAdministrative": "51399000.00",
                    "sellingAndMarketingExpenses": "280029000.00",
                    "grossProfit": "435901000.00",
                    "reconciledDepreciation": "42332000.00",
                    "ebit": "94721000.00",
                    "ebitda": "137053000.00",
                    "depreciationAndAmortization": "42332000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "94721000.00",
                    "otherOperatingExpenses": "953348000.00",
                    "interestExpense": "5272000.00",
                    "taxProvision": "20212000.00",
                    "interestIncome": "5272000.00",
                    "netInterestIncome": "-5272000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "9752000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "20212000.00",
                    "totalRevenue": "1048069000.00",
                    "totalOperatingExpenses": "341180000.00",
                    "costOfRevenue": "612168000.00",
                    "totalOtherIncomeExpenseNet": "-5272000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "69237000.00",
                    "netIncomeApplicableToCommonShares": "69237000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-11-03",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "98625000.00",
                    "minorityInterest": null,
                    "netIncome": "76175000.00",
                    "sellingGeneralAdministrative": "54697000.00",
                    "sellingAndMarketingExpenses": "280735000.00",
                    "grossProfit": "447475000.00",
                    "reconciledDepreciation": "40125000.00",
                    "ebit": "101657000.00",
                    "ebitda": "141782000.00",
                    "depreciationAndAmortization": "40125000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "101657000.00",
                    "otherOperatingExpenses": "996167000.00",
                    "interestExpense": "3032000.00",
                    "taxProvision": "22450000.00",
                    "interestIncome": "3032000.00",
                    "netInterestIncome": "-3032000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "10386000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "22450000.00",
                    "totalRevenue": "1097824000.00",
                    "totalOperatingExpenses": "345818000.00",
                    "costOfRevenue": "650349000.00",
                    "totalOtherIncomeExpenseNet": "-3032000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "76175000.00",
                    "netIncomeApplicableToCommonShares": "76175000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-08-04",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "104738000.00",
                    "minorityInterest": null,
                    "netIncome": "81832000.00",
                    "sellingGeneralAdministrative": "53107000.00",
                    "sellingAndMarketingExpenses": "268202000.00",
                    "grossProfit": "436282000.00",
                    "reconciledDepreciation": "37953000.00",
                    "ebit": "106410000.00",
                    "ebitda": "144363000.00",
                    "depreciationAndAmortization": "37953000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "106410000.00",
                    "otherOperatingExpenses": "983436000.00",
                    "interestExpense": "1672000.00",
                    "taxProvision": "22906000.00",
                    "interestIncome": "1672000.00",
                    "netInterestIncome": "-1672000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "8563000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "22906000.00",
                    "totalRevenue": "1089846000.00",
                    "totalOperatingExpenses": "329872000.00",
                    "costOfRevenue": "653564000.00",
                    "totalOtherIncomeExpenseNet": "-1672000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "81832000.00",
                    "netIncomeApplicableToCommonShares": "81832000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-05-05",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "92810000.00",
                    "minorityInterest": null,
                    "netIncome": "70951000.00",
                    "sellingGeneralAdministrative": "54645000.00",
                    "sellingAndMarketingExpenses": "249500000.00",
                    "grossProfit": "408058000.00",
                    "reconciledDepreciation": "34613000.00",
                    "ebit": "93972000.00",
                    "ebitda": "128585000.00",
                    "depreciationAndAmortization": "34613000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "93972000.00",
                    "otherOperatingExpenses": "934762000.00",
                    "interestExpense": "1162000.00",
                    "taxProvision": "21859000.00",
                    "interestIncome": "1162000.00",
                    "netInterestIncome": "-1162000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "9941000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "21859000.00",
                    "totalRevenue": "1028734000.00",
                    "totalOperatingExpenses": "314086000.00",
                    "costOfRevenue": "620676000.00",
                    "totalOtherIncomeExpenseNet": "-1162000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "70951000.00",
                    "netIncomeApplicableToCommonShares": "70951000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-02-24",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "59970000.00",
                    "minorityInterest": null,
                    "netIncome": "49873000.00",
                    "sellingGeneralAdministrative": "50053000.00",
                    "sellingAndMarketingExpenses": "235732000.00",
                    "grossProfit": "354587000.00",
                    "reconciledDepreciation": "33700000.00",
                    "ebit": "61089000.00",
                    "ebitda": "94789000.00",
                    "depreciationAndAmortization": "33700000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "61089000.00",
                    "otherOperatingExpenses": "853246000.00",
                    "interestExpense": "1119000.00",
                    "taxProvision": "10097000.00",
                    "interestIncome": "1119000.00",
                    "netInterestIncome": "-1119000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "7713000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "10097000.00",
                    "totalRevenue": "914335000.00",
                    "totalOperatingExpenses": "293498000.00",
                    "costOfRevenue": "559748000.00",
                    "totalOtherIncomeExpenseNet": "-1119000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "49873000.00",
                    "netIncomeApplicableToCommonShares": "49873000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-11-04",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "82273000.00",
                    "minorityInterest": null,
                    "netIncome": "74645000.00",
                    "sellingGeneralAdministrative": "52488000.00",
                    "sellingAndMarketingExpenses": "218690000.00",
                    "grossProfit": "365308000.00",
                    "reconciledDepreciation": "30399000.00",
                    "ebit": "83397000.00",
                    "ebitda": "113796000.00",
                    "depreciationAndAmortization": "30399000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "83397000.00",
                    "otherOperatingExpenses": "793156000.00",
                    "interestExpense": "1124000.00",
                    "taxProvision": "7628000.00",
                    "interestIncome": "1124000.00",
                    "netInterestIncome": "-1124000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "10733000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "7628000.00",
                    "totalRevenue": "876553000.00",
                    "totalOperatingExpenses": "281911000.00",
                    "costOfRevenue": "511245000.00",
                    "totalOtherIncomeExpenseNet": "-1124000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "74645000.00",
                    "netIncomeApplicableToCommonShares": "74645000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-08-05",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "97264000.00",
                    "minorityInterest": null,
                    "netIncome": "82916000.00",
                    "sellingGeneralAdministrative": "52819000.00",
                    "sellingAndMarketingExpenses": "205072000.00",
                    "grossProfit": "365438000.00",
                    "reconciledDepreciation": "27682000.00",
                    "ebit": "98557000.00",
                    "ebitda": "126239000.00",
                    "depreciationAndAmortization": "27682000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "98557000.00",
                    "otherOperatingExpenses": "761551000.00",
                    "interestExpense": "1293000.00",
                    "taxProvision": "14348000.00",
                    "interestIncome": "435000.00",
                    "netInterestIncome": "-1293000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "8990000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "14348000.00",
                    "totalRevenue": "860108000.00",
                    "totalOperatingExpenses": "266881000.00",
                    "costOfRevenue": "494670000.00",
                    "totalOtherIncomeExpenseNet": "-1293000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "82916000.00",
                    "netIncomeApplicableToCommonShares": "82916000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-05-06",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "94561000.00",
                    "minorityInterest": null,
                    "netIncome": "75796000.00",
                    "sellingGeneralAdministrative": "44041000.00",
                    "sellingAndMarketingExpenses": "189946000.00",
                    "grossProfit": "336933000.00",
                    "reconciledDepreciation": "26415000.00",
                    "ebit": "95949000.00",
                    "ebitda": "122364000.00",
                    "depreciationAndAmortization": "26415000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "95949000.00",
                    "otherOperatingExpenses": "686588000.00",
                    "interestExpense": "1388000.00",
                    "taxProvision": "18765000.00",
                    "interestIncome": "1388000.00",
                    "netInterestIncome": "-1388000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "6997000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "18765000.00",
                    "totalRevenue": "782537000.00",
                    "totalOperatingExpenses": "240984000.00",
                    "costOfRevenue": "445604000.00",
                    "totalOtherIncomeExpenseNet": "-1388000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "75796000.00",
                    "netIncomeApplicableToCommonShares": "75796000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2021-02-25",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "65759000.00",
                    "minorityInterest": null,
                    "netIncome": "57140000.00",
                    "sellingGeneralAdministrative": "40858000.00",
                    "sellingAndMarketingExpenses": "191064000.00",
                    "grossProfit": "307540000.00",
                    "reconciledDepreciation": "24391000.00",
                    "ebit": "68014000.00",
                    "ebitda": "92405000.00",
                    "depreciationAndAmortization": "24391000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "68014000.00",
                    "otherOperatingExpenses": "655638000.00",
                    "interestExpense": "2255000.00",
                    "taxProvision": "8619000.00",
                    "interestIncome": "2255000.00",
                    "netInterestIncome": "-2255000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "7604000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "8619000.00",
                    "totalRevenue": "723652000.00",
                    "totalOperatingExpenses": "239526000.00",
                    "costOfRevenue": "416112000.00",
                    "totalOtherIncomeExpenseNet": "-2255000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "57140000.00",
                    "netIncomeApplicableToCommonShares": "57140000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-10-29",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "76778000.00",
                    "minorityInterest": null,
                    "netIncome": "68774000.00",
                    "sellingGeneralAdministrative": "39286000.00",
                    "sellingAndMarketingExpenses": "171513000.00",
                    "grossProfit": "294628000.00",
                    "reconciledDepreciation": "22860000.00",
                    "ebit": "78802000.00",
                    "ebitda": "101662000.00",
                    "depreciationAndAmortization": "22860000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "78802000.00",
                    "otherOperatingExpenses": "606045000.00",
                    "interestExpense": "2024000.00",
                    "taxProvision": "8004000.00",
                    "interestIncome": "2024000.00",
                    "netInterestIncome": "-2024000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "5027000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "8004000.00",
                    "totalRevenue": "684847000.00",
                    "totalOperatingExpenses": "215826000.00",
                    "costOfRevenue": "390219000.00",
                    "totalOtherIncomeExpenseNet": "-2024000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "68774000.00",
                    "netIncomeApplicableToCommonShares": "68774000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-07-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "19801000.00",
                    "minorityInterest": null,
                    "netIncome": "32004000.00",
                    "sellingGeneralAdministrative": "33713000.00",
                    "sellingAndMarketingExpenses": "138457000.00",
                    "grossProfit": "196692000.00",
                    "reconciledDepreciation": "22301000.00",
                    "ebit": "19989000.00",
                    "ebitda": "42290000.00",
                    "depreciationAndAmortization": "22301000.00",
                    "nonOperatingIncomeNetOther": "1015000.00",
                    "operatingIncome": "21089000.00",
                    "otherOperatingExpenses": "441263000.00",
                    "interestExpense": "2303000.00",
                    "taxProvision": "-12203000.00",
                    "interestIncome": "2303000.00",
                    "netInterestIncome": "-2303000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "3433000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "-12203000.00",
                    "totalRevenue": "462352000.00",
                    "totalOperatingExpenses": "175603000.00",
                    "costOfRevenue": "265660000.00",
                    "totalOtherIncomeExpenseNet": "-1288000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "32004000.00",
                    "netIncomeApplicableToCommonShares": "32004000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-04-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "44867000.00",
                    "minorityInterest": null,
                    "netIncome": "37063000.00",
                    "sellingGeneralAdministrative": "30858000.00",
                    "sellingAndMarketingExpenses": "153066000.00",
                    "grossProfit": "236032000.00",
                    "reconciledDepreciation": "22088000.00",
                    "ebit": "46674000.00",
                    "ebitda": "68762000.00",
                    "depreciationAndAmortization": "22088000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "46674000.00",
                    "otherOperatingExpenses": "508263000.00",
                    "interestExpense": "1807000.00",
                    "taxProvision": "7804000.00",
                    "interestIncome": "1807000.00",
                    "netInterestIncome": "-1807000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "5434000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "7804000.00",
                    "totalRevenue": "554937000.00",
                    "totalOperatingExpenses": "189358000.00",
                    "costOfRevenue": "318905000.00",
                    "totalOtherIncomeExpenseNet": "-1807000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "37063000.00",
                    "netIncomeApplicableToCommonShares": "37063000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2020-02-20",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "40445000.00",
                    "minorityInterest": null,
                    "netIncome": "35341000.00",
                    "sellingGeneralAdministrative": "34022000.00",
                    "sellingAndMarketingExpenses": "147869000.00",
                    "grossProfit": "230029000.00",
                    "reconciledDepreciation": "20704000.00",
                    "ebit": "42124000.00",
                    "ebitda": "62828000.00",
                    "depreciationAndAmortization": "20704000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "42124000.00",
                    "otherOperatingExpenses": "484878000.00",
                    "interestExpense": "1679000.00",
                    "taxProvision": "5104000.00",
                    "interestIncome": "1679000.00",
                    "netInterestIncome": "-1679000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "5104000.00",
                    "totalRevenue": "527002000.00",
                    "totalOperatingExpenses": "187905000.00",
                    "costOfRevenue": "296973000.00",
                    "totalOtherIncomeExpenseNet": "-1679000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "35341000.00",
                    "netIncomeApplicableToCommonShares": "35341000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2019-09-30": {
                    "date": "2019-09-30",
                    "filing_date": "2019-11-01",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "29422000.00",
                    "minorityInterest": null,
                    "netIncome": "40974000.00",
                    "sellingGeneralAdministrative": "37246000.00",
                    "sellingAndMarketingExpenses": "136958000.00",
                    "grossProfit": "213788000.00",
                    "reconciledDepreciation": "18387000.00",
                    "ebit": "31400000.00",
                    "ebitda": "49787000.00",
                    "depreciationAndAmortization": "18387000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "31400000.00",
                    "otherOperatingExpenses": "489693000.00",
                    "interestExpense": "1978000.00",
                    "taxProvision": "-11552000.00",
                    "interestIncome": "1978000.00",
                    "netInterestIncome": "-1978000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "8184000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "-11552000.00",
                    "totalRevenue": "521093000.00",
                    "totalOperatingExpenses": "182388000.00",
                    "costOfRevenue": "307305000.00",
                    "totalOtherIncomeExpenseNet": "-1978000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "40974000.00",
                    "netIncomeApplicableToCommonShares": "40974000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2019-06-30": {
                    "date": "2019-06-30",
                    "filing_date": "2019-08-01",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "43672000.00",
                    "minorityInterest": null,
                    "netIncome": "43596000.00",
                    "sellingGeneralAdministrative": "30916000.00",
                    "sellingAndMarketingExpenses": "134643000.00",
                    "grossProfit": "217823000.00",
                    "reconciledDepreciation": "17726000.00",
                    "ebit": "45895000.00",
                    "ebitda": "63621000.00",
                    "depreciationAndAmortization": "17726000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "45895000.00",
                    "otherOperatingExpenses": "474416000.00",
                    "interestExpense": "2223000.00",
                    "taxProvision": "76000.00",
                    "interestIncome": "2223000.00",
                    "netInterestIncome": "-2223000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "6369000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "76000.00",
                    "totalRevenue": "520311000.00",
                    "totalOperatingExpenses": "171928000.00",
                    "costOfRevenue": "302488000.00",
                    "totalOtherIncomeExpenseNet": "-2223000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "43596000.00",
                    "netIncomeApplicableToCommonShares": "43596000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2019-03-31": {
                    "date": "2019-03-31",
                    "filing_date": "2019-05-02",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "36841000.00",
                    "minorityInterest": null,
                    "netIncome": "30720000.00",
                    "sellingGeneralAdministrative": "30202000.00",
                    "sellingAndMarketingExpenses": "127383000.00",
                    "grossProfit": "201374000.00",
                    "reconciledDepreciation": "17184000.00",
                    "ebit": "39762000.00",
                    "ebitda": "56946000.00",
                    "depreciationAndAmortization": "17184000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "39762000.00",
                    "otherOperatingExpenses": "437288000.00",
                    "interestExpense": "2921000.00",
                    "taxProvision": "6121000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-2921000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "4027000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "6121000.00",
                    "totalRevenue": "477050000.00",
                    "totalOperatingExpenses": "161612000.00",
                    "costOfRevenue": "275676000.00",
                    "totalOtherIncomeExpenseNet": "-2921000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "30720000.00",
                    "netIncomeApplicableToCommonShares": "30720000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2019-02-25",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "20496000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "17902000.00",
                    "sellingGeneralAdministrative": "30332000.00",
                    "sellingAndMarketingExpenses": "119120000.00",
                    "grossProfit": "181018000.00",
                    "reconciledDepreciation": "14949000.00",
                    "ebit": "23313000.00",
                    "ebitda": "38262000.00",
                    "depreciationAndAmortization": "14949000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "23313000.00",
                    "otherOperatingExpenses": "413426000.00",
                    "interestExpense": "2817000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "574000.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "2594000.00",
                    "totalRevenue": "436739000.00",
                    "totalOperatingExpenses": "157705000.00",
                    "costOfRevenue": "255721000.00",
                    "totalOtherIncomeExpenseNet": "-2817000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "17902000.00",
                    "netIncomeApplicableToCommonShares": "17902000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2018-09-30": {
                    "date": "2018-09-30",
                    "filing_date": "2018-11-01",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "32066000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "26568000.00",
                    "sellingGeneralAdministrative": "26477000.00",
                    "sellingAndMarketingExpenses": "109182000.00",
                    "grossProfit": "178226000.00",
                    "reconciledDepreciation": "13411000.00",
                    "ebit": "34237000.00",
                    "ebitda": "47648000.00",
                    "depreciationAndAmortization": "13411000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "34237000.00",
                    "otherOperatingExpenses": "401645000.00",
                    "interestExpense": "2171000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "8330000.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "5498000.00",
                    "totalRevenue": "435882000.00",
                    "totalOperatingExpenses": "143989000.00",
                    "costOfRevenue": "257656000.00",
                    "totalOtherIncomeExpenseNet": "-2171000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "26568000.00",
                    "netIncomeApplicableToCommonShares": "26568000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2018-06-30": {
                    "date": "2018-06-30",
                    "filing_date": "2018-08-02",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "35100000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "39846000.00",
                    "sellingGeneralAdministrative": "25179000.00",
                    "sellingAndMarketingExpenses": "108626000.00",
                    "grossProfit": "177638000.00",
                    "reconciledDepreciation": "12098000.00",
                    "ebit": "37245000.00",
                    "ebitda": "49343000.00",
                    "depreciationAndAmortization": "12098000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "37245000.00",
                    "otherOperatingExpenses": "397034000.00",
                    "interestExpense": "2145000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "6588000.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "-4746000.00",
                    "totalRevenue": "434279000.00",
                    "totalOperatingExpenses": "140393000.00",
                    "costOfRevenue": "256641000.00",
                    "totalOtherIncomeExpenseNet": "-2145000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "39846000.00",
                    "netIncomeApplicableToCommonShares": "39846000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2018-03-31": {
                    "date": "2018-03-31",
                    "filing_date": "2018-05-03",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "34722000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "31871000.00",
                    "sellingGeneralAdministrative": "23339000.00",
                    "sellingAndMarketingExpenses": "102567000.00",
                    "grossProfit": "165386000.00",
                    "reconciledDepreciation": "11534000.00",
                    "ebit": "36506000.00",
                    "ebitda": "48040000.00",
                    "depreciationAndAmortization": "11534000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "36506000.00",
                    "otherOperatingExpenses": "366442000.00",
                    "interestExpense": "1784000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "2974000.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "2851000.00",
                    "totalRevenue": "402948000.00",
                    "totalOperatingExpenses": "128880000.00",
                    "costOfRevenue": "237562000.00",
                    "totalOtherIncomeExpenseNet": "-1784000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "31871000.00",
                    "netIncomeApplicableToCommonShares": "31871000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2017-12-31": {
                    "date": "2017-12-31",
                    "filing_date": "2018-03-05",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "30001000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "47976000.00",
                    "sellingGeneralAdministrative": "25090000.00",
                    "sellingAndMarketingExpenses": "102223000.00",
                    "grossProfit": "162374000.00",
                    "reconciledDepreciation": "10425000.00",
                    "ebit": "32401000.00",
                    "ebitda": "42826000.00",
                    "depreciationAndAmortization": "10425000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "32401000.00",
                    "otherOperatingExpenses": "357100000.00",
                    "interestExpense": "2400000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "6158000.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "-17975000.00",
                    "totalRevenue": "389501000.00",
                    "totalOperatingExpenses": "129973000.00",
                    "costOfRevenue": "227127000.00",
                    "totalOtherIncomeExpenseNet": "-2400000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "107436000.00",
                    "netIncomeApplicableToCommonShares": "47976000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2017-09-30": {
                    "date": "2017-09-30",
                    "filing_date": "2017-11-02",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "25986000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "23255000.00",
                    "sellingGeneralAdministrative": "22172000.00",
                    "sellingAndMarketingExpenses": "85023000.00",
                    "grossProfit": "142491000.00",
                    "reconciledDepreciation": "9579000.00",
                    "ebit": "28596000.00",
                    "ebitda": "38175000.00",
                    "depreciationAndAmortization": "9579000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "28596000.00",
                    "otherOperatingExpenses": "315327000.00",
                    "interestExpense": "2610000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "6700000.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "2731000.00",
                    "totalRevenue": "343923000.00",
                    "totalOperatingExpenses": "113895000.00",
                    "costOfRevenue": "201432000.00",
                    "totalOtherIncomeExpenseNet": "-2610000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "23255000.00",
                    "netIncomeApplicableToCommonShares": "23255000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2017-06-30": {
                    "date": "2017-06-30",
                    "filing_date": "2017-07-27",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "25307000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "20429000.00",
                    "sellingGeneralAdministrative": "19518000.00",
                    "sellingAndMarketingExpenses": "85650000.00",
                    "grossProfit": "142228000.00",
                    "reconciledDepreciation": "9125000.00",
                    "ebit": "34102000.00",
                    "ebitda": "43227000.00",
                    "depreciationAndAmortization": "9125000.00",
                    "nonOperatingIncomeNetOther": "-5442000.00",
                    "operatingIncome": "34102000.00",
                    "otherOperatingExpenses": "309945000.00",
                    "interestExpense": "3353000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "2958000.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "4878000.00",
                    "totalRevenue": "344047000.00",
                    "totalOperatingExpenses": "108126000.00",
                    "costOfRevenue": "201819000.00",
                    "totalOtherIncomeExpenseNet": "-8795000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "20429000.00",
                    "netIncomeApplicableToCommonShares": "20429000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2017-03-31": {
                    "date": "2017-03-31",
                    "filing_date": "2017-05-25",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "17258000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "11128000.00",
                    "sellingGeneralAdministrative": "17881000.00",
                    "sellingAndMarketingExpenses": "80751000.00",
                    "grossProfit": "125471000.00",
                    "reconciledDepreciation": "8933000.00",
                    "ebit": "22672000.00",
                    "ebitda": "31605000.00",
                    "depreciationAndAmortization": "8933000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "22672000.00",
                    "otherOperatingExpenses": "284624000.00",
                    "interestExpense": "5414000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "4167000.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "6130000.00",
                    "totalRevenue": "307296000.00",
                    "totalOperatingExpenses": "102799000.00",
                    "costOfRevenue": "181825000.00",
                    "totalOtherIncomeExpenseNet": "-5414000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "11128000.00",
                    "netIncomeApplicableToCommonShares": "11128000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2016-12-31": {
                    "date": "2016-12-31",
                    "filing_date": "2016-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "12869000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "16707000.00",
                    "sellingGeneralAdministrative": "17212000.00",
                    "sellingAndMarketingExpenses": "74821000.00",
                    "grossProfit": "114746000.00",
                    "reconciledDepreciation": "8251000.00",
                    "ebit": "19970000.00",
                    "ebitda": "28221000.00",
                    "depreciationAndAmortization": "8251000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "19970000.00",
                    "otherOperatingExpenses": "258324000.00",
                    "interestExpense": "5441000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "24232000.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "-3838000.00",
                    "totalRevenue": "278294000.00",
                    "totalOperatingExpenses": "94776000.00",
                    "costOfRevenue": "163548000.00",
                    "totalOtherIncomeExpenseNet": "-7101000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "43039000.00",
                    "netIncomeApplicableToCommonShares": "16707000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2016-09-30": {
                    "date": "2016-09-30",
                    "filing_date": "2016-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "22168000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "14219000.00",
                    "sellingGeneralAdministrative": "16633000.00",
                    "sellingAndMarketingExpenses": "68219000.00",
                    "grossProfit": "110967000.00",
                    "reconciledDepreciation": "6657000.00",
                    "ebit": "21069000.00",
                    "ebitda": "27726000.00",
                    "depreciationAndAmortization": "6657000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "24569000.00",
                    "otherOperatingExpenses": "250242000.00",
                    "interestExpense": "2401000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "7949000.00",
                    "totalRevenue": "271311000.00",
                    "totalOperatingExpenses": "89898000.00",
                    "costOfRevenue": "160344000.00",
                    "totalOtherIncomeExpenseNet": "-2401000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "0.00",
                    "netIncomeApplicableToCommonShares": "14219000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2016-06-30": {
                    "date": "2016-06-30",
                    "filing_date": "2016-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "8000000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "5012000.00",
                    "sellingGeneralAdministrative": "15610000.00",
                    "sellingAndMarketingExpenses": "66787000.00",
                    "grossProfit": "109652000.00",
                    "reconciledDepreciation": "7571000.00",
                    "ebit": "24628000.00",
                    "ebitda": "32199000.00",
                    "depreciationAndAmortization": "7571000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "10628000.00",
                    "otherOperatingExpenses": "241225000.00",
                    "interestExpense": "2475000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "2988000.00",
                    "totalRevenue": "265853000.00",
                    "totalOperatingExpenses": "85024000.00",
                    "costOfRevenue": "156201000.00",
                    "totalOtherIncomeExpenseNet": "-2628000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "0.00",
                    "netIncomeApplicableToCommonShares": "5012000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2016-03-31": {
                    "date": "2016-03-31",
                    "filing_date": "2016-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "11476000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "7101000.00",
                    "sellingGeneralAdministrative": "14570000.00",
                    "sellingAndMarketingExpenses": "62049000.00",
                    "grossProfit": "93897000.00",
                    "reconciledDepreciation": "6125000.00",
                    "ebit": "13962000.00",
                    "ebitda": "20087000.00",
                    "depreciationAndAmortization": "6125000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "13962000.00",
                    "otherOperatingExpenses": "221339000.00",
                    "interestExpense": "2486000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "4375000.00",
                    "totalRevenue": "235301000.00",
                    "totalOperatingExpenses": "79935000.00",
                    "costOfRevenue": "141404000.00",
                    "totalOtherIncomeExpenseNet": "-2486000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "0.00",
                    "netIncomeApplicableToCommonShares": "7101000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2015-12-31": {
                    "date": "2015-12-31",
                    "filing_date": "2015-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "16155000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "9967000.00",
                    "sellingGeneralAdministrative": "12940000.00",
                    "sellingAndMarketingExpenses": "57091000.00",
                    "grossProfit": "90370000.00",
                    "reconciledDepreciation": "5330000.00",
                    "ebit": "18971000.00",
                    "ebitda": "24301000.00",
                    "depreciationAndAmortization": "5330000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "18675000.00",
                    "otherOperatingExpenses": "203838000.00",
                    "interestExpense": "2520000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "7380000.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "6188000.00",
                    "totalRevenue": "222809000.00",
                    "totalOperatingExpenses": "71399000.00",
                    "costOfRevenue": "132439000.00",
                    "totalOtherIncomeExpenseNet": "-2520000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "26807000.00",
                    "netIncomeApplicableToCommonShares": "9967000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2015-09-30": {
                    "date": "2015-09-30",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "9366000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "6052000.00",
                    "sellingGeneralAdministrative": "67662000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "0.00",
                    "reconciledDepreciation": null,
                    "ebit": "0.00",
                    "ebitda": null,
                    "depreciationAndAmortization": null,
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "11633000.00",
                    "otherOperatingExpenses": "0.00",
                    "interestExpense": "2267000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "3314000.00",
                    "totalRevenue": "199211000.00",
                    "totalOperatingExpenses": "0.00",
                    "costOfRevenue": "115495000.00",
                    "totalOtherIncomeExpenseNet": "0.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "0.00",
                    "netIncomeApplicableToCommonShares": "6052000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2015-06-30": {
                    "date": "2015-06-30",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "11064000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "6825000.00",
                    "sellingGeneralAdministrative": "61760000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "0.00",
                    "reconciledDepreciation": null,
                    "ebit": "0.00",
                    "ebitda": null,
                    "depreciationAndAmortization": null,
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "13747000.00",
                    "otherOperatingExpenses": "0.00",
                    "interestExpense": "2320000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "4239000.00",
                    "totalRevenue": "191440000.00",
                    "totalOperatingExpenses": "0.00",
                    "costOfRevenue": "111802000.00",
                    "totalOtherIncomeExpenseNet": "0.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "0.00",
                    "netIncomeApplicableToCommonShares": "6825000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2015-03-31": {
                    "date": "2015-03-31",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "6421000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "3963000.00",
                    "sellingGeneralAdministrative": "58750000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "0.00",
                    "reconciledDepreciation": null,
                    "ebit": "0.00",
                    "ebitda": null,
                    "depreciationAndAmortization": null,
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "8700000.00",
                    "otherOperatingExpenses": "0.00",
                    "interestExpense": "2279000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "2458000.00",
                    "totalRevenue": "170552000.00",
                    "totalOperatingExpenses": "0.00",
                    "costOfRevenue": "99555000.00",
                    "totalOtherIncomeExpenseNet": "0.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "0.00",
                    "netIncomeApplicableToCommonShares": "3963000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2014-12-31": {
                    "date": "2014-12-31",
                    "filing_date": "2014-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "6901000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "3906000.00",
                    "sellingGeneralAdministrative": "10078000.00",
                    "sellingAndMarketingExpenses": "40827000.00",
                    "grossProfit": "61783000.00",
                    "reconciledDepreciation": "4085000.00",
                    "ebit": "9075000.00",
                    "ebitda": "13160000.00",
                    "depreciationAndAmortization": "4085000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "9075000.00",
                    "otherOperatingExpenses": "152514000.00",
                    "interestExpense": "2174000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "2995000.00",
                    "totalRevenue": "161589000.00",
                    "totalOperatingExpenses": "52708000.00",
                    "costOfRevenue": "99806000.00",
                    "totalOtherIncomeExpenseNet": "-2174000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "15098000.00",
                    "netIncomeApplicableToCommonShares": "10974000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2014-09-30": {
                    "date": "2014-09-30",
                    "filing_date": "2014-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "6477000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "4124000.00",
                    "sellingGeneralAdministrative": "10385000.00",
                    "sellingAndMarketingExpenses": "40114000.00",
                    "grossProfit": "59140000.00",
                    "reconciledDepreciation": null,
                    "ebit": "8641000.00",
                    "ebitda": "12128000.00",
                    "depreciationAndAmortization": "3487000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "8641000.00",
                    "otherOperatingExpenses": "143620000.00",
                    "interestExpense": "2164000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "2353000.00",
                    "totalRevenue": "152261000.00",
                    "totalOperatingExpenses": "50499000.00",
                    "costOfRevenue": "93121000.00",
                    "totalOtherIncomeExpenseNet": "-2164000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "0.00",
                    "netIncomeApplicableToCommonShares": "4124000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2014-06-30": {
                    "date": "2014-06-30",
                    "filing_date": "2014-06-26",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "7808000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "4880000.00",
                    "sellingGeneralAdministrative": "9444000.00",
                    "sellingAndMarketingExpenses": "37271000.00",
                    "grossProfit": "56869000.00",
                    "reconciledDepreciation": null,
                    "ebit": "10154000.00",
                    "ebitda": "13281000.00",
                    "depreciationAndAmortization": "3127000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "10154000.00",
                    "otherOperatingExpenses": "133631000.00",
                    "interestExpense": "2346000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "2928000.00",
                    "totalRevenue": "143785000.00",
                    "totalOperatingExpenses": "46715000.00",
                    "costOfRevenue": "86916000.00",
                    "totalOtherIncomeExpenseNet": "-2346000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "0.00",
                    "netIncomeApplicableToCommonShares": "4880000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2014-03-31": {
                    "date": "2014-03-31",
                    "filing_date": "2014-03-27",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "3546000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "2188000.00",
                    "sellingGeneralAdministrative": "9077000.00",
                    "sellingAndMarketingExpenses": "33882000.00",
                    "grossProfit": "51745000.00",
                    "reconciledDepreciation": null,
                    "ebit": "8786000.00",
                    "ebitda": "11791000.00",
                    "depreciationAndAmortization": "3005000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "8786000.00",
                    "otherOperatingExpenses": "121142000.00",
                    "interestExpense": "2265000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "1358000.00",
                    "totalRevenue": "126953000.00",
                    "totalOperatingExpenses": "45934000.00",
                    "costOfRevenue": "75208000.00",
                    "totalOtherIncomeExpenseNet": "-5240000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "0.00",
                    "netIncomeApplicableToCommonShares": "2188000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2013-12-31": {
                    "date": "2013-12-31",
                    "filing_date": "2013-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "3122000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "2044000.00",
                    "sellingGeneralAdministrative": "8659000.00",
                    "sellingAndMarketingExpenses": "28356000.00",
                    "grossProfit": "44025000.00",
                    "reconciledDepreciation": "1816000.00",
                    "ebit": "4464000.00",
                    "ebitda": "6280000.00",
                    "depreciationAndAmortization": "1816000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "5308000.00",
                    "otherOperatingExpenses": "111086000.00",
                    "interestExpense": "2186000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "1078000.00",
                    "totalRevenue": "116394000.00",
                    "totalOperatingExpenses": "38717000.00",
                    "costOfRevenue": "72369000.00",
                    "totalOtherIncomeExpenseNet": "-2186000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "0.00",
                    "netIncomeApplicableToCommonShares": "2044000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2013-09-30": {
                    "date": "2013-09-30",
                    "filing_date": "2013-09-26",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "3171000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "1934000.00",
                    "sellingGeneralAdministrative": "8205000.00",
                    "sellingAndMarketingExpenses": "29800000.00",
                    "grossProfit": "43041000.00",
                    "reconciledDepreciation": null,
                    "ebit": "5036000.00",
                    "ebitda": "7925000.00",
                    "depreciationAndAmortization": "2889000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "5036000.00",
                    "otherOperatingExpenses": "110818000.00",
                    "interestExpense": "1865000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "1237000.00",
                    "totalRevenue": "115854000.00",
                    "totalOperatingExpenses": "38005000.00",
                    "costOfRevenue": "72813000.00",
                    "totalOtherIncomeExpenseNet": "-1865000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "0.00",
                    "netIncomeApplicableToCommonShares": "1934000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2013-06-30": {
                    "date": "2013-06-30",
                    "filing_date": "2013-06-27",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "6140000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "3718000.00",
                    "sellingGeneralAdministrative": "7885000.00",
                    "sellingAndMarketingExpenses": "27399000.00",
                    "grossProfit": "45052000.00",
                    "reconciledDepreciation": null,
                    "ebit": "9768000.00",
                    "ebitda": "11497000.00",
                    "depreciationAndAmortization": "1729000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "9768000.00",
                    "otherOperatingExpenses": "102288000.00",
                    "interestExpense": "1990000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "2422000.00",
                    "totalRevenue": "110418000.00",
                    "totalOperatingExpenses": "36922000.00",
                    "costOfRevenue": "65366000.00",
                    "totalOtherIncomeExpenseNet": "-3628000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "0.00",
                    "netIncomeApplicableToCommonShares": "3718000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2013-03-31": {
                    "date": "2013-03-31",
                    "filing_date": "2013-03-28",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "5507000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "3387000.00",
                    "sellingGeneralAdministrative": "6987000.00",
                    "sellingAndMarketingExpenses": "25036000.00",
                    "grossProfit": "39173000.00",
                    "reconciledDepreciation": null,
                    "ebit": "7150000.00",
                    "ebitda": "8723000.00",
                    "depreciationAndAmortization": "1573000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "7150000.00",
                    "otherOperatingExpenses": "91578000.00",
                    "interestExpense": "1643000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "2120000.00",
                    "totalRevenue": "98728000.00",
                    "totalOperatingExpenses": "32023000.00",
                    "costOfRevenue": "59555000.00",
                    "totalOtherIncomeExpenseNet": "-1643000.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "0.00",
                    "netIncomeApplicableToCommonShares": "3387000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2012-12-31": {
                    "date": "2012-12-31",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "3023000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "1853000.00",
                    "sellingGeneralAdministrative": "29366000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "0.00",
                    "reconciledDepreciation": null,
                    "ebit": "0.00",
                    "ebitda": null,
                    "depreciationAndAmortization": null,
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "5220000.00",
                    "otherOperatingExpenses": "0.00",
                    "interestExpense": "1584000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "1170000.00",
                    "totalRevenue": "88762000.00",
                    "totalOperatingExpenses": "0.00",
                    "costOfRevenue": "52939000.00",
                    "totalOtherIncomeExpenseNet": "0.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "0.00",
                    "netIncomeApplicableToCommonShares": "1853000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2012-09-30": {
                    "date": "2012-09-30",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "5634000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "3454000.00",
                    "sellingGeneralAdministrative": "27078000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "0.00",
                    "reconciledDepreciation": null,
                    "ebit": "0.00",
                    "ebitda": null,
                    "depreciationAndAmortization": null,
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "7238000.00",
                    "otherOperatingExpenses": "0.00",
                    "interestExpense": "1604000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "2180000.00",
                    "totalRevenue": "85166000.00",
                    "totalOperatingExpenses": "0.00",
                    "costOfRevenue": "49712000.00",
                    "totalOtherIncomeExpenseNet": "0.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "0.00",
                    "netIncomeApplicableToCommonShares": "3454000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2012-06-30": {
                    "date": "2012-06-30",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "7137000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "4375000.00",
                    "sellingGeneralAdministrative": "26856000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "0.00",
                    "reconciledDepreciation": null,
                    "ebit": "0.00",
                    "ebitda": null,
                    "depreciationAndAmortization": null,
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "7542000.00",
                    "otherOperatingExpenses": "0.00",
                    "interestExpense": "1692000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "2762000.00",
                    "totalRevenue": "84523000.00",
                    "totalOperatingExpenses": "0.00",
                    "costOfRevenue": "48971000.00",
                    "totalOtherIncomeExpenseNet": "0.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "0.00",
                    "netIncomeApplicableToCommonShares": "4375000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2012-03-31": {
                    "date": "2012-03-31",
                    "filing_date": null,
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": "0.00",
                    "incomeBeforeTax": "5146000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "3156000.00",
                    "sellingGeneralAdministrative": "25090000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "0.00",
                    "reconciledDepreciation": null,
                    "ebit": "0.00",
                    "ebitda": null,
                    "depreciationAndAmortization": null,
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "6798000.00",
                    "otherOperatingExpenses": "0.00",
                    "interestExpense": "1648000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "0.00",
                    "otherItems": "0.00",
                    "incomeTaxExpense": "1990000.00",
                    "totalRevenue": "76637000.00",
                    "totalOperatingExpenses": "0.00",
                    "costOfRevenue": "43637000.00",
                    "totalOtherIncomeExpenseNet": "0.00",
                    "discontinuedOperations": "0.00",
                    "netIncomeFromContinuingOps": "0.00",
                    "netIncomeApplicableToCommonShares": "3156000.00",
                    "preferredStockAndOtherAdjustments": null
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-19",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "266661000.00",
                    "minorityInterest": null,
                    "netIncome": "208647000.00",
                    "sellingGeneralAdministrative": "407881000.00",
                    "sellingAndMarketingExpenses": "1361720000.00",
                    "grossProfit": "1927323000.00",
                    "reconciledDepreciation": "241160000.00",
                    "ebit": "275079000.00",
                    "ebitda": "510966000.00",
                    "depreciationAndAmortization": "235887000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "278699000.00",
                    "otherOperatingExpenses": "4405389000.00",
                    "interestExpense": "9667000.00",
                    "taxProvision": "58014000.00",
                    "interestIncome": "3409000.00",
                    "netInterestIncome": "-3409000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "58014000.00",
                    "totalRevenue": "4684088000.00",
                    "totalOperatingExpenses": "1648624000.00",
                    "costOfRevenue": "2756765000.00",
                    "totalOtherIncomeExpenseNet": "-12038000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "208647000.00",
                    "netIncomeApplicableToCommonShares": "208647000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-20",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "253403000.00",
                    "minorityInterest": null,
                    "netIncome": "205872000.00",
                    "sellingGeneralAdministrative": "266165000.00",
                    "sellingAndMarketingExpenses": "1362325000.00",
                    "grossProfit": "1928251000.00",
                    "reconciledDepreciation": "232473000.00",
                    "ebit": "256176000.00",
                    "ebitda": "488649000.00",
                    "depreciationAndAmortization": "232473000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "256176000.00",
                    "otherOperatingExpenses": "4199594000.00",
                    "interestExpense": "2773000.00",
                    "taxProvision": "47531000.00",
                    "interestIncome": "2773000.00",
                    "netInterestIncome": "-2773000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "47531000.00",
                    "totalRevenue": "4455770000.00",
                    "totalOperatingExpenses": "1672075000.00",
                    "costOfRevenue": "2527519000.00",
                    "totalOtherIncomeExpenseNet": "-2773000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "205872000.00",
                    "netIncomeApplicableToCommonShares": "205872000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-22",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "311531000.00",
                    "minorityInterest": null,
                    "netIncome": "245980000.00",
                    "sellingGeneralAdministrative": "252713000.00",
                    "sellingAndMarketingExpenses": "1239225000.00",
                    "grossProfit": "1858348000.00",
                    "reconciledDepreciation": "201869000.00",
                    "ebit": "321428000.00",
                    "ebitda": "523297000.00",
                    "depreciationAndAmortization": "201869000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "321428000.00",
                    "otherOperatingExpenses": "4092456000.00",
                    "interestExpense": "9897000.00",
                    "taxProvision": "65551000.00",
                    "interestIncome": "9897000.00",
                    "netInterestIncome": "-9897000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "65551000.00",
                    "totalRevenue": "4413884000.00",
                    "totalOperatingExpenses": "1536920000.00",
                    "costOfRevenue": "2555536000.00",
                    "totalOtherIncomeExpenseNet": "-9897000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "245980000.00",
                    "netIncomeApplicableToCommonShares": "245980000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-02-23",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "385622000.00",
                    "minorityInterest": null,
                    "netIncome": "298195000.00",
                    "sellingGeneralAdministrative": "213848000.00",
                    "sellingAndMarketingExpenses": "1078466000.00",
                    "grossProfit": "1727716000.00",
                    "reconciledDepreciation": "155023000.00",
                    "ebit": "396760000.00",
                    "ebitda": "551783000.00",
                    "depreciationAndAmortization": "155023000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "396760000.00",
                    "otherOperatingExpenses": "3867713000.00",
                    "interestExpense": "11138000.00",
                    "taxProvision": "87427000.00",
                    "interestIncome": "11138000.00",
                    "netInterestIncome": "-11138000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "38642000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "87427000.00",
                    "totalRevenue": "4264473000.00",
                    "totalOperatingExpenses": "1330956000.00",
                    "costOfRevenue": "2536757000.00",
                    "totalOtherIncomeExpenseNet": "-11138000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "298195000.00",
                    "netIncomeApplicableToCommonShares": "298195000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-02-24",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "334068000.00",
                    "minorityInterest": null,
                    "netIncome": "283230000.00",
                    "sellingGeneralAdministrative": "199401000.00",
                    "sellingAndMarketingExpenses": "849440000.00",
                    "grossProfit": "1422266000.00",
                    "reconciledDepreciation": "118196000.00",
                    "ebit": "338992000.00",
                    "ebitda": "457188000.00",
                    "depreciationAndAmortization": "118196000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "338992000.00",
                    "otherOperatingExpenses": "3094541000.00",
                    "interestExpense": "4924000.00",
                    "taxProvision": "50838000.00",
                    "interestIncome": "3196000.00",
                    "netInterestIncome": "-4924000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "34433000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "50838000.00",
                    "totalRevenue": "3433533000.00",
                    "totalOperatingExpenses": "1083274000.00",
                    "costOfRevenue": "2011267000.00",
                    "totalOtherIncomeExpenseNet": "-4924000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "283230000.00",
                    "netIncomeApplicableToCommonShares": "283230000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2021-02-25",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "207205000.00",
                    "minorityInterest": null,
                    "netIncome": "194981000.00",
                    "sellingGeneralAdministrative": "144715000.00",
                    "sellingAndMarketingExpenses": "654100000.00",
                    "grossProfit": "1034892000.00",
                    "reconciledDepreciation": "91640000.00",
                    "ebit": "214579000.00",
                    "ebitda": "306219000.00",
                    "depreciationAndAmortization": "91640000.00",
                    "nonOperatingIncomeNetOther": "1015000.00",
                    "operatingIncome": "214579000.00",
                    "otherOperatingExpenses": "2211209000.00",
                    "interestExpense": "8389000.00",
                    "taxProvision": "12224000.00",
                    "interestIncome": "8389000.00",
                    "netInterestIncome": "-8389000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "21498000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "12224000.00",
                    "totalRevenue": "2425788000.00",
                    "totalOperatingExpenses": "820313000.00",
                    "costOfRevenue": "1390896000.00",
                    "totalOtherIncomeExpenseNet": "-7374000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "194981000.00",
                    "netIncomeApplicableToCommonShares": "194981000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2020-02-20",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "150380000.00",
                    "minorityInterest": null,
                    "netIncome": "150631000.00",
                    "sellingGeneralAdministrative": "132386000.00",
                    "sellingAndMarketingExpenses": "546853000.00",
                    "grossProfit": "863014000.00",
                    "reconciledDepreciation": "74001000.00",
                    "ebit": "159181000.00",
                    "ebitda": "233182000.00",
                    "depreciationAndAmortization": "74001000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "159181000.00",
                    "otherOperatingExpenses": "1886275000.00",
                    "interestExpense": "8801000.00",
                    "taxProvision": "-251000.00",
                    "interestIncome": "8801000.00",
                    "netInterestIncome": "-8801000.00",
                    "extraordinaryItems": "0.00",
                    "nonRecurring": "24594000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "-251000.00",
                    "totalRevenue": "2045456000.00",
                    "totalOperatingExpenses": "703833000.00",
                    "costOfRevenue": "1182442000.00",
                    "totalOtherIncomeExpenseNet": "-8801000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "150631000.00",
                    "netIncomeApplicableToCommonShares": "150631000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2019-02-25",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "122384000.00",
                    "minorityInterest": null,
                    "netIncome": "116187000.00",
                    "sellingGeneralAdministrative": "105327000.00",
                    "sellingAndMarketingExpenses": "439495000.00",
                    "grossProfit": "702268000.00",
                    "reconciledDepreciation": "51992000.00",
                    "ebit": "131301000.00",
                    "ebitda": "183293000.00",
                    "depreciationAndAmortization": "51992000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "131301000.00",
                    "otherOperatingExpenses": "1578547000.00",
                    "interestExpense": "8917000.00",
                    "taxProvision": "7371000.00",
                    "interestIncome": "8917000.00",
                    "netInterestIncome": "-8917000.00",
                    "extraordinaryItems": "1174000.00",
                    "nonRecurring": "26145000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "6197000.00",
                    "totalRevenue": "1709848000.00",
                    "totalOperatingExpenses": "570967000.00",
                    "costOfRevenue": "1007580000.00",
                    "totalOtherIncomeExpenseNet": "-8917000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "116187000.00",
                    "netIncomeApplicableToCommonShares": "116187000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2017-12-31": {
                    "date": "2017-12-31",
                    "filing_date": "2018-03-05",
                    "currency_symbol": "USD",
                    "researchDevelopment": "0.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "98552000.00",
                    "minorityInterest": null,
                    "netIncome": "102788000.00",
                    "sellingGeneralAdministrative": "84661000.00",
                    "sellingAndMarketingExpenses": "353647000.00",
                    "grossProfit": "572564000.00",
                    "reconciledDepreciation": "38062000.00",
                    "ebit": "112329000.00",
                    "ebitda": "148616000.00",
                    "depreciationAndAmortization": "36287000.00",
                    "nonOperatingIncomeNetOther": "-5442000.00",
                    "operatingIncome": "117771000.00",
                    "otherOperatingExpenses": "1266996000.00",
                    "interestExpense": "13777000.00",
                    "taxProvision": "13606000.00",
                    "interestIncome": "13777000.00",
                    "netInterestIncome": "-13777000.00",
                    "extraordinaryItems": "17842000.00",
                    "nonRecurring": "16485000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "-4236000.00",
                    "totalRevenue": "1384767000.00",
                    "totalOperatingExpenses": "454793000.00",
                    "costOfRevenue": "812203000.00",
                    "totalOtherIncomeExpenseNet": "-19219000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "102788000.00",
                    "netIncomeApplicableToCommonShares": "102788000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2016-12-31": {
                    "date": "2016-12-31",
                    "filing_date": "2016-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "54513000.00",
                    "minorityInterest": null,
                    "netIncome": "43039000.00",
                    "sellingGeneralAdministrative": "64025000.00",
                    "sellingAndMarketingExpenses": "271876000.00",
                    "grossProfit": "429262000.00",
                    "reconciledDepreciation": null,
                    "ebit": "79629000.00",
                    "ebitda": "108233000.00",
                    "depreciationAndAmortization": "28604000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "69129000.00",
                    "otherOperatingExpenses": "971130000.00",
                    "interestExpense": "12803000.00",
                    "taxProvision": "11474000.00",
                    "interestIncome": "12803000.00",
                    "netInterestIncome": "-12803000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "24232000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "11474000.00",
                    "totalRevenue": "1050759000.00",
                    "totalOperatingExpenses": "349633000.00",
                    "costOfRevenue": "621497000.00",
                    "totalOtherIncomeExpenseNet": "-14616000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "43039000.00",
                    "netIncomeApplicableToCommonShares": "43039000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2015-12-31": {
                    "date": "2015-12-31",
                    "filing_date": "2015-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "43006000.00",
                    "minorityInterest": null,
                    "netIncome": "26807000.00",
                    "sellingGeneralAdministrative": "49917000.00",
                    "sellingAndMarketingExpenses": "202637000.00",
                    "grossProfit": "312622000.00",
                    "reconciledDepreciation": null,
                    "ebit": "52688000.00",
                    "ebitda": "72372000.00",
                    "depreciationAndAmortization": "19684000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "52392000.00",
                    "otherOperatingExpenses": "731324000.00",
                    "interestExpense": "9386000.00",
                    "taxProvision": "16199000.00",
                    "interestIncome": "9386000.00",
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": "7380000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "16199000.00",
                    "totalRevenue": "784012000.00",
                    "totalOperatingExpenses": "259934000.00",
                    "costOfRevenue": "471390000.00",
                    "totalOtherIncomeExpenseNet": "-9386000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "26807000.00",
                    "netIncomeApplicableToCommonShares": "26807000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2014-12-31": {
                    "date": "2014-12-31",
                    "filing_date": "2014-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "24732000.00",
                    "minorityInterest": null,
                    "netIncome": "15098000.00",
                    "sellingGeneralAdministrative": "38984000.00",
                    "sellingAndMarketingExpenses": "146485000.00",
                    "grossProfit": "229537000.00",
                    "reconciledDepreciation": null,
                    "ebit": "36656000.00",
                    "ebitda": "50360000.00",
                    "depreciationAndAmortization": "13704000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "33681000.00",
                    "otherOperatingExpenses": "547932000.00",
                    "interestExpense": "8949000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "9634000.00",
                    "totalRevenue": "584588000.00",
                    "totalOperatingExpenses": "192881000.00",
                    "costOfRevenue": "355051000.00",
                    "totalOtherIncomeExpenseNet": "-8949000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "15098000.00",
                    "netIncomeApplicableToCommonShares": "15098000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2013-12-31": {
                    "date": "2013-12-31",
                    "filing_date": "2013-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "17940000.00",
                    "minorityInterest": null,
                    "netIncome": "11083000.00",
                    "sellingGeneralAdministrative": "31736000.00",
                    "sellingAndMarketingExpenses": "107097000.00",
                    "grossProfit": "171291000.00",
                    "reconciledDepreciation": null,
                    "ebit": "27262000.00",
                    "ebitda": "35269000.00",
                    "depreciationAndAmortization": "8007000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "27262000.00",
                    "otherOperatingExpenses": "414132000.00",
                    "interestExpense": "7684000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "6857000.00",
                    "totalRevenue": "441394000.00",
                    "totalOperatingExpenses": "144029000.00",
                    "costOfRevenue": "270103000.00",
                    "totalOtherIncomeExpenseNet": "-9322000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2012-12-31": {
                    "date": "2012-12-31",
                    "filing_date": "2012-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "20940000.00",
                    "minorityInterest": null,
                    "netIncome": "12838000.00",
                    "sellingGeneralAdministrative": "21572000.00",
                    "sellingAndMarketingExpenses": "86025000.00",
                    "grossProfit": "135188000.00",
                    "reconciledDepreciation": null,
                    "ebit": "26047000.00",
                    "ebitda": "31752000.00",
                    "depreciationAndAmortization": "5705000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "27468000.00",
                    "otherOperatingExpenses": "309041000.00",
                    "interestExpense": "6528000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "8102000.00",
                    "totalRevenue": "335088000.00",
                    "totalOperatingExpenses": "109141000.00",
                    "costOfRevenue": "199900000.00",
                    "totalOtherIncomeExpenseNet": "-5107000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2011-12-31": {
                    "date": "2011-12-31",
                    "filing_date": "2011-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "12189000.00",
                    "minorityInterest": null,
                    "netIncome": "7487000.00",
                    "sellingGeneralAdministrative": "16352000.00",
                    "sellingAndMarketingExpenses": "73340000.00",
                    "grossProfit": "112963000.00",
                    "reconciledDepreciation": null,
                    "ebit": "19220000.00",
                    "ebitda": "24037000.00",
                    "depreciationAndAmortization": "4817000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "21021000.00",
                    "otherOperatingExpenses": "255337000.00",
                    "interestExpense": "7031000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "4702000.00",
                    "totalRevenue": "276358000.00",
                    "totalOperatingExpenses": "91942000.00",
                    "costOfRevenue": "163395000.00",
                    "totalOtherIncomeExpenseNet": "-8832000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                }
            }
        }
    }
}
Stock Fundamentals

Company Information

Directors & Officers

Insider Trading

Institutional Holders

Shares Statistics

Fund Holdings

Valuation Metrics

Financial Highlights

Stock Price History

1 Year Price History

2 Years Price History

5 Years Price History

10 Years Price History

Financial Charts

Revenue & Net Income (Yearly)

Revenue & Net Income (Quarterly)

Operating Expenses (Yearly)

Operating Expenses (Quarterly)

Balance Sheet (Yearly)

Balance Sheet (Quarterly)

Assets Breakdown (Yearly)

Assets Breakdown (Quarterly)

Liabilities Breakdown (Yearly)

Liabilities Breakdown (Quarterly)

Earnings Per Share (EPS) History

Financial Ratios

Balance Sheet (Yearly)

Financial Ratios

📦 Raw API Data (JSON Explorer)

Watchlist

Assistant
