Fundamentals - AlphaKey Financial

People

▼
Directors & Officers

Name	Title	Year Born
Mr. Bahram Akradi	Founder, Chairman & CEO	1961
Mr. Erik Weaver	EVP & CFO	1978
Mr. Eric J. Buss	Executive VP & Chief Administrative Officer	1967
Mr. R. J. Singh	Executive VP & Chief Digital Officer	1972
Mr. Parham Javaheri	President of Club Operations, Chief Property Development Officer & Executive VP	1977
Matthew Heinrichs	Senior Vice President of Technology	NA
Dr. James B. LaValle C.C.N., N.D., R.Ph.	Chief Science Officer	NA
Connor Wienberg	Senior Vice President of Treasury & Investor Relations	NA
Mr. Erik A. Lindseth	Senior VP, General Counsel & Corporate Secretary	1970
Mr. Jason Thunstrom	Senior Vice President of Corporate Communications & Public Relations	NA
Insider Trading

Date	Insider Name	Title	Transaction Type	Shares	Price	Value
Mar 13, 2026	Parham Javaheri	N/A	Sale	11.06K	$26.46	$292.65K
Mar 03, 2026	Erik Weaver	N/A	Sale	1.33K	$25.73	$34.20K
Feb 03, 2026	Erik Weaver	N/A	Sale	1.49K	$29.90	$44.64K
Feb 03, 2026	Ritadhwaja Jebens Singh	N/A	Sale	5.88K	$30.31	$178.22K
Jan 23, 2026	Ritadhwaja Jebens Singh	N/A	Sale	12.09K	$29.75	$359.62K
Nov 28, 2025	Eric J Buss	N/A	Sale	74.49K	$28.05	$2.09M
Nov 26, 2025	Eric J Buss	N/A	Sale	162.72K	$28.04	$4.56M
Oct 13, 2025	Erik Weaver	N/A	Sale	4.85K	$25.10	$121.63K
Sep 11, 2025	John G Danhakl	N/A	Sale	4.99M	$28.95	$144.52M
Sep 11, 2025	Partners Group Private Equity	N/A	Sale	745.71K	$28.95	$21.59M
Sep 11, 2025	John Kristofer Galashan	N/A	Sale	4.99M	$28.95	$144.52M
Aug 26, 2025	Parham Javaheri	N/A	Sale	9.38K	$28.05	$262.97K
Jun 12, 2025	Parham Javaheri	N/A	Sale	84.74K	$27.84	$2.36M
Jun 06, 2025	Erik Weaver	N/A	Sale	18.00K	$28.74	$517.32K
Jun 06, 2025	John G Danhakl	N/A	Sale	11.66M	$29.38	$342.44M
Jun 06, 2025	John Kristofer Galashan	N/A	Sale	11.66M	$29.38	$342.44M
Jun 06, 2025	Ritadhwaja Jebens Singh	N/A	Sale	134.25K	$28.80	$3.87M
Shareholders

▼
Institutional Holders

Holder Name	Shares	Date Reported	% Out	Value	% Change
LEONARD GREEN PARTNERS LP	24.91M	Mar 31, 2026	11.19%	$24.24	0.00%
BlackRock Inc	22.00M	Mar 31, 2026	9.88%	$0.01	95.97%
TPG GP A, LLC	17.83M	Mar 31, 2026	8.01%	$13.06	0.00%
Vanguard Group Inc	13.64M	Dec 31, 2025	6.13%	$0.01	1.06%
Vanguard Portfolio Management, LLC	8.14M	Mar 31, 2026	3.66%	$0.01	0.00%
Dimensional Fund Advisors, Inc.	8.09M	Mar 31, 2026	3.63%	$0.05	15.21%
Ameriprise Financial Inc	6.57M	Mar 31, 2026	2.95%	$0.04	7.65%
Wellington Management Company LLP	6.21M	Mar 31, 2026	2.79%	$0.03	5.89%
Vanguard Capital Management, LLC	6.17M	Mar 31, 2026	2.77%	$0.00	0.00%
State Street Corp	5.67M	Mar 31, 2026	2.55%	$0.01	73.21%
T. Rowe Price Associates, Inc.	4.67M	Mar 31, 2026	2.10%	$0.01	68.04%
American Century Companies Inc	4.25M	Mar 31, 2026	1.91%	$0.06	56.46%
Two Sigma Investments LLC	3.84M	Mar 31, 2026	1.73%	$0.08	75.22%
T. Rowe Price Investment Management,Inc.	3.70M	Mar 31, 2026	1.66%	$0.07	4.13%
Geode Capital Management, LLC	3.63M	Mar 31, 2026	1.63%	$0.01	3.11%
Westfield Capital Management Company, L.P.	3.19M	Mar 31, 2026	1.43%	$0.36	0.00%
The Goldman Sachs Group Inc	2.75M	Mar 31, 2026	1.24%	$0.01	69.56%
Bank of America Corp	2.74M	Mar 31, 2026	1.23%	$0.01	-11.29%
Hood River Capital Management LLC	2.62M	Mar 31, 2026	1.18%	$0.71	-40.27%
Principal Financial Group Inc	2.59M	Mar 31, 2026	1.16%	$0.04	18.12%
Fund Holdings

Rank	Holder Name	Shares Held	% of Shares	Change	Date Reported
1	iShares Core S&P Small-Cap ETF	9.25M	4.16%	▲ 0.01%	Jun 30, 2026
2	Vanguard Total Stock Mkt Idx Inv	4.60M	2.06%	▲ 8.38%	Jun 30, 2026
3	iShares Russell 2000 ETF	3.78M	1.70%	▲ 0.60%	Jun 30, 2026
4	Vanguard Explorer Inv	3.61M	1.62%	▲ 12.51%	Mar 31, 2026
5	Vanguard Small Cap Index	3.32M	1.49%	▲ 8.37%	Jun 30, 2026
6	US Small-Cap Growth II Equity Comp	2.46M	1.11%	▲ 5.37%	Jun 30, 2026
7	T. Rowe Price New Horizons	2.46M	1.11%	▲ 15.47%	Jun 30, 2026
8	Vanguard Small Cap Growth Index Inv	1.92M	0.86%	▲ 10.90%	Jun 30, 2026
9	Vanguard Institutional Extnd Mkt Idx Tr	1.76M	0.79%	▲ 2.45%	Jun 30, 2026
10	Hood River Small-Cap Growth Instl	1.73M	0.78%	▼ 27.31%	Mar 31, 2026
Financial Highlights

▼
Market Cap: $9.74B
EBITDA: $811.15M
P/E Ratio: $24.72
Book Value: $14.47
Earnings/Share: $1.77
Profit Margin: 12.53%
Operating Margin: 17.10%
ROA (TTM): 4.09%
ROE (TTM): 12.95%
Revenue (TTM): $3.08B
Revenue/Share (TTM): $13.96
Earnings Growth (YOY): 14.70%
Revenue Growth (YOY): 11.70%
Valuation Metrics

Enterprise Value: $13.78B
Trailing P/E: 24.72
Forward P/E: 26.53
Shares Statistics

Shares Outstanding: 222.60M
Shares Float: 189.32M
% Insiders: 1,144.20%
% Institutions: 8,970.30%
Short % Float: 6.20%
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 (Quarterly)

Assets Breakdown (Yearly)

Assets Breakdown (Quarterly)

Liabilities Breakdown (Yearly)

Liabilities Breakdown (Quarterly)

Income Statement Waterfall

▼
Line Item
Step Type
Value
Revenue
adjust
$3.00B
Cost of Goods Sold
adjust
$-1.57B
Gross Profit
subtotal
$1.43B
SG&A
adjust
$-583.78M
Other Operating Expense
adjust
$-361.57M
Operating Income
subtotal
$481.29M
Other / Non-Operating Items
adjust
$-107.62M
Net Income
subtotal
$373.67M
Earnings Per Share (EPS) History

▼
Financial Ratios

▼
📦 Raw API Data (JSON Explorer)

▼
Comprehensive raw data returned from the EOD Fundamentals API. Expand sections below to drill down.
{
    "General": {
        "Code": "LTH",
        "Type": "Common Stock",
        "Name": "Life Time Group Holdings Inc",
        "Exchange": "NYSE",
        "CurrencyCode": "USD",
        "CurrencyName": "US Dollar",
        "CurrencySymbol": "$",
        "CountryName": "USA",
        "CountryISO": "US",
        "OpenFigi": "BBG012J3H017",
        "ISIN": "US53190C1027",
        "LEI": null,
        "PrimaryTicker": "LTH.US",
        "CUSIP": "53190C102",
        "CIK": "0001869198",
        "EmployerIdNumber": null,
        "FiscalYearEnd": "December",
        "IPODate": "2021-10-07",
        "InternationalDomestic": null,
        "Sector": "Consumer Cyclical",
        "Industry": "Leisure",
        "GicSector": "Consumer Discretionary",
        "GicGroup": "Consumer Services",
        "GicIndustry": "Hotels, Restaurants & Leisure",
        "GicSubIndustry": "Leisure Facilities",
        "HomeCategory": null,
        "IsDelisted": false,
        "Description": "Life Time Group Holdings, Inc., through its subsidiaries, provides health, fitness, and wellness experiences to a community of individual members in the United States and Canada. The company offers fitness floors with equipment, locker rooms, group fitness studios, cycle, yoga, pilates studios, bar and lounge, free weight and resistance equipment, cardiovascular equipment, steam room and sauna, cold plunges, racquetball and squash spaces, recovery spaces, indoor and outdoor pools and bistros, indoor and outdoor tennis and pickleball courts, basketball, volleyball courts, LifeSpa, LifeCafe, and childcare and kids academy learning spaces. It also provides dynamic personal training, dynamic stretch, small group training, weight loss coaching, nutrition coaching, medi-spa, physical therapy and chiropractic, assessments and lab testing, sport specific coaching, endurance coaching, swim lessons and team coaching, towel and locker service, experience life, and ARORA and MIORA community services. In addition, the company engages in athletic leagues and tournaments, athletic events, LT Games, social events, outdoor group runs, outdoor group cycle rides, and charity events; organizing kids' birthday parties, parents night out, summer and vacation camps for kids, sports training camps, swim meets, charity events; and providing nutritional supplements and apparels, as well as designing, building, and operating of sports and athletic, professional fitness, family recreation, and spa centers in a resort-like environment in suburban and urban locations of metropolitan areas. Further, its digital platform provides live streaming fitness classes, remote goal-based personal training, nutrition and weight loss support, curated award-winning health, and fitness and wellness content. The company was formerly known as LTF Holdings, Inc. and changed its name to Life Time Group Holdings, Inc. in June 21, 2021. The company was founded in 1992 and is headquartered in Chanhassen, Minnesota.",
        "Address": "2902 Corporate Place, Chanhassen, MN, United States, 55317",
        "AddressData": {
            "Street": "2902 Corporate Place",
            "City": "Chanhassen",
            "State": "MN",
            "Country": "United States",
            "ZIP": "55317"
        },
        "Listings": [],
        "Officers": [
            {
                "Name": "Mr. Bahram  Akradi",
                "Title": "Founder, Chairman & CEO",
                "YearBorn": "1961"
            },
            {
                "Name": "Mr. Erik  Weaver",
                "Title": "EVP & CFO",
                "YearBorn": "1978"
            },
            {
                "Name": "Mr. Eric J. Buss",
                "Title": "Executive VP & Chief Administrative Officer",
                "YearBorn": "1967"
            },
            {
                "Name": "Mr. R. J. Singh",
                "Title": "Executive VP & Chief Digital Officer",
                "YearBorn": "1972"
            },
            {
                "Name": "Mr. Parham  Javaheri",
                "Title": "President of Club Operations, Chief Property Development Officer & Executive VP",
                "YearBorn": "1977"
            },
            {
                "Name": "Matthew  Heinrichs",
                "Title": "Senior Vice President of Technology",
                "YearBorn": "NA"
            },
            {
                "Name": "Dr. James B. LaValle C.C.N., N.D., R.Ph.",
                "Title": "Chief Science Officer",
                "YearBorn": "NA"
            },
            {
                "Name": "Connor  Wienberg",
                "Title": "Senior Vice President of Treasury & Investor Relations",
                "YearBorn": "NA"
            },
            {
                "Name": "Mr. Erik A. Lindseth",
                "Title": "Senior VP, General Counsel & Corporate Secretary",
                "YearBorn": "1970"
            },
            {
                "Name": "Mr. Jason  Thunstrom",
                "Title": "Senior Vice President of Corporate Communications & Public Relations",
                "YearBorn": "NA"
            }
        ],
        "Phone": "952 947 0000",
        "WebURL": "https://www.lifetime.life",
        "LogoURL": "",
        "FullTimeEmployees": 45000,
        "UpdatedAt": "2026-07-28"
    },
    "Highlights": {
        "MarketCapitalization": 9741094912,
        "MarketCapitalizationMln": 9741.0949,
        "EBITDA": 811147008,
        "PERatio": 24.7232,
        "PEGRatio": null,
        "WallStreetTargetPrice": 45.2143,
        "BookValue": 14.472,
        "DividendShare": null,
        "DividendYield": null,
        "EarningsShare": 1.77,
        "EPSEstimateCurrentYear": 1.6978,
        "EPSEstimateNextYear": 1.9487,
        "EPSEstimateNextQuarter": 0.4211,
        "EPSEstimateCurrentQuarter": 0.3822,
        "MostRecentQuarter": "2026-03-31",
        "ProfitMargin": 0.1253,
        "OperatingMarginTTM": 0.171,
        "ReturnOnAssetsTTM": 0.0409,
        "ReturnOnEquityTTM": 0.1295,
        "RevenueTTM": 3077914112,
        "RevenuePerShareTTM": 13.958,
        "QuarterlyRevenueGrowthYOY": 0.117,
        "GrossProfitTTM": 1473586048,
        "DilutedEpsTTM": 1.77,
        "QuarterlyEarningsGrowthYOY": 0.147
    },
    "Valuation": {
        "TrailingPE": 24.7232,
        "ForwardPE": 26.5252,
        "PriceSalesTTM": 3.1648,
        "PriceBookMRQ": 2.927,
        "EnterpriseValue": 13776298814,
        "EnterpriseValueRevenue": 4.3724,
        "EnterpriseValueEbitda": 16.5214
    },
    "SharesStats": {
        "SharesOutstanding": 222602738,
        "SharesFloat": 189323629,
        "PercentInsiders": 11.442,
        "PercentInstitutions": 89.703,
        "SharesShort": null,
        "SharesShortPriorMonth": null,
        "ShortRatio": null,
        "ShortPercentOutstanding": null,
        "ShortPercentFloat": 0.062
    },
    "Technicals": {
        "Beta": 1.507,
        "52WeekHigh": 45.68,
        "52WeekLow": 24.14,
        "50DayMA": 37.0908,
        "200DayMA": 29.6083,
        "SharesShort": 10574724,
        "SharesShortPriorMonth": 8865276,
        "ShortRatio": 3.34,
        "ShortPercent": 0.062
    },
    "SplitsDividends": {
        "ForwardAnnualDividendRate": 0,
        "ForwardAnnualDividendYield": 0,
        "PayoutRatio": 0,
        "DividendDate": null,
        "ExDividendDate": null,
        "LastSplitFactor": "",
        "LastSplitDate": "0000-00-00",
        "NumberDividendsByYear": []
    },
    "AnalystRatings": {
        "Rating": 4.3846,
        "TargetPrice": 45.2143,
        "StrongBuy": 8,
        "Buy": 2,
        "Hold": 3,
        "Sell": 0,
        "StrongSell": 0
    },
    "Holders": {
        "Institutions": [
            {
                "name": "LEONARD GREEN PARTNERS LP",
                "date": "2026-03-31",
                "totalShares": 11.1886,
                "totalAssets": 24.2398,
                "currentShares": 24906061,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "BlackRock Inc",
                "date": "2026-03-31",
                "totalShares": 9.884,
                "totalAssets": 0.0104,
                "currentShares": 22002018,
                "change": 10774667,
                "change_p": 95.968
            },
            {
                "name": "TPG GP A, LLC",
                "date": "2026-03-31",
                "totalShares": 8.0101,
                "totalAssets": 13.0569,
                "currentShares": 17830652,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Vanguard Group Inc",
                "date": "2025-12-31",
                "totalShares": 6.1292,
                "totalAssets": 0.0053,
                "currentShares": 13643761,
                "change": 143487,
                "change_p": 1.0628
            },
            {
                "name": "Vanguard Portfolio Management, LLC",
                "date": "2026-03-31",
                "totalShares": 3.6576,
                "totalAssets": 0.0115,
                "currentShares": 8141968,
                "change": 8141968,
                "change_p": 0
            },
            {
                "name": "Dimensional Fund Advisors, Inc.",
                "date": "2026-03-31",
                "totalShares": 3.6343,
                "totalAssets": 0.0453,
                "currentShares": 8090037,
                "change": 1068208,
                "change_p": 15.2127
            },
            {
                "name": "Ameriprise Financial Inc",
                "date": "2026-03-31",
                "totalShares": 2.9502,
                "totalAssets": 0.0412,
                "currentShares": 6567308,
                "change": 466481,
                "change_p": 7.6462
            },
            {
                "name": "Wellington Management Company LLP",
                "date": "2026-03-31",
                "totalShares": 2.7893,
                "totalAssets": 0.0312,
                "currentShares": 6209156,
                "change": 345646,
                "change_p": 5.8949
            },
            {
                "name": "Vanguard Capital Management, LLC",
                "date": "2026-03-31",
                "totalShares": 2.7716,
                "totalAssets": 0.0041,
                "currentShares": 6169687,
                "change": 6169687,
                "change_p": 0
            },
            {
                "name": "State Street Corp",
                "date": "2026-03-31",
                "totalShares": 2.546,
                "totalAssets": 0.0053,
                "currentShares": 5667473,
                "change": 2395363,
                "change_p": 73.2055
            },
            {
                "name": "T. Rowe Price Associates, Inc.",
                "date": "2026-03-31",
                "totalShares": 2.098,
                "totalAssets": 0.0146,
                "currentShares": 4670211,
                "change": 1890952,
                "change_p": 68.038
            },
            {
                "name": "American Century Companies Inc",
                "date": "2026-03-31",
                "totalShares": 1.9112,
                "totalAssets": 0.059,
                "currentShares": 4254385,
                "change": 1535192,
                "change_p": 56.4576
            },
            {
                "name": "Two Sigma Investments LLC",
                "date": "2026-03-31",
                "totalShares": 1.7251,
                "totalAssets": 0.0835,
                "currentShares": 3840204,
                "change": 1648519,
                "change_p": 75.217
            },
            {
                "name": "T. Rowe Price Investment Management,Inc.",
                "date": "2026-03-31",
                "totalShares": 1.6643,
                "totalAssets": 0.0687,
                "currentShares": 3704763,
                "change": 147081,
                "change_p": 4.1342
            },
            {
                "name": "Geode Capital Management, LLC",
                "date": "2026-03-31",
                "totalShares": 1.6304,
                "totalAssets": 0.0061,
                "currentShares": 3629337,
                "change": 109526,
                "change_p": 3.1117
            },
            {
                "name": "Westfield Capital Management Company, L.P.",
                "date": "2026-03-31",
                "totalShares": 1.431,
                "totalAssets": 0.3601,
                "currentShares": 3185515,
                "change": 3185515,
                "change_p": 0
            },
            {
                "name": "The Goldman Sachs Group Inc",
                "date": "2026-03-31",
                "totalShares": 1.2361,
                "totalAssets": 0.0085,
                "currentShares": 2751602,
                "change": 1128778,
                "change_p": 69.5564
            },
            {
                "name": "Bank of America Corp",
                "date": "2026-03-31",
                "totalShares": 1.2322,
                "totalAssets": 0.0054,
                "currentShares": 2742998,
                "change": -348945,
                "change_p": -11.2856
            },
            {
                "name": "Hood River Capital Management LLC",
                "date": "2026-03-31",
                "totalShares": 1.179,
                "totalAssets": 0.7087,
                "currentShares": 2624490,
                "change": -1769095,
                "change_p": -40.2654
            },
            {
                "name": "Principal Financial Group Inc",
                "date": "2026-03-31",
                "totalShares": 1.1633,
                "totalAssets": 0.0373,
                "currentShares": 2589462,
                "change": 397248,
                "change_p": 18.1209
            }
        ],
        "Funds": [
            {
                "name": "iShares Core S&P Small-Cap ETF",
                "date": "2026-06-30",
                "totalShares": 4.1575,
                "totalAssets": 0.3395,
                "currentShares": 9254618,
                "change": 1340,
                "change_p": 0.0145
            },
            {
                "name": "Vanguard Total Stock Mkt Idx Inv",
                "date": "2026-06-30",
                "totalShares": 2.0647,
                "totalAssets": 0.0081,
                "currentShares": 4596118,
                "change": 355438,
                "change_p": 8.3816
            },
            {
                "name": "iShares Russell 2000 ETF",
                "date": "2026-06-30",
                "totalShares": 1.6996,
                "totalAssets": 0.1851,
                "currentShares": 3783254,
                "change": 22473,
                "change_p": 0.5976
            },
            {
                "name": "Vanguard Explorer Inv",
                "date": "2026-03-31",
                "totalShares": 1.6213,
                "totalAssets": 0.4915,
                "currentShares": 3609039,
                "change": 401247,
                "change_p": 12.5085
            },
            {
                "name": "Vanguard Small Cap Index",
                "date": "2026-06-30",
                "totalShares": 1.4909,
                "totalAssets": 0.0708,
                "currentShares": 3318756,
                "change": 256336,
                "change_p": 8.3704
            },
            {
                "name": "US Small-Cap Growth II Equity Comp",
                "date": "2026-06-30",
                "totalShares": 1.107,
                "totalAssets": 0.6834,
                "currentShares": 2464127,
                "change": 125651,
                "change_p": 5.3732
            },
            {
                "name": "T. Rowe Price New Horizons",
                "date": "2026-06-30",
                "totalShares": 1.107,
                "totalAssets": 0.6834,
                "currentShares": 2464127,
                "change": 330200,
                "change_p": 15.4738
            },
            {
                "name": "Vanguard Small Cap Growth Index Inv",
                "date": "2026-06-30",
                "totalShares": 0.8604,
                "totalAssets": 0.1616,
                "currentShares": 1915327,
                "change": 188188,
                "change_p": 10.8959
            },
            {
                "name": "Vanguard Institutional Extnd Mkt Idx Tr",
                "date": "2026-06-30",
                "totalShares": 0.7918,
                "totalAssets": 0.071,
                "currentShares": 1762595,
                "change": 42207,
                "change_p": 2.4533
            },
            {
                "name": "Hood River Small-Cap Growth Instl",
                "date": "2026-03-31",
                "totalShares": 0.7754,
                "totalAssets": 0.8932,
                "currentShares": 1726088,
                "change": -648547,
                "change_p": -27.3114
            },
            {
                "name": "DFA US Small Cap Value I",
                "date": "2026-05-31",
                "totalShares": 0.7317,
                "totalAssets": 0.2711,
                "currentShares": 1628705,
                "change": 21043,
                "change_p": 1.3089
            },
            {
                "name": "Nomura Small Cap Core I",
                "date": "2026-05-31",
                "totalShares": 0.691,
                "totalAssets": 0.9218,
                "currentShares": 1538077,
                "change": -52623,
                "change_p": -3.3082
            },
            {
                "name": "Westfield Capital Mgt Co Sm-Cap Gr Eq",
                "date": "2026-06-30",
                "totalShares": 0.6858,
                "totalAssets": 2.1739,
                "currentShares": 1526717,
                "change": 93080,
                "change_p": 6.4926
            },
            {
                "name": "Harbor Small Cap Growth Instl",
                "date": "2026-06-30",
                "totalShares": 0.6858,
                "totalAssets": 2.1667,
                "currentShares": 1526717,
                "change": 93080,
                "change_p": 6.4926
            },
            {
                "name": "American Century Small Cap Growth Inv",
                "date": "2026-06-30",
                "totalShares": 0.6855,
                "totalAssets": 1.0569,
                "currentShares": 1526015,
                "change": -157428,
                "change_p": -9.3515
            },
            {
                "name": "American Century U.S. Small Cap Growth",
                "date": "2026-06-30",
                "totalShares": 0.6855,
                "totalAssets": 1.0574,
                "currentShares": 1526015,
                "change": -157428,
                "change_p": -9.3515
            },
            {
                "name": "Fidelity Small Cap Index",
                "date": "2026-04-30",
                "totalShares": 0.6713,
                "totalAssets": 0.123,
                "currentShares": 1494240,
                "change": 12752,
                "change_p": 0.8608
            },
            {
                "name": "Thrivent Small Cap Stock A",
                "date": "2026-05-31",
                "totalShares": 0.647,
                "totalAssets": 1.6056,
                "currentShares": 1440303,
                "change": 139318,
                "change_p": 10.7087
            },
            {
                "name": "State Street SPDR Port S&P 600 Sm CpETF",
                "date": "2026-06-30",
                "totalShares": 0.6328,
                "totalAssets": 0.3398,
                "currentShares": 1408551,
                "change": -7068,
                "change_p": -0.4993
            },
            {
                "name": "Avantis US Small Cap Value ETF",
                "date": "2026-06-30",
                "totalShares": 0.6201,
                "totalAssets": 0.1941,
                "currentShares": 1380334,
                "change": 0,
                "change_p": 0
            }
        ]
    },
    "InsiderTransactions": [
        {
            "date": "2026-03-13",
            "ownerCik": null,
            "ownerName": "Parham Javaheri",
            "transactionDate": "2026-03-13",
            "transactionCode": "S",
            "transactionAmount": 11060,
            "transactionPrice": 26.46,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1869198/000188406226000011/xslF345X05/form4-03132026_090351.xml"
        },
        {
            "date": "2026-03-03",
            "ownerCik": null,
            "ownerName": "Erik Weaver",
            "transactionDate": "2026-03-03",
            "transactionCode": "S",
            "transactionAmount": 1329,
            "transactionPrice": 25.73,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1869198/000192353826000008/xslF345X05/form4-03042026_120310.xml"
        },
        {
            "date": "2026-02-03",
            "ownerCik": null,
            "ownerName": "Erik Weaver",
            "transactionDate": "2026-02-03",
            "transactionCode": "S",
            "transactionAmount": 1493,
            "transactionPrice": 29.9,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1869198/000192353826000002/xslF345X05/form4-02032026_060210.xml"
        },
        {
            "date": "2026-02-03",
            "ownerCik": null,
            "ownerName": "Ritadhwaja Jebens Singh",
            "transactionDate": "2026-02-03",
            "transactionCode": "S",
            "transactionAmount": 5880,
            "transactionPrice": 30.31,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1869198/000188499626000004/xslF345X05/form4-02032026_060208.xml"
        },
        {
            "date": "2026-01-23",
            "ownerCik": null,
            "ownerName": "Ritadhwaja Jebens Singh",
            "transactionDate": "2026-01-23",
            "transactionCode": "S",
            "transactionAmount": 12088,
            "transactionPrice": 29.75,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1869198/000188499626000002/xslF345X05/form4-01272026_090117.xml"
        },
        {
            "date": "2025-11-28",
            "ownerCik": null,
            "ownerName": "Eric J Buss",
            "transactionDate": "2025-11-28",
            "transactionCode": "S",
            "transactionAmount": 74487,
            "transactionPrice": 28.05,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1295458/000129545825000006/xslF345X05/form4-12012025_091205.xml"
        },
        {
            "date": "2025-11-26",
            "ownerCik": null,
            "ownerName": "Eric J Buss",
            "transactionDate": "2025-11-26",
            "transactionCode": "S",
            "transactionAmount": 162722,
            "transactionPrice": 28.04,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1295458/000129545825000006/xslF345X05/form4-12012025_091205.xml"
        },
        {
            "date": "2025-10-13",
            "ownerCik": null,
            "ownerName": "Erik Weaver",
            "transactionDate": "2025-10-13",
            "transactionCode": "S",
            "transactionAmount": 4846,
            "transactionPrice": 25.1,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1869198/000192353825000003/xslF345X05/form4-10142025_081012.xml"
        },
        {
            "date": "2025-09-11",
            "ownerCik": null,
            "ownerName": "John G Danhakl",
            "transactionDate": "2025-09-11",
            "transactionCode": "S",
            "transactionAmount": 4991976,
            "transactionPrice": 28.95,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1162644/000119312525203737/xslF345X05/ownership.xml"
        },
        {
            "date": "2025-09-11",
            "ownerCik": null,
            "ownerName": "Partners Group Private Equity",
            "transactionDate": "2025-09-11",
            "transactionCode": "S",
            "transactionAmount": 745707,
            "transactionPrice": 28.95,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1447247/000119312525203741/xslF345X05/ownership.xml"
        },
        {
            "date": "2025-09-11",
            "ownerCik": null,
            "ownerName": "John Kristofer Galashan",
            "transactionDate": "2025-09-11",
            "transactionCode": "S",
            "transactionAmount": 4991976,
            "transactionPrice": 28.95,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1590836/000119312525203733/xslF345X05/ownership.xml"
        },
        {
            "date": "2025-08-26",
            "ownerCik": null,
            "ownerName": "Parham Javaheri",
            "transactionDate": "2025-08-26",
            "transactionCode": "S",
            "transactionAmount": 9375,
            "transactionPrice": 28.05,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1869198/000141588925023230/xslF345X05/form4-08282025_080843.xml"
        },
        {
            "date": "2025-06-12",
            "ownerCik": null,
            "ownerName": "Parham Javaheri",
            "transactionDate": "2025-06-12",
            "transactionCode": "S",
            "transactionAmount": 84744,
            "transactionPrice": 27.84,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1869198/000141588925017398/xslF345X05/form4-06162025_080629.xml"
        },
        {
            "date": "2025-06-06",
            "ownerCik": null,
            "ownerName": "Erik Weaver",
            "transactionDate": "2025-06-06",
            "transactionCode": "S",
            "transactionAmount": 18000,
            "transactionPrice": 28.74,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1869198/000141588925016514/xslF345X05/form4-06102025_080613.xml"
        },
        {
            "date": "2025-06-06",
            "ownerCik": null,
            "ownerName": "John G Danhakl",
            "transactionDate": "2025-06-06",
            "transactionCode": "S",
            "transactionAmount": 11655582,
            "transactionPrice": 29.38,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1162644/000095017025084326/xslF345X05/ownership.xml"
        },
        {
            "date": "2025-06-06",
            "ownerCik": null,
            "ownerName": "John Kristofer Galashan",
            "transactionDate": "2025-06-06",
            "transactionCode": "S",
            "transactionAmount": 11655582,
            "transactionPrice": 29.38,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1590836/000095017025084324/xslF345X05/ownership.xml"
        },
        {
            "date": "2025-06-06",
            "ownerCik": null,
            "ownerName": "Ritadhwaja Jebens Singh",
            "transactionDate": "2025-06-06",
            "transactionCode": "S",
            "transactionAmount": 134247,
            "transactionPrice": 28.8,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1869198/000141588925016513/xslF345X05/form4-06102025_080652.xml"
        }
    ],
    "outstandingShares": {
        "annual": [
            {
                "date": "2026",
                "dateFormatted": "2026-12-31",
                "sharesMln": "227.4540",
                "shares": 227454000
            },
            {
                "date": "2025",
                "dateFormatted": "2025-12-31",
                "sharesMln": "226.7200",
                "shares": 226720000
            },
            {
                "date": "2024",
                "dateFormatted": "2024-12-31",
                "sharesMln": "220.2670",
                "shares": 220267000
            },
            {
                "date": "2023",
                "dateFormatted": "2023-12-31",
                "sharesMln": "203.4200",
                "shares": 203420000
            },
            {
                "date": "2022",
                "dateFormatted": "2022-12-31",
                "sharesMln": "196.3780",
                "shares": 196378000
            },
            {
                "date": "2021",
                "dateFormatted": "2021-12-31",
                "sharesMln": "185.9560",
                "shares": 185956000
            },
            {
                "date": "2020",
                "dateFormatted": "2020-12-31",
                "sharesMln": "191.4788",
                "shares": 191478800
            },
            {
                "date": "2019",
                "dateFormatted": "2019-12-31",
                "sharesMln": "139.0000",
                "shares": 139000000
            },
            {
                "date": "2018",
                "dateFormatted": "2018-12-31",
                "sharesMln": "137.0000",
                "shares": 137000000
            }
        ],
        "quarterly": [
            {
                "date": "2026-Q1",
                "dateFormatted": "2026-03-31",
                "sharesMln": "227.4540",
                "shares": 227454000
            },
            {
                "date": "2025-Q4",
                "dateFormatted": "2025-12-31",
                "sharesMln": "226.7200",
                "shares": 226720000
            },
            {
                "date": "2025-Q3",
                "dateFormatted": "2025-09-30",
                "sharesMln": "226.0070",
                "shares": 226007000
            },
            {
                "date": "2025-Q2",
                "dateFormatted": "2025-06-30",
                "sharesMln": "225.5110",
                "shares": 225511000
            },
            {
                "date": "2025-Q1",
                "dateFormatted": "2025-03-31",
                "sharesMln": "223.6190",
                "shares": 223619000
            },
            {
                "date": "2024-Q4",
                "dateFormatted": "2024-12-31",
                "sharesMln": "220.2670",
                "shares": 220267000
            },
            {
                "date": "2024-Q3",
                "dateFormatted": "2024-09-30",
                "sharesMln": "214.6330",
                "shares": 214633000
            },
            {
                "date": "2024-Q2",
                "dateFormatted": "2024-06-30",
                "sharesMln": "206.0440",
                "shares": 206044000
            },
            {
                "date": "2024-Q1",
                "dateFormatted": "2024-03-31",
                "sharesMln": "202.7560",
                "shares": 202756000
            },
            {
                "date": "2023-Q4",
                "dateFormatted": "2023-12-31",
                "sharesMln": "203.4200",
                "shares": 203420000
            },
            {
                "date": "2023-Q3",
                "dateFormatted": "2023-09-30",
                "sharesMln": "204.2980",
                "shares": 204298000
            },
            {
                "date": "2023-Q2",
                "dateFormatted": "2023-06-30",
                "sharesMln": "204.8210",
                "shares": 204821000
            },
            {
                "date": "2023-Q1",
                "dateFormatted": "2023-03-31",
                "sharesMln": "202.8550",
                "shares": 202855000
            },
            {
                "date": "2022-Q4",
                "dateFormatted": "2022-12-31",
                "sharesMln": "196.3780",
                "shares": 196378000
            },
            {
                "date": "2022-Q3",
                "dateFormatted": "2022-09-30",
                "sharesMln": "198.3810",
                "shares": 198381000
            },
            {
                "date": "2022-Q2",
                "dateFormatted": "2022-06-30",
                "sharesMln": "193.6920",
                "shares": 193692000
            },
            {
                "date": "2022-Q1",
                "dateFormatted": "2022-03-31",
                "sharesMln": "192.4650",
                "shares": 192465000
            },
            {
                "date": "2021-Q4",
                "dateFormatted": "2021-12-31",
                "sharesMln": "185.9560",
                "shares": 185956000
            },
            {
                "date": "2021-Q3",
                "dateFormatted": "2021-09-30",
                "sharesMln": "198.1186",
                "shares": 198118600
            },
            {
                "date": "2021-Q2",
                "dateFormatted": "2021-06-30",
                "sharesMln": "198.1186",
                "shares": 198118600
            },
            {
                "date": "2021-Q1",
                "dateFormatted": "2021-03-31",
                "sharesMln": "191.4788",
                "shares": 191478800
            },
            {
                "date": "2020-Q4",
                "dateFormatted": "2020-12-31",
                "sharesMln": "191.4788",
                "shares": 191478800
            },
            {
                "date": "2020-Q3",
                "dateFormatted": "2020-09-30",
                "sharesMln": "191.4788",
                "shares": 191478800
            },
            {
                "date": "2020-Q2",
                "dateFormatted": "2020-06-30",
                "sharesMln": "191.4788",
                "shares": 191478800
            },
            {
                "date": "2020-Q1",
                "dateFormatted": "2020-03-31",
                "sharesMln": "144.9590",
                "shares": 144959000
            }
        ]
    },
    "Earnings": {
        "History": {
            "2026-06-30": {
                "reportDate": "2026-07-30",
                "date": "2026-06-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": null,
                "epsEstimate": 0.39,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2026-03-31": {
                "reportDate": "2026-05-05",
                "date": "2026-03-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.42,
                "epsEstimate": 0.38,
                "epsDifference": 0.04,
                "surprisePercent": 10.5263
            },
            "2025-12-31": {
                "reportDate": "2026-02-24",
                "date": "2025-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.34,
                "epsEstimate": 0.27,
                "epsDifference": 0.07,
                "surprisePercent": 25.9259
            },
            "2025-09-30": {
                "reportDate": "2025-11-04",
                "date": "2025-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.41,
                "epsEstimate": 0.36,
                "epsDifference": 0.05,
                "surprisePercent": 13.8889
            },
            "2025-06-30": {
                "reportDate": "2025-08-05",
                "date": "2025-06-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.37,
                "epsEstimate": 0.36,
                "epsDifference": 0.01,
                "surprisePercent": 2.7778
            },
            "2025-03-31": {
                "reportDate": "2025-05-08",
                "date": "2025-03-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.39,
                "epsEstimate": 0.28,
                "epsDifference": 0.11,
                "surprisePercent": 39.2857
            },
            "2024-12-31": {
                "reportDate": "2025-02-27",
                "date": "2024-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.27,
                "epsEstimate": 0.11,
                "epsDifference": 0.16,
                "surprisePercent": 145.4545
            },
            "2024-09-30": {
                "reportDate": "2024-10-24",
                "date": "2024-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.26,
                "epsEstimate": 0.25,
                "epsDifference": 0.01,
                "surprisePercent": 4
            },
            "2024-06-30": {
                "reportDate": "2024-08-01",
                "date": "2024-06-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.25,
                "epsEstimate": 0.16,
                "epsDifference": 0.09,
                "surprisePercent": 56.25
            },
            "2024-03-31": {
                "reportDate": "2024-05-01",
                "date": "2024-03-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.15,
                "epsEstimate": 0.15,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2023-12-31": {
                "reportDate": "2024-02-28",
                "date": "2023-12-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.12,
                "epsEstimate": 0.08,
                "epsDifference": 0.04,
                "surprisePercent": 50
            },
            "2023-09-30": {
                "reportDate": "2023-10-25",
                "date": "2023-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.13,
                "epsEstimate": 0.16,
                "epsDifference": -0.03,
                "surprisePercent": -18.75
            },
            "2023-06-30": {
                "reportDate": "2023-07-25",
                "date": "2023-06-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.19,
                "epsEstimate": 0.1,
                "epsDifference": 0.09,
                "surprisePercent": 90
            },
            "2023-03-31": {
                "reportDate": "2023-04-25",
                "date": "2023-03-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.11,
                "epsEstimate": 0.06,
                "epsDifference": 0.05,
                "surprisePercent": 83.3333
            },
            "2022-12-31": {
                "reportDate": "2023-03-08",
                "date": "2022-12-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.07,
                "epsEstimate": 0.05,
                "epsDifference": 0.02,
                "surprisePercent": 40
            },
            "2022-09-30": {
                "reportDate": "2022-11-09",
                "date": "2022-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": -0.06,
                "epsEstimate": -0.08,
                "epsDifference": 0.02,
                "surprisePercent": 25
            },
            "2022-06-30": {
                "reportDate": "2022-08-10",
                "date": "2022-06-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": -0.04,
                "epsEstimate": -0.11,
                "epsDifference": 0.07,
                "surprisePercent": 63.6364
            },
            "2022-03-31": {
                "reportDate": "2022-05-11",
                "date": "2022-03-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": -0.23,
                "epsEstimate": -0.3,
                "epsDifference": 0.07,
                "surprisePercent": 23.3333
            },
            "2021-12-31": {
                "reportDate": "2022-03-10",
                "date": "2021-12-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": -0.18,
                "epsEstimate": -0.41,
                "epsDifference": 0.23,
                "surprisePercent": 56.0976
            },
            "2021-09-30": {
                "reportDate": "2021-10-08",
                "date": "2021-09-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": -0.36,
                "epsEstimate": -0.3286,
                "epsDifference": -0.0314,
                "surprisePercent": -9.5557
            },
            "2021-06-30": {
                "reportDate": "2021-09-01",
                "date": "2021-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.53,
                "epsEstimate": 0,
                "epsDifference": -0.53,
                "surprisePercent": null
            },
            "2021-03-31": {
                "reportDate": "2021-06-28",
                "date": "2021-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -1.08,
                "epsEstimate": 0,
                "epsDifference": -1.08,
                "surprisePercent": null
            },
            "2020-12-31": {
                "reportDate": "2021-03-31",
                "date": "2020-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -1.0819,
                "epsEstimate": 0,
                "epsDifference": -1.0819,
                "surprisePercent": null
            },
            "2020-09-30": {
                "reportDate": "2020-12-31",
                "date": "2020-09-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.6114,
                "epsEstimate": 0,
                "epsDifference": -0.6114,
                "surprisePercent": null
            },
            "2020-06-30": {
                "reportDate": "2020-09-30",
                "date": "2020-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.645,
                "epsEstimate": 0,
                "epsDifference": -0.645,
                "surprisePercent": null
            },
            "2020-03-31": {
                "reportDate": "2020-06-30",
                "date": "2020-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -1.0579,
                "epsEstimate": 0,
                "epsDifference": -1.0579,
                "surprisePercent": null
            },
            "2019-12-31": {
                "reportDate": "2020-03-31",
                "date": "2019-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.2004,
                "epsEstimate": 0,
                "epsDifference": -0.2004,
                "surprisePercent": null
            }
        },
        "Trend": {
            "2027-12-31": {
                "date": "2027-12-31",
                "period": "+1y",
                "growth": "0.1478",
                "earningsEstimateAvg": "1.9487",
                "earningsEstimateLow": "1.8200",
                "earningsEstimateHigh": "2.0500",
                "earningsEstimateYearAgoEps": "1.6978",
                "earningsEstimateNumberOfAnalysts": "9.0000",
                "earningsEstimateGrowth": "0.1478",
                "revenueEstimateAvg": "3721824390.00",
                "revenueEstimateLow": "3636870560.00",
                "revenueEstimateHigh": "3790600000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "14.00",
                "revenueEstimateGrowth": "0.1156",
                "epsTrendCurrent": "1.9487",
                "epsTrend7daysAgo": "1.9513",
                "epsTrend30daysAgo": "1.9500",
                "epsTrend60daysAgo": "1.9513",
                "epsTrend90daysAgo": "1.9075",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2026-12-31": {
                "date": "2026-12-31",
                "period": "0y",
                "growth": "0.1790",
                "earningsEstimateAvg": "1.6978",
                "earningsEstimateLow": "1.6179",
                "earningsEstimateHigh": "1.7600",
                "earningsEstimateYearAgoEps": "1.4400",
                "earningsEstimateNumberOfAnalysts": "10.0000",
                "earningsEstimateGrowth": "0.1790",
                "revenueEstimateAvg": "3336073170.00",
                "revenueEstimateLow": "3316153000.00",
                "revenueEstimateHigh": "3350100000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "14.00",
                "revenueEstimateGrowth": "0.1138",
                "epsTrendCurrent": "1.6978",
                "epsTrend7daysAgo": "1.7033",
                "epsTrend30daysAgo": "1.7033",
                "epsTrend60daysAgo": "1.7033",
                "epsTrend90daysAgo": "1.6450",
                "epsRevisionsUpLast7days": "2.0000",
                "epsRevisionsUpLast30days": "8.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2026-09-30": {
                "date": "2026-09-30",
                "period": "+1q",
                "growth": "0.0969",
                "earningsEstimateAvg": "0.4497",
                "earningsEstimateLow": "0.4200",
                "earningsEstimateHigh": "0.4800",
                "earningsEstimateYearAgoEps": "0.4100",
                "earningsEstimateNumberOfAnalysts": "10.0000",
                "earningsEstimateGrowth": "0.0969",
                "revenueEstimateAvg": "867002940.00",
                "revenueEstimateLow": "852000000.00",
                "revenueEstimateHigh": "876000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "13.00",
                "revenueEstimateGrowth": "0.1078",
                "epsTrendCurrent": "0.4497",
                "epsTrend7daysAgo": "0.4511",
                "epsTrend30daysAgo": "0.4511",
                "epsTrend60daysAgo": "0.4511",
                "epsTrend90daysAgo": "0.4463",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "3.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "2.0000"
            },
            "2026-06-30": {
                "date": "2026-06-30",
                "period": "0q",
                "growth": "0.1687",
                "earningsEstimateAvg": "0.4324",
                "earningsEstimateLow": "0.3900",
                "earningsEstimateHigh": "0.4700",
                "earningsEstimateYearAgoEps": "0.3700",
                "earningsEstimateNumberOfAnalysts": "10.0000",
                "earningsEstimateGrowth": "0.1687",
                "revenueEstimateAvg": "846436550.00",
                "revenueEstimateLow": "836289770.00",
                "revenueEstimateHigh": "854300000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "13.00",
                "revenueEstimateGrowth": "0.1116",
                "epsTrendCurrent": "0.4324",
                "epsTrend7daysAgo": "0.4267",
                "epsTrend30daysAgo": "0.4267",
                "epsTrend60daysAgo": "0.4256",
                "epsTrend90daysAgo": "0.4263",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2026-03-31": {
                "date": "2026-03-31",
                "period": "0q",
                "growth": "-0.0199",
                "earningsEstimateAvg": "0.3822",
                "earningsEstimateLow": "0.3700",
                "earningsEstimateHigh": "0.4000",
                "earningsEstimateYearAgoEps": "0.3900",
                "earningsEstimateNumberOfAnalysts": "9.0000",
                "earningsEstimateGrowth": "-0.0199",
                "revenueEstimateAvg": "787235600.00",
                "revenueEstimateLow": "773647000.00",
                "revenueEstimateHigh": "813700000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "12.00",
                "revenueEstimateGrowth": "0.1150",
                "epsTrendCurrent": "0.3822",
                "epsTrend7daysAgo": "0.3811",
                "epsTrend30daysAgo": "0.3811",
                "epsTrend60daysAgo": "0.3850",
                "epsTrend90daysAgo": "0.3700",
                "epsRevisionsUpLast7days": "3.0000",
                "epsRevisionsUpLast30days": "2.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2025-12-31": {
                "date": "2025-12-31",
                "period": "0y",
                "growth": "0.5895",
                "earningsEstimateAvg": "1.5100",
                "earningsEstimateLow": "1.4900",
                "earningsEstimateHigh": "1.5200",
                "earningsEstimateYearAgoEps": "0.9500",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "0.5895",
                "revenueEstimateAvg": "2991517110.00",
                "revenueEstimateLow": "2984000000.00",
                "revenueEstimateHigh": "2995163000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "11.00",
                "revenueEstimateGrowth": "0.1414",
                "epsTrendCurrent": "1.5100",
                "epsTrend7daysAgo": "1.5100",
                "epsTrend30daysAgo": "1.4582",
                "epsTrend60daysAgo": "1.4588",
                "epsTrend90daysAgo": "1.4588",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2025-09-30": {
                "date": "2025-09-30",
                "period": "0q",
                "growth": "0.3750",
                "earningsEstimateAvg": "0.3575",
                "earningsEstimateLow": "0.3400",
                "earningsEstimateHigh": "0.3900",
                "earningsEstimateYearAgoEps": "0.2600",
                "earningsEstimateNumberOfAnalysts": "4.0000",
                "earningsEstimateGrowth": "0.3750",
                "revenueEstimateAvg": "771737550.00",
                "revenueEstimateLow": "765427040.00",
                "revenueEstimateHigh": "780700000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "0.1132",
                "epsTrendCurrent": "0.3575",
                "epsTrend7daysAgo": "0.3500",
                "epsTrend30daysAgo": "0.3500",
                "epsTrend60daysAgo": "0.3600",
                "epsTrend90daysAgo": "0.3600",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "2.0000"
            },
            "2025-06-30": {
                "date": "2025-06-30",
                "period": "0q",
                "growth": "0.4320",
                "earningsEstimateAvg": "0.3580",
                "earningsEstimateLow": "0.3400",
                "earningsEstimateHigh": "0.3900",
                "earningsEstimateYearAgoEps": "0.2500",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "0.4320",
                "revenueEstimateAvg": "752613740.00",
                "revenueEstimateLow": "737562000.00",
                "revenueEstimateHigh": "763000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "0.1271",
                "epsTrendCurrent": "0.3580",
                "epsTrend7daysAgo": "0.3580",
                "epsTrend30daysAgo": "0.3580",
                "epsTrend60daysAgo": "0.3625",
                "epsTrend90daysAgo": "0.3520",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "2.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2025-03-31": {
                "date": "2025-03-31",
                "period": "0q",
                "growth": "0.8667",
                "earningsEstimateAvg": "0.2800",
                "earningsEstimateLow": "0.2300",
                "earningsEstimateHigh": "0.3100",
                "earningsEstimateYearAgoEps": "0.1500",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "0.8667",
                "revenueEstimateAvg": "683013430.00",
                "revenueEstimateLow": "671915000.00",
                "revenueEstimateHigh": "693100000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "0.1446",
                "epsTrendCurrent": "0.2800",
                "epsTrend7daysAgo": "0.2800",
                "epsTrend30daysAgo": "0.2820",
                "epsTrend60daysAgo": "0.2340",
                "epsTrend90daysAgo": "0.2340",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2024-12-31": {
                "date": "2024-12-31",
                "period": "0y",
                "growth": "0.2875",
                "earningsEstimateAvg": "0.8240",
                "earningsEstimateLow": "0.7300",
                "earningsEstimateHigh": "0.8900",
                "earningsEstimateYearAgoEps": "0.6400",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "0.2875",
                "revenueEstimateAvg": "2617159730.00",
                "revenueEstimateLow": "2601279000.00",
                "revenueEstimateHigh": "2622400000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "11.00",
                "revenueEstimateGrowth": "0.1807",
                "epsTrendCurrent": "0.8240",
                "epsTrend7daysAgo": "0.8240",
                "epsTrend30daysAgo": "0.8160",
                "epsTrend60daysAgo": "0.7920",
                "epsTrend90daysAgo": "0.7920",
                "epsRevisionsUpLast7days": "2.0000",
                "epsRevisionsUpLast30days": "3.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2024-09-30": {
                "date": "2024-09-30",
                "period": "0q",
                "growth": "3.7500",
                "earningsEstimateAvg": "0.1900",
                "earningsEstimateLow": "0.1700",
                "earningsEstimateHigh": "0.2300",
                "earningsEstimateYearAgoEps": "0.0400",
                "earningsEstimateNumberOfAnalysts": "10.0000",
                "earningsEstimateGrowth": "3.7500",
                "revenueEstimateAvg": "678640000.00",
                "revenueEstimateLow": "665200000.00",
                "revenueEstimateHigh": "693200000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "0.1600",
                "epsTrendCurrent": "0.1900",
                "epsTrend7daysAgo": "0.1900",
                "epsTrend30daysAgo": "0.1900",
                "epsTrend60daysAgo": "0.1900",
                "epsTrend90daysAgo": "0.1600",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2024-06-30": {
                "date": "2024-06-30",
                "period": "0q",
                "growth": "0.8750",
                "earningsEstimateAvg": "0.1500",
                "earningsEstimateLow": "0.1200",
                "earningsEstimateHigh": "0.1900",
                "earningsEstimateYearAgoEps": "0.0800",
                "earningsEstimateNumberOfAnalysts": "11.0000",
                "earningsEstimateGrowth": "0.8750",
                "revenueEstimateAvg": "635020000.00",
                "revenueEstimateLow": "628400000.00",
                "revenueEstimateHigh": "642450000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "0.1410",
                "epsTrendCurrent": "0.1500",
                "epsTrend7daysAgo": "0.1500",
                "epsTrend30daysAgo": "0.1500",
                "epsTrend60daysAgo": "0.1500",
                "epsTrend90daysAgo": "0.1500",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2024-03-31": {
                "date": "2024-03-31",
                "period": "0q",
                "growth": "-0.0710",
                "earningsEstimateAvg": "0.1300",
                "earningsEstimateLow": "0.1200",
                "earningsEstimateHigh": "0.1600",
                "earningsEstimateYearAgoEps": "0.1400",
                "earningsEstimateNumberOfAnalysts": "10.0000",
                "earningsEstimateGrowth": "-0.0710",
                "revenueEstimateAvg": "588550000.00",
                "revenueEstimateLow": "585510000.00",
                "revenueEstimateHigh": "591840000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "0.1580",
                "epsTrendCurrent": "0.1300",
                "epsTrend7daysAgo": "0.1400",
                "epsTrend30daysAgo": "0.1400",
                "epsTrend60daysAgo": "0.1200",
                "epsTrend90daysAgo": "0.1000",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "2.0000"
            },
            "2023-12-31": {
                "date": "2023-12-31",
                "period": "0y",
                "growth": "34.0000",
                "earningsEstimateAvg": "0.3300",
                "earningsEstimateLow": "0.3100",
                "earningsEstimateHigh": "0.3500",
                "earningsEstimateYearAgoEps": "-0.0100",
                "earningsEstimateNumberOfAnalysts": "8.0000",
                "earningsEstimateGrowth": "34.0000",
                "revenueEstimateAvg": "2214520000.00",
                "revenueEstimateLow": "2212000000.00",
                "revenueEstimateHigh": "2218560000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "0.2150",
                "epsTrendCurrent": "0.3300",
                "epsTrend7daysAgo": "0.3300",
                "epsTrend30daysAgo": "0.3300",
                "epsTrend60daysAgo": "0.3400",
                "epsTrend90daysAgo": "0.3400",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2023-09-30": {
                "date": "2023-09-30",
                "period": "0q",
                "growth": "0.0000",
                "earningsEstimateAvg": "0.1200",
                "earningsEstimateLow": "0.1000",
                "earningsEstimateHigh": "0.1400",
                "earningsEstimateYearAgoEps": "0.1200",
                "earningsEstimateNumberOfAnalysts": "7.0000",
                "earningsEstimateGrowth": "0.0000",
                "revenueEstimateAvg": "587030000.00",
                "revenueEstimateLow": "583030000.00",
                "revenueEstimateHigh": "591900000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": "0.1760",
                "epsTrendCurrent": "0.1200",
                "epsTrend7daysAgo": "0.1200",
                "epsTrend30daysAgo": "0.1200",
                "epsTrend60daysAgo": "0.1200",
                "epsTrend90daysAgo": "0.1100",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2023-06-30": {
                "date": "2023-06-30",
                "period": "0q",
                "growth": "11.0000",
                "earningsEstimateAvg": "0.1000",
                "earningsEstimateLow": "0.0700",
                "earningsEstimateHigh": "0.1300",
                "earningsEstimateYearAgoEps": "-0.0100",
                "earningsEstimateNumberOfAnalysts": "9.0000",
                "earningsEstimateGrowth": "11.0000",
                "revenueEstimateAvg": "556340000.00",
                "revenueEstimateLow": "472660000.00",
                "revenueEstimateHigh": "570000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": "0.2060",
                "epsTrendCurrent": "0.1000",
                "epsTrend7daysAgo": "0.1000",
                "epsTrend30daysAgo": "0.1000",
                "epsTrend60daysAgo": "0.1000",
                "epsTrend90daysAgo": "0.0800",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2023-03-31": {
                "date": "2023-03-31",
                "period": "0q",
                "growth": "1.3000",
                "earningsEstimateAvg": "0.0600",
                "earningsEstimateLow": "0.0400",
                "earningsEstimateHigh": "0.0900",
                "earningsEstimateYearAgoEps": "-0.2000",
                "earningsEstimateNumberOfAnalysts": "10.0000",
                "earningsEstimateGrowth": "1.3000",
                "revenueEstimateAvg": "508100000.00",
                "revenueEstimateLow": "505110000.00",
                "revenueEstimateHigh": "510400000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": "0.2950",
                "epsTrendCurrent": "0.0600",
                "epsTrend7daysAgo": "0.0600",
                "epsTrend30daysAgo": "0.0600",
                "epsTrend60daysAgo": "-0.0100",
                "epsTrend90daysAgo": "-0.0100",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2022-12-31": {
                "date": "2022-12-31",
                "period": "0y",
                "growth": "0.9870",
                "earningsEstimateAvg": "-0.0200",
                "earningsEstimateLow": "-0.0300",
                "earningsEstimateHigh": "-0.0200",
                "earningsEstimateYearAgoEps": "-1.5200",
                "earningsEstimateNumberOfAnalysts": "7.0000",
                "earningsEstimateGrowth": "0.9870",
                "revenueEstimateAvg": "1822630000.00",
                "revenueEstimateLow": "1822000000.00",
                "revenueEstimateHigh": "1824970000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "0.3830",
                "epsTrendCurrent": "-0.0200",
                "epsTrend7daysAgo": "-0.0200",
                "epsTrend30daysAgo": "-0.0300",
                "epsTrend60daysAgo": "-0.1000",
                "epsTrend90daysAgo": "-0.1000",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2022-09-30": {
                "date": "2022-09-30",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "-0.0900",
                "earningsEstimateLow": "-0.1200",
                "earningsEstimateHigh": "-0.0500",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "10.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "499370000.00",
                "revenueEstimateLow": "491710000.00",
                "revenueEstimateHigh": "504200000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": "0.2970",
                "epsTrendCurrent": "-0.0900",
                "epsTrend7daysAgo": "-0.0900",
                "epsTrend30daysAgo": "-0.0900",
                "epsTrend60daysAgo": "-0.0900",
                "epsTrend90daysAgo": "0.0200",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2022-06-30": {
                "date": "2022-06-30",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "-0.1000",
                "earningsEstimateLow": "-0.1400",
                "earningsEstimateHigh": "-0.0400",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "10.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "459990000.00",
                "revenueEstimateLow": "449500000.00",
                "revenueEstimateHigh": "466100000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "-0.1000",
                "epsTrend7daysAgo": "-0.1000",
                "epsTrend30daysAgo": "-0.1000",
                "epsTrend60daysAgo": "-0.1000",
                "epsTrend90daysAgo": "-0.1000",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2022-03-31": {
                "date": "2022-03-31",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "-0.2900",
                "earningsEstimateLow": "-0.3300",
                "earningsEstimateHigh": "-0.2300",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "10.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "389270000.00",
                "revenueEstimateLow": "384900000.00",
                "revenueEstimateHigh": "393000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "-0.2900",
                "epsTrend7daysAgo": "-0.2900",
                "epsTrend30daysAgo": "-0.2900",
                "epsTrend60daysAgo": "-0.0900",
                "epsTrend90daysAgo": "-0.0900",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2021-12-31": {
                "date": "2021-12-31",
                "period": "0y",
                "growth": null,
                "earningsEstimateAvg": "-2.0400",
                "earningsEstimateLow": "-3.2200",
                "earningsEstimateHigh": "-1.4800",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "10.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "1314740000.00",
                "revenueEstimateLow": "1308800000.00",
                "revenueEstimateHigh": "1317350000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "-2.0400",
                "epsTrend7daysAgo": "-2.0400",
                "epsTrend30daysAgo": "-2.0400",
                "epsTrend60daysAgo": "-2.0400",
                "epsTrend90daysAgo": "-2.0400",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": "0.0000",
                "epsRevisionsDownLast30days": "0.0000"
            }
        },
        "Annual": {
            "2026-06-30": {
                "date": "2026-06-30",
                "epsActual": 0.42
            },
            "2025-12-31": {
                "date": "2025-12-31",
                "epsActual": 1.51
            },
            "2024-12-31": {
                "date": "2024-12-31",
                "epsActual": 0.93
            },
            "2023-12-31": {
                "date": "2023-12-31",
                "epsActual": 0.55
            },
            "2022-12-31": {
                "date": "2022-12-31",
                "epsActual": -0.26
            },
            "2021-12-31": {
                "date": "2021-12-31",
                "epsActual": -2.15
            },
            "2020-12-31": {
                "date": "2020-12-31",
                "epsActual": -3.3962
            },
            "2019-12-31": {
                "date": "2019-12-31",
                "epsActual": -0.2004
            }
        }
    },
    "Financials": {
        "Balance_Sheet": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-05",
                    "currency_symbol": "USD",
                    "totalAssets": "8105870000.00",
                    "intangibleAssets": "180532000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "74866000.00",
                    "totalLiab": "4886599000.00",
                    "totalStockholderEquity": "3219271000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "213931000.00",
                    "commonStock": "2225000.00",
                    "capitalStock": "2225000.00",
                    "retainedEarnings": "41196000.00",
                    "otherLiab": null,
                    "goodWill": "1235359000.00",
                    "otherAssets": null,
                    "cash": "150183000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "608677000.00",
                    "currentDeferredRevenue": "63250000.00",
                    "netDebt": "4004971000.00",
                    "shortTermDebt": "114459000.00",
                    "shortLongTermDebt": "20705000.00",
                    "shortLongTermDebtTotal": "4155154000.00",
                    "otherStockholderEquity": "3184562000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "323002000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "30925000.00",
                    "longTermDebt": "1482099000.00",
                    "inventory": "67028000.00",
                    "accountsPayable": "217037000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-8712000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "93341000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "7782868000.00",
                    "capitalLeaseObligations": "2652350000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "55105000.00",
                    "nonCurrentLiabilitiesTotal": "4277922000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "8105870000.00",
                    "cashAndShortTermInvestments": "150183000.00",
                    "propertyPlantAndEquipmentGross": "6272488000.00",
                    "propertyPlantAndEquipmentNet": "6272488000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-285675000.00",
                    "netInvestedCapital": "4722075000.00",
                    "commonStockSharesOutstanding": "227454000.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-24",
                    "currency_symbol": "USD",
                    "totalAssets": "8789624000.00",
                    "intangibleAssets": "180810000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "49650000.00",
                    "totalLiab": "5663413000.00",
                    "totalStockholderEquity": "3126211000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "202237000.00",
                    "commonStock": "2211000.00",
                    "capitalStock": "2211000.00",
                    "retainedEarnings": "-46902000.00",
                    "otherLiab": null,
                    "goodWill": "1235359000.00",
                    "otherAssets": "80706000.00",
                    "cash": "232169000.00",
                    "cashAndEquivalents": "204807000.00",
                    "totalCurrentLiabilities": "609510000.00",
                    "currentDeferredRevenue": "60309000.00",
                    "netDebt": "6517192000.00",
                    "shortTermDebt": "113170000.00",
                    "shortLongTermDebt": "21848000.00",
                    "shortLongTermDebtTotal": "6749361000.00",
                    "otherStockholderEquity": "3183032000.00",
                    "propertyPlantEquipment": "6125316000.00",
                    "totalCurrentAssets": "385760000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "397000.00",
                    "netReceivables": "36323000.00",
                    "longTermDebt": "1485939000.00",
                    "inventory": "67618000.00",
                    "accountsPayable": "233794000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-12129999.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "80706000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "8403864000.00",
                    "capitalLeaseObligations": "2646820000.00",
                    "longTermDebtTotal": "1525165000.00",
                    "nonCurrentLiabilitiesOther": "58561000.00",
                    "nonCurrentLiabilitiesTotal": "5053902999.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "3183032000.00",
                    "liabilitiesAndStockholdersEquity": "8789624000.00",
                    "cashAndShortTermInvestments": "232169000.00",
                    "propertyPlantAndEquipmentGross": "8043253000.00",
                    "propertyPlantAndEquipmentNet": "6125316000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-223750000.00",
                    "netInvestedCapital": "4633998000.00",
                    "commonStockSharesOutstanding": "226720000.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-04",
                    "currency_symbol": "USD",
                    "totalAssets": "7826875000.00",
                    "intangibleAssets": "181088000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "41080000.00",
                    "totalLiab": "4841523000.00",
                    "totalStockholderEquity": "2985352000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "229153000.00",
                    "commonStock": "2203000.00",
                    "capitalStock": "2203000.00",
                    "retainedEarnings": "-169902000.00",
                    "otherLiab": null,
                    "goodWill": "1235359000.00",
                    "otherAssets": "94369000.00",
                    "cash": "241438000.00",
                    "cashAndEquivalents": "218897000.00",
                    "totalCurrentLiabilities": "613395000.00",
                    "currentDeferredRevenue": "55782000.00",
                    "netDebt": "3883649000.00",
                    "shortTermDebt": "102217000.00",
                    "shortLongTermDebt": "22965000.00",
                    "shortLongTermDebtTotal": "4125087000.00",
                    "otherStockholderEquity": "3164932000.00",
                    "propertyPlantEquipment": "5905793000.00",
                    "totalCurrentAssets": "410266000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "2562000.00",
                    "netReceivables": "57082000.00",
                    "longTermDebt": "1489908000.00",
                    "inventory": "70666000.00",
                    "accountsPayable": "226243000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-11881000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "94369000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "7416609000.00",
                    "capitalLeaseObligations": "2612214000.00",
                    "longTermDebtTotal": "1489908000.00",
                    "nonCurrentLiabilitiesOther": "59203000.00",
                    "nonCurrentLiabilitiesTotal": "4228128000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "3164932000.00",
                    "liabilitiesAndStockholdersEquity": "7826875000.00",
                    "cashAndShortTermInvestments": "241438000.00",
                    "propertyPlantAndEquipmentGross": "5905793000.00",
                    "propertyPlantAndEquipmentNet": "5905793000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-203129000.00",
                    "netInvestedCapital": "4498225000.00",
                    "commonStockSharesOutstanding": "226007000.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-05",
                    "currency_symbol": "USD",
                    "totalAssets": "7600207000.00",
                    "intangibleAssets": "171241000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "72904000.00",
                    "totalLiab": "4730964000.00",
                    "totalStockholderEquity": "2869243000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "283109000.00",
                    "commonStock": "2199000.00",
                    "capitalStock": "2199000.00",
                    "retainedEarnings": "-272329000.00",
                    "otherLiab": null,
                    "goodWill": "1235359000.00",
                    "otherAssets": "86197000.00",
                    "cash": "175509000.00",
                    "cashAndEquivalents": "175509000.00",
                    "totalCurrentLiabilities": "568658000.00",
                    "currentDeferredRevenue": "60861000.00",
                    "netDebt": "3910432000.00",
                    "shortTermDebt": "98248000.00",
                    "shortLongTermDebt": "22873000.00",
                    "shortLongTermDebtTotal": "4085941000.00",
                    "otherStockholderEquity": "3148712000.00",
                    "propertyPlantEquipment": "5739387000.00",
                    "totalCurrentAssets": "368023000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "4771000.00",
                    "netReceivables": "53446000.00",
                    "longTermDebt": "1493038000.00",
                    "inventory": "66164000.00",
                    "accountsPayable": "90380000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-9339000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "86197000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "7232184000.00",
                    "capitalLeaseObligations": "2570030000.00",
                    "longTermDebtTotal": "1493038000.00",
                    "nonCurrentLiabilitiesOther": "69250000.00",
                    "nonCurrentLiabilitiesTotal": "4162306000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "3148712000.00",
                    "liabilitiesAndStockholdersEquity": "7600207000.00",
                    "cashAndShortTermInvestments": "175509000.00",
                    "propertyPlantAndEquipmentGross": "5739387000.00",
                    "propertyPlantAndEquipmentNet": "5739387000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-200635000.00",
                    "netInvestedCapital": "4385154000.00",
                    "commonStockSharesOutstanding": "225511000.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-08",
                    "currency_symbol": "USD",
                    "totalAssets": "7313084000.00",
                    "intangibleAssets": "171520000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "69159000.00",
                    "totalLiab": "4578613000.00",
                    "totalStockholderEquity": "2734471000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "247867000.00",
                    "commonStock": "2179000.00",
                    "capitalStock": "2179000.00",
                    "retainedEarnings": "-344431000.00",
                    "otherLiab": null,
                    "goodWill": "1235359000.00",
                    "otherAssets": "77253000.00",
                    "cash": "59001000.00",
                    "cashAndEquivalents": "59001000.00",
                    "totalCurrentLiabilities": "522601000.00",
                    "currentDeferredRevenue": "63005000.00",
                    "netDebt": "3953731000.00",
                    "shortTermDebt": "95868000.00",
                    "shortLongTermDebt": "22732000.00",
                    "shortLongTermDebtTotal": "4012732000.00",
                    "otherStockholderEquity": "3089455000.00",
                    "propertyPlantEquipment": "5605144000.00",
                    "totalCurrentAssets": "223808000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "33164000.00",
                    "longTermDebt": "1498106000.00",
                    "inventory": "62484000.00",
                    "accountsPayable": "84148000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-12732000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "77253000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "7089276000.00",
                    "capitalLeaseObligations": "2491894000.00",
                    "longTermDebtTotal": "1498106000.00",
                    "nonCurrentLiabilitiesOther": "52717000.00",
                    "nonCurrentLiabilitiesTotal": "4056012000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "3089455000.00",
                    "liabilitiesAndStockholdersEquity": "7313084000.00",
                    "cashAndShortTermInvestments": "59001000.00",
                    "propertyPlantAndEquipmentGross": "5605144000.00",
                    "propertyPlantAndEquipmentNet": "5605144000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-298793000.00",
                    "netInvestedCapital": "4255309000.00",
                    "commonStockSharesOutstanding": "223619000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-27",
                    "currency_symbol": "USD",
                    "totalAssets": "7152537000.00",
                    "intangibleAssets": "171643000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "61312000.00",
                    "totalLiab": "4542187000.00",
                    "totalStockholderEquity": "2610350000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "246216000.00",
                    "commonStock": "2075000.00",
                    "capitalStock": "2075000.00",
                    "retainedEarnings": "-420573000.00",
                    "otherLiab": null,
                    "goodWill": "1235359000.00",
                    "otherAssets": "65172000.00",
                    "cash": "10879000.00",
                    "cashAndEquivalents": "10879000.00",
                    "totalCurrentLiabilities": "520103000.00",
                    "currentDeferredRevenue": "58252000.00",
                    "netDebt": "3976418000.00",
                    "shortTermDebt": "93046000.00",
                    "shortLongTermDebt": "22584000.00",
                    "shortLongTermDebtTotal": "3987297000.00",
                    "otherStockholderEquity": "3041645000.00",
                    "propertyPlantEquipment": "5509388000.00",
                    "totalCurrentAssets": "170975000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "38518000.00",
                    "longTermDebt": "1513157000.00",
                    "inventory": "60266000.00",
                    "accountsPayable": "87810000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-12797000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "67578000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6981562000.00",
                    "capitalLeaseObligations": "2451556000.00",
                    "longTermDebtTotal": "1542020000.00",
                    "nonCurrentLiabilitiesOther": "42578000.00",
                    "nonCurrentLiabilitiesTotal": "4022084000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "3041645000.00",
                    "liabilitiesAndStockholdersEquity": "7152537000.00",
                    "cashAndShortTermInvestments": "10879000.00",
                    "propertyPlantAndEquipmentGross": "7242947000.00",
                    "propertyPlantAndEquipmentNet": "5506982000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-349128000.00",
                    "netInvestedCapital": "4146091000.00",
                    "commonStockSharesOutstanding": "220267000.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-10-28",
                    "currency_symbol": "USD",
                    "totalAssets": "7179659000.00",
                    "intangibleAssets": "171917000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "44674000.00",
                    "totalLiab": "4617859000.00",
                    "totalStockholderEquity": "2561800000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "219714000.00",
                    "commonStock": "2066000.00",
                    "capitalStock": "2066000.00",
                    "retainedEarnings": "-457736000.00",
                    "otherLiab": null,
                    "goodWill": "1235359000.00",
                    "otherAssets": "72840000.00",
                    "cash": "120947000.00",
                    "cashAndEquivalents": "120947000.00",
                    "totalCurrentLiabilities": "456735000.00",
                    "currentDeferredRevenue": "48836000.00",
                    "netDebt": "3999971000.00",
                    "shortTermDebt": "79455000.00",
                    "shortLongTermDebt": "12439000.00",
                    "shortLongTermDebtTotal": "4120918000.00",
                    "otherStockholderEquity": "3025445000.00",
                    "propertyPlantEquipment": "5430351000.00",
                    "totalCurrentAssets": "269192000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "16106000.00",
                    "netReceivables": "44334000.00",
                    "longTermDebt": "1639752000.00",
                    "inventory": "59237000.00",
                    "accountsPayable": "70592000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-7975000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "72840000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6910467000.00",
                    "capitalLeaseObligations": "2468727000.00",
                    "longTermDebtTotal": "1639752000.00",
                    "nonCurrentLiabilitiesOther": "42004000.00",
                    "nonCurrentLiabilitiesTotal": "4161124000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "3025445000.00",
                    "liabilitiesAndStockholdersEquity": "7179659000.00",
                    "cashAndShortTermInvestments": "120947000.00",
                    "propertyPlantAndEquipmentGross": "5430351000.00",
                    "propertyPlantAndEquipmentNet": "5430351000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-187543000.00",
                    "netInvestedCapital": "4213991000.00",
                    "commonStockSharesOutstanding": "214633000.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-01",
                    "currency_symbol": "USD",
                    "totalAssets": "7124253000.00",
                    "intangibleAssets": "172196000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "40433000.00",
                    "totalLiab": "4756756000.00",
                    "totalStockholderEquity": "2367497000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "202832000.00",
                    "commonStock": "1990000.00",
                    "capitalStock": "1990000.00",
                    "retainedEarnings": "-499091000.00",
                    "otherLiab": null,
                    "goodWill": "1235359000.00",
                    "otherAssets": null,
                    "cash": "49358000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "441576000.00",
                    "currentDeferredRevenue": "51864000.00",
                    "netDebt": "4230250000.00",
                    "shortTermDebt": "74845000.00",
                    "shortLongTermDebt": "12755000.00",
                    "shortLongTermDebtTotal": "4279608000.00",
                    "otherStockholderEquity": "2873839000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "196079000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "51749000.00",
                    "longTermDebt": "1830241000.00",
                    "inventory": "54539000.00",
                    "accountsPayable": "78172000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-9241000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "76230000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6928174000.00",
                    "capitalLeaseObligations": "2436612000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "41977000.00",
                    "nonCurrentLiabilitiesTotal": "4315180000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "7124253000.00",
                    "cashAndShortTermInvestments": "49358000.00",
                    "propertyPlantAndEquipmentGross": "5444389000.00",
                    "propertyPlantAndEquipmentNet": "5444389000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-245497000.00",
                    "netInvestedCapital": "4210493000.00",
                    "commonStockSharesOutstanding": "206044000.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-07",
                    "currency_symbol": "USD",
                    "totalAssets": "7093637000.00",
                    "intangibleAssets": "172364000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "48501000.00",
                    "totalLiab": "4790778000.00",
                    "totalStockholderEquity": "2302859000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "215271000.00",
                    "commonStock": "1988000.00",
                    "capitalStock": "1988000.00",
                    "retainedEarnings": "-551896000.00",
                    "otherLiab": null,
                    "goodWill": "1235359000.00",
                    "otherAssets": "1.00",
                    "cash": "36724000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "449519000.00",
                    "currentDeferredRevenue": "53217000.00",
                    "netDebt": "4289225000.00",
                    "shortTermDebt": "84033000.00",
                    "shortLongTermDebt": "23261000.00",
                    "shortLongTermDebtTotal": "4325949000.00",
                    "otherStockholderEquity": "2861359000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "191470000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "53105000.00",
                    "longTermDebt": "1987180000.00",
                    "inventory": "53140000.00",
                    "accountsPayable": "69063000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-8592000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "76662000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6902167000.00",
                    "capitalLeaseObligations": "2315508000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "37381000.00",
                    "nonCurrentLiabilitiesTotal": "4341259000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "7093637000.00",
                    "cashAndShortTermInvestments": "36724000.00",
                    "propertyPlantAndEquipmentGross": "5417782000.00",
                    "propertyPlantAndEquipmentNet": "5417782000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-258049000.00",
                    "netInvestedCapital": "4313300000.00",
                    "commonStockSharesOutstanding": "202756000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-28",
                    "currency_symbol": "USD",
                    "totalAssets": "7032141000.00",
                    "intangibleAssets": "172127000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "32471000.00",
                    "totalLiab": "4778029000.00",
                    "totalStockholderEquity": "2254112000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "261870000.00",
                    "commonStock": "1967000.00",
                    "capitalStock": "1967000.00",
                    "retainedEarnings": "-576813000.00",
                    "otherLiab": null,
                    "goodWill": "1235359000.00",
                    "otherAssets": null,
                    "cash": "29966000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "557198000.00",
                    "currentDeferredRevenue": "49299000.00",
                    "netDebt": "4230536000.00",
                    "shortTermDebt": "132612000.00",
                    "shortLongTermDebt": "73848000.00",
                    "shortLongTermDebtTotal": "4260502000.00",
                    "otherStockholderEquity": "2835883000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "174524000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "59284000.00",
                    "longTermDebt": "1859027000.00",
                    "inventory": "52803000.00",
                    "accountsPayable": "81252000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-6925000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "75914000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6857617000.00",
                    "capitalLeaseObligations": "2327627000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "36875000.00",
                    "nonCurrentLiabilitiesTotal": "4220831000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "7032141000.00",
                    "cashAndShortTermInvestments": "29966000.00",
                    "propertyPlantAndEquipmentGross": "6889598000.00",
                    "propertyPlantAndEquipmentNet": "5374217000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-382674000.00",
                    "netInvestedCapital": "4186987000.00",
                    "commonStockSharesOutstanding": "203420000.00"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-10-31",
                    "currency_symbol": "USD",
                    "totalAssets": "6897063000.00",
                    "intangibleAssets": "172422000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "36483000.00",
                    "totalLiab": "4680174000.00",
                    "totalStockholderEquity": "2216889000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "249917000.00",
                    "commonStock": "1962000.00",
                    "capitalStock": "1962000.00",
                    "retainedEarnings": "-600497000.00",
                    "otherLiab": "92998000.00",
                    "goodWill": "1235359000.00",
                    "otherAssets": "73572000.00",
                    "cash": "25441000.00",
                    "cashAndEquivalents": "25441000.00",
                    "totalCurrentLiabilities": "523185000.00",
                    "currentDeferredRevenue": "39357000.00",
                    "netDebt": "4158903000.00",
                    "shortTermDebt": "120353000.00",
                    "shortLongTermDebt": "64033000.00",
                    "shortLongTermDebtTotal": "4184344000.00",
                    "otherStockholderEquity": "2824949000.00",
                    "propertyPlantEquipment": "5262438000.00",
                    "totalCurrentAssets": "153272000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "809108000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "42791000.00",
                    "longTermDebt": "1815965000.00",
                    "inventory": "48557000.00",
                    "accountsPayable": "76138000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-9525000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "73572000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6743791000.00",
                    "capitalLeaseObligations": "2304346000.00",
                    "longTermDebtTotal": "1815965000.00",
                    "nonCurrentLiabilitiesOther": "35621000.00",
                    "nonCurrentLiabilitiesTotal": "4156989000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "2824949000.00",
                    "liabilitiesAndStockholdersEquity": "6897063000.00",
                    "cashAndShortTermInvestments": "25441000.00",
                    "propertyPlantAndEquipmentGross": "5262438000.00",
                    "propertyPlantAndEquipmentNet": "5262438000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-369913000.00",
                    "netInvestedCapital": "4096887000.00",
                    "commonStockSharesOutstanding": "204298000.00"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-07-31",
                    "currency_symbol": "USD",
                    "totalAssets": "6828036000.00",
                    "intangibleAssets": "173056000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "42386000.00",
                    "totalLiab": "4627324000.00",
                    "totalStockholderEquity": "2200712000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "259971000.00",
                    "commonStock": "1960000.00",
                    "capitalStock": "1960000.00",
                    "retainedEarnings": "-608412000.00",
                    "otherLiab": null,
                    "goodWill": "1235029000.00",
                    "otherAssets": "74218000.00",
                    "cash": "30858000.00",
                    "cashAndEquivalents": "30858000.00",
                    "totalCurrentLiabilities": "535324000.00",
                    "currentDeferredRevenue": "41303000.00",
                    "netDebt": "4097769000.00",
                    "shortTermDebt": "119607000.00",
                    "shortLongTermDebt": "64814000.00",
                    "shortLongTermDebtTotal": "4128627000.00",
                    "otherStockholderEquity": "2814424000.00",
                    "propertyPlantEquipment": "5192317000.00",
                    "totalCurrentAssets": "153416000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "32024000.00",
                    "longTermDebt": "1792373000.00",
                    "inventory": "48148000.00",
                    "accountsPayable": "83721000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-7260000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "74218000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6674620000.00",
                    "capitalLeaseObligations": "2271440000.00",
                    "longTermDebtTotal": "1792373000.00",
                    "nonCurrentLiabilitiesOther": "35633000.00",
                    "nonCurrentLiabilitiesTotal": "4092000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "2814424000.00",
                    "liabilitiesAndStockholdersEquity": "6828036000.00",
                    "cashAndShortTermInvestments": "30858000.00",
                    "propertyPlantAndEquipmentGross": "5192317000.00",
                    "propertyPlantAndEquipmentNet": "5192317000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-381908000.00",
                    "netInvestedCapital": "4057899000.00",
                    "commonStockSharesOutstanding": "204821000.00"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-05-01",
                    "currency_symbol": "USD",
                    "totalAssets": "6735302000.00",
                    "intangibleAssets": "173063000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "48114000.00",
                    "totalLiab": "4573265000.00",
                    "totalStockholderEquity": "2162037000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "222561000.00",
                    "commonStock": "1950000.00",
                    "capitalStock": "1950000.00",
                    "retainedEarnings": "-625416000.00",
                    "otherLiab": null,
                    "goodWill": "1235029000.00",
                    "otherAssets": "72146000.00",
                    "cash": "35337000.00",
                    "cashAndEquivalents": "35337000.00",
                    "totalCurrentLiabilities": "476402000.00",
                    "currentDeferredRevenue": "42448000.00",
                    "netDebt": "4097417000.00",
                    "shortTermDebt": "118371000.00",
                    "shortLongTermDebt": "65585000.00",
                    "shortLongTermDebtTotal": "4132754000.00",
                    "otherStockholderEquity": "2794657000.00",
                    "propertyPlantEquipment": "2961992000.00",
                    "totalCurrentAssets": "156873000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "2162037000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "27189000.00",
                    "longTermDebt": "1824913000.00",
                    "inventory": "46233000.00",
                    "accountsPayable": "65058000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-9154000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "1950000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-625416000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "73142000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6578429000.00",
                    "capitalLeaseObligations": "2242256000.00",
                    "longTermDebtTotal": "1846829000.00",
                    "nonCurrentLiabilitiesOther": "34749000.00",
                    "nonCurrentLiabilitiesTotal": "4096863000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "2794657000.00",
                    "liabilitiesAndStockholdersEquity": "6735302000.00",
                    "cashAndShortTermInvestments": "35337000.00",
                    "propertyPlantAndEquipmentGross": "2961992000.00",
                    "propertyPlantAndEquipmentNet": "5097195000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-319529000.00",
                    "netInvestedCapital": "4052535000.00",
                    "commonStockSharesOutstanding": "202855000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-08",
                    "currency_symbol": "USD",
                    "totalAssets": "6625363000.00",
                    "intangibleAssets": "173404000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "36876000.00",
                    "totalLiab": "4501102000.00",
                    "totalStockholderEquity": "2124261000.00",
                    "deferredLongTermLiab": "3100000.00",
                    "otherCurrentLiab": "247085000.00",
                    "commonStock": "1943000.00",
                    "capitalStock": "1943000.00",
                    "retainedEarnings": "-652876000.00",
                    "otherLiab": "75262000.00",
                    "goodWill": "1233176000.00",
                    "otherAssets": "68661000.00",
                    "cash": "25509000.00",
                    "cashAndEquivalents": "25509000.00",
                    "totalCurrentLiabilities": "457406000.00",
                    "currentDeferredRevenue": "36859000.00",
                    "netDebt": "4009729000.00",
                    "shortTermDebt": "67116000.00",
                    "shortLongTermDebt": "15224000.00",
                    "shortLongTermDebtTotal": "4035238000.00",
                    "otherStockholderEquity": "2784416000.00",
                    "propertyPlantEquipment": "2901242000.00",
                    "totalCurrentAssets": "131036000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "2124261000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "22996000.00",
                    "longTermDebt": "1805698000.00",
                    "inventory": "45655000.00",
                    "accountsPayable": "73973000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-9222000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "1943000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-652876000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "69744000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6494327000.00",
                    "capitalLeaseObligations": "2215112000.00",
                    "longTermDebtTotal": "1806010000.00",
                    "nonCurrentLiabilitiesOther": "34181000.00",
                    "nonCurrentLiabilitiesTotal": "4043696000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "2784416000.00",
                    "liabilitiesAndStockholdersEquity": "6625363000.00",
                    "cashAndShortTermInvestments": "25509000.00",
                    "propertyPlantAndEquipmentGross": "2901242000.00",
                    "propertyPlantAndEquipmentNet": "5018003000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-326370000.00",
                    "netInvestedCapital": "3945183000.00",
                    "commonStockSharesOutstanding": "196378000.00"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-11-09",
                    "currency_symbol": "USD",
                    "totalAssets": "6601547000.00",
                    "intangibleAssets": "173492000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "36723000.00",
                    "totalLiab": "4496374000.00",
                    "totalStockholderEquity": "2105173000.00",
                    "deferredLongTermLiab": "3300000.00",
                    "otherCurrentLiab": "246037000.00",
                    "commonStock": "1940000.00",
                    "capitalStock": "1940000.00",
                    "retainedEarnings": "-666602000.00",
                    "otherLiab": "57206000.00",
                    "goodWill": "1233176000.00",
                    "otherAssets": "65403000.00",
                    "cash": "107069000.00",
                    "cashAndEquivalents": "107069000.00",
                    "totalCurrentLiabilities": "457167000.00",
                    "currentDeferredRevenue": "32296000.00",
                    "netDebt": "3941645000.00",
                    "shortTermDebt": "66713000.00",
                    "shortLongTermDebt": "15046000.00",
                    "shortLongTermDebtTotal": "4048714000.00",
                    "otherStockholderEquity": "2780190000.00",
                    "propertyPlantEquipment": "2772385000.00",
                    "totalCurrentAssets": "208263000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "2105173000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "20387000.00",
                    "longTermDebt": "1775248000.00",
                    "inventory": "44084000.00",
                    "accountsPayable": "72951000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-10355000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "1940000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-666602000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "65403000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6393284000.00",
                    "capitalLeaseObligations": "2258420000.00",
                    "longTermDebtTotal": "1775546000.00",
                    "nonCurrentLiabilitiesOther": "13265000.00",
                    "nonCurrentLiabilitiesTotal": "4039207000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "2780190000.00",
                    "liabilitiesAndStockholdersEquity": "6601547000.00",
                    "cashAndShortTermInvestments": "107069000.00",
                    "propertyPlantAndEquipmentGross": "2772385000.00",
                    "propertyPlantAndEquipmentNet": "4921213000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-248904000.00",
                    "netInvestedCapital": "3895467000.00",
                    "commonStockSharesOutstanding": "198381000.00"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-08-10",
                    "currency_symbol": "USD",
                    "totalAssets": "6499244000.00",
                    "intangibleAssets": "173425000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "41125000.00",
                    "totalLiab": "4420587000.00",
                    "totalStockholderEquity": "2078657000.00",
                    "deferredLongTermLiab": "3500000.00",
                    "otherCurrentLiab": "239929000.00",
                    "commonStock": "1938000.00",
                    "capitalStock": "1938000.00",
                    "retainedEarnings": "-691334000.00",
                    "otherLiab": "59782000.00",
                    "goodWill": "1233176000.00",
                    "otherAssets": "63536000.00",
                    "cash": "61289000.00",
                    "cashAndEquivalents": "61289000.00",
                    "totalCurrentLiabilities": "459283000.00",
                    "currentDeferredRevenue": "41190000.00",
                    "netDebt": "3911260000.00",
                    "shortTermDebt": "71027000.00",
                    "shortLongTermDebt": "21727000.00",
                    "shortLongTermDebtTotal": "3972549000.00",
                    "otherStockholderEquity": "2772393000.00",
                    "propertyPlantEquipment": "2794332000.00",
                    "totalCurrentAssets": "174407000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "2078657000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "28259000.00",
                    "longTermDebt": "1807418000.00",
                    "inventory": "43734000.00",
                    "accountsPayable": "75286000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-4340000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "1938000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-691334000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "63536000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6324837000.00",
                    "capitalLeaseObligations": "2143404000.00",
                    "longTermDebtTotal": "1807790000.00",
                    "nonCurrentLiabilitiesOther": "13639000.00",
                    "nonCurrentLiabilitiesTotal": "3961304000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "2772393000.00",
                    "liabilitiesAndStockholdersEquity": "6499244000.00",
                    "cashAndShortTermInvestments": "61289000.00",
                    "propertyPlantAndEquipmentGross": "2794332000.00",
                    "propertyPlantAndEquipmentNet": "4854700000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-284876000.00",
                    "netInvestedCapital": "3907802000.00",
                    "commonStockSharesOutstanding": "193692000.00"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-05-11",
                    "currency_symbol": "USD",
                    "totalAssets": "6333440000.00",
                    "intangibleAssets": "173766000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "40411000.00",
                    "totalLiab": "4256440000.00",
                    "totalStockholderEquity": "2077000000.00",
                    "deferredLongTermLiab": "3700000.00",
                    "otherCurrentLiab": "196267000.00",
                    "commonStock": "1931000.00",
                    "capitalStock": "1931000.00",
                    "retainedEarnings": "-689049000.00",
                    "otherLiab": "66223000.00",
                    "goodWill": "1233176000.00",
                    "otherAssets": "56948000.00",
                    "cash": "41096000.00",
                    "cashAndEquivalents": "41096000.00",
                    "totalCurrentLiabilities": "413842000.00",
                    "currentDeferredRevenue": "40565000.00",
                    "netDebt": "3806424000.00",
                    "shortTermDebt": "71695000.00",
                    "shortLongTermDebt": "23793000.00",
                    "shortLongTermDebtTotal": "3847520000.00",
                    "otherStockholderEquity": "2765503000.00",
                    "propertyPlantEquipment": "2789418000.00",
                    "totalCurrentAssets": "143061000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "2077000000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "19588000.00",
                    "longTermDebt": "1804082000.00",
                    "inventory": "41966000.00",
                    "accountsPayable": "75592000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-1385000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "1931000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-689049000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "58667000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6190379000.00",
                    "capitalLeaseObligations": "2019645000.00",
                    "longTermDebtTotal": "1804632000.00",
                    "nonCurrentLiabilitiesOther": "15382000.00",
                    "nonCurrentLiabilitiesTotal": "3842598000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "2765503000.00",
                    "liabilitiesAndStockholdersEquity": "6333440000.00",
                    "cashAndShortTermInvestments": "41096000.00",
                    "propertyPlantAndEquipmentGross": "2789418000.00",
                    "propertyPlantAndEquipmentNet": "4724770000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-270781000.00",
                    "netInvestedCapital": "3904875000.00",
                    "commonStockSharesOutstanding": "192465000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-10",
                    "currency_symbol": "USD",
                    "totalAssets": "6256675000.00",
                    "intangibleAssets": "174241000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "33934000.00",
                    "totalLiab": "4165283000.00",
                    "totalStockholderEquity": "2091392000.00",
                    "deferredLongTermLiab": "4000000.00",
                    "otherCurrentLiab": "196902000.00",
                    "commonStock": "1931000.00",
                    "capitalStock": "1931000.00",
                    "retainedEarnings": "-651083000.00",
                    "otherLiab": "72672000.00",
                    "goodWill": "1233176000.00",
                    "otherAssets": "59669000.00",
                    "cash": "31637000.00",
                    "cashAndEquivalents": "31637000.00",
                    "totalCurrentLiabilities": "406252000.00",
                    "currentDeferredRevenue": "33871000.00",
                    "netDebt": "3725181000.00",
                    "shortTermDebt": "71216000.00",
                    "shortLongTermDebt": "23527000.00",
                    "shortLongTermDebtTotal": "3756818000.00",
                    "otherStockholderEquity": "2743560000.00",
                    "propertyPlantEquipment": "2791464000.00",
                    "totalCurrentAssets": "131524000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "2091392000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "24946000.00",
                    "longTermDebt": "1775719000.00",
                    "inventory": "41007000.00",
                    "accountsPayable": "71308000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-3016000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "1931000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-651083000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "61742000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6125151000.00",
                    "capitalLeaseObligations": "1957572000.00",
                    "longTermDebtTotal": "1776476000.00",
                    "nonCurrentLiabilitiesOther": "18216000.00",
                    "nonCurrentLiabilitiesTotal": "3759031000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "2743560000.00",
                    "liabilitiesAndStockholdersEquity": "6256675000.00",
                    "cashAndShortTermInvestments": "31637000.00",
                    "propertyPlantAndEquipmentGross": "2791464000.00",
                    "propertyPlantAndEquipmentNet": "4655992000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-274728000.00",
                    "netInvestedCapital": "3890638000.00",
                    "commonStockSharesOutstanding": "185956000.00"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-11-17",
                    "currency_symbol": "USD",
                    "totalAssets": "6157501000.00",
                    "intangibleAssets": "173604000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "29569000.00",
                    "totalLiab": "4802745000.00",
                    "totalStockholderEquity": "1354756000.00",
                    "deferredLongTermLiab": "1700000.00",
                    "otherCurrentLiab": "200452000.00",
                    "commonStock": "1452000.00",
                    "capitalStock": "155072000.00",
                    "retainedEarnings": "-346313000.00",
                    "otherLiab": "156682000.00",
                    "goodWill": "1233176000.00",
                    "otherAssets": "55425000.00",
                    "cash": "44827000.00",
                    "cashAndEquivalents": "44827000.00",
                    "totalCurrentLiabilities": "411779000.00",
                    "currentDeferredRevenue": "28190000.00",
                    "netDebt": "4266818000.00",
                    "shortTermDebt": "77361000.00",
                    "shortLongTermDebt": "31841000.00",
                    "shortLongTermDebtTotal": "4311645000.00",
                    "otherStockholderEquity": "1548904000.00",
                    "propertyPlantEquipment": "4563350000.00",
                    "totalCurrentAssets": "131946000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-205644000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "17437000.00",
                    "longTermDebt": "2331500000.00",
                    "inventory": "40113000.00",
                    "accountsPayable": "71962000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-2907000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "1452000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-346313000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "55425000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6025555000.00",
                    "capitalLeaseObligations": "1946921000.00",
                    "longTermDebtTotal": "2332507000.00",
                    "nonCurrentLiabilitiesOther": "25027000.00",
                    "nonCurrentLiabilitiesTotal": "4390966000.00",
                    "negativeGoodwill": null,
                    "warrants": "153620000.00",
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "1548904000.00",
                    "liabilitiesAndStockholdersEquity": "6157501000.00",
                    "cashAndShortTermInvestments": "44827000.00",
                    "propertyPlantAndEquipmentGross": "2699104000.00",
                    "propertyPlantAndEquipmentNet": "4563350000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-279833000.00",
                    "netInvestedCapital": "3564477000.00",
                    "commonStockSharesOutstanding": "198118580.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "6119663000.00",
                    "intangibleAssets": "164024000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "35587000.00",
                    "totalLiab": "4718658000.00",
                    "totalStockholderEquity": "1401005000.00",
                    "deferredLongTermLiab": "1800000.00",
                    "otherCurrentLiab": "195090000.00",
                    "commonStock": "1452000.00",
                    "capitalStock": "152788000.00",
                    "retainedEarnings": "-300871000.00",
                    "otherLiab": "172402000.00",
                    "goodWill": "1233176000.00",
                    "otherAssets": "54474000.00",
                    "cash": "104200000.00",
                    "cashAndEquivalents": "104200000.00",
                    "totalCurrentLiabilities": "423679000.00",
                    "currentDeferredRevenue": "41054000.00",
                    "netDebt": "4093976000.00",
                    "shortTermDebt": "76907000.00",
                    "shortLongTermDebt": "31581000.00",
                    "shortLongTermDebtTotal": "4198176000.00",
                    "otherStockholderEquity": "1549591000.00",
                    "propertyPlantEquipment": "4471548000.00",
                    "totalCurrentAssets": "196441000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-147531000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "18575000.00",
                    "longTermDebt": "2337630000.00",
                    "inventory": "38079000.00",
                    "accountsPayable": "81763000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-503000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "57141000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "5923222000.00",
                    "capitalLeaseObligations": "1828965000.00",
                    "longTermDebtTotal": "2338938000.00",
                    "nonCurrentLiabilitiesOther": "25719000.00",
                    "nonCurrentLiabilitiesTotal": "4294979000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "1564591000.00",
                    "liabilitiesAndStockholdersEquity": "6119663000.00",
                    "cashAndShortTermInvestments": "104200000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "4468881000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-227238000.00",
                    "netInvestedCapital": "3618880000.00",
                    "commonStockSharesOutstanding": "198118580.00"
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "6174185000.00",
                    "intangibleAssets": "164222000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "29753000.00",
                    "totalLiab": "4684108000.00",
                    "totalStockholderEquity": "1490077000.00",
                    "deferredLongTermLiab": "2000000.00",
                    "otherCurrentLiab": "131194000.00",
                    "commonStock": "1452000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-224515000.00",
                    "otherLiab": "190571000.00",
                    "goodWill": "1233176000.00",
                    "otherAssets": "53985000.00",
                    "cash": "168166000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "353719000.00",
                    "currentDeferredRevenue": "36538000.00",
                    "netDebt": "4052915000.00",
                    "shortTermDebt": "81263000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "4221081000.00",
                    "otherStockholderEquity": "1565623000.00",
                    "propertyPlantEquipment": "4450463000.00",
                    "totalCurrentAssets": "251305000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-71906000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "16548000.00",
                    "longTermDebt": "2345646000.00",
                    "inventory": "36838000.00",
                    "accountsPayable": "104724000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-2068000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "62752000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "5922880000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "2347066000.00",
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "4330389000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "1565623000.00",
                    "liabilitiesAndStockholdersEquity": "6174185000.00",
                    "cashAndShortTermInvestments": "168166000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "4447730000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "191478758.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "6017558000.00",
                    "intangibleAssets": "164419000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "79025000.00",
                    "totalLiab": "4536145000.00",
                    "totalStockholderEquity": "1481413000.00",
                    "deferredLongTermLiab": "1300000.00",
                    "otherCurrentLiab": "125425000.00",
                    "commonStock": "1452000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-71714000.00",
                    "otherLiab": "220088000.00",
                    "goodWill": "1233176000.00",
                    "otherAssets": "50660000.00",
                    "cash": "33195000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "443132000.00",
                    "currentDeferredRevenue": "42274000.00",
                    "netDebt": "4028842000.00",
                    "shortTermDebt": "190314000.00",
                    "shortLongTermDebt": "139266000.00",
                    "shortLongTermDebtTotal": "4062037000.00",
                    "otherStockholderEquity": "1554905000.00",
                    "propertyPlantEquipment": "4403604000.00",
                    "totalCurrentAssets": "165699000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "83818000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "17203000.00",
                    "longTermDebt": "2133330000.00",
                    "inventory": "36276000.00",
                    "accountsPayable": "54104000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-3230000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "52955000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "5851859000.00",
                    "capitalLeaseObligations": "1789441000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "26168000.00",
                    "nonCurrentLiabilitiesTotal": "4093013000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "6017558000.00",
                    "cashAndShortTermInvestments": "33195000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "4401309000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-277433000.00",
                    "netInvestedCapital": "3754009000.00",
                    "commonStockSharesOutstanding": "191478758.00"
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "56898000.00",
                    "totalLiab": null,
                    "totalStockholderEquity": null,
                    "deferredLongTermLiab": "1300000.00",
                    "otherCurrentLiab": "83607000.00",
                    "commonStock": "1452000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-71714000.00",
                    "otherLiab": "220088000.00",
                    "goodWill": null,
                    "otherAssets": "50660000.00",
                    "cash": null,
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "443132000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": null,
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": "-18230000.00",
                    "propertyPlantEquipment": "4403604000.00",
                    "totalCurrentAssets": "165699000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "83818000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "21395000.00",
                    "longTermDebt": null,
                    "inventory": "36276000.00",
                    "accountsPayable": "54104000.00",
                    "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": "191478758.00"
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-30",
                    "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": "191478758.00"
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-31",
                    "currency_symbol": null,
                    "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": "144959000.00"
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-24",
                    "currency_symbol": "USD",
                    "totalAssets": "8789624000.00",
                    "intangibleAssets": "180810000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "49650000.00",
                    "totalLiab": "5663413000.00",
                    "totalStockholderEquity": "3126211000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "202237000.00",
                    "commonStock": "2211000.00",
                    "capitalStock": "2211000.00",
                    "retainedEarnings": "-46902000.00",
                    "otherLiab": null,
                    "goodWill": "1235359000.00",
                    "otherAssets": "80706000.00",
                    "cash": "232169000.00",
                    "cashAndEquivalents": "204807000.00",
                    "totalCurrentLiabilities": "609510000.00",
                    "currentDeferredRevenue": "60309000.00",
                    "netDebt": "6517192000.00",
                    "shortTermDebt": "113170000.00",
                    "shortLongTermDebt": "21848000.00",
                    "shortLongTermDebtTotal": "6749361000.00",
                    "otherStockholderEquity": "3183032000.00",
                    "propertyPlantEquipment": "6125316000.00",
                    "totalCurrentAssets": "385760000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "397000.00",
                    "netReceivables": "36323000.00",
                    "longTermDebt": "1485939000.00",
                    "inventory": "67618000.00",
                    "accountsPayable": "233794000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-12129999.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "80706000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "8403864000.00",
                    "capitalLeaseObligations": "2646820000.00",
                    "longTermDebtTotal": "1525165000.00",
                    "nonCurrentLiabilitiesOther": "58561000.00",
                    "nonCurrentLiabilitiesTotal": "5053902999.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "3183032000.00",
                    "liabilitiesAndStockholdersEquity": "8789624000.00",
                    "cashAndShortTermInvestments": "232169000.00",
                    "propertyPlantAndEquipmentGross": "8043253000.00",
                    "propertyPlantAndEquipmentNet": "6125316000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-223750000.00",
                    "netInvestedCapital": "4633998000.00",
                    "commonStockSharesOutstanding": "225495000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-27",
                    "currency_symbol": "USD",
                    "totalAssets": "7152537000.00",
                    "intangibleAssets": "171643000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "61312000.00",
                    "totalLiab": "4542187000.00",
                    "totalStockholderEquity": "2610350000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "246216000.00",
                    "commonStock": "2075000.00",
                    "capitalStock": "2075000.00",
                    "retainedEarnings": "-420573000.00",
                    "otherLiab": null,
                    "goodWill": "1235359000.00",
                    "otherAssets": "65172000.00",
                    "cash": "10879000.00",
                    "cashAndEquivalents": "10879000.00",
                    "totalCurrentLiabilities": "520103000.00",
                    "currentDeferredRevenue": "58252000.00",
                    "netDebt": "3976418000.00",
                    "shortTermDebt": "93046000.00",
                    "shortLongTermDebt": "22584000.00",
                    "shortLongTermDebtTotal": "3987297000.00",
                    "otherStockholderEquity": "3041645000.00",
                    "propertyPlantEquipment": "5509388000.00",
                    "totalCurrentAssets": "170975000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "38518000.00",
                    "longTermDebt": "1513157000.00",
                    "inventory": "60266000.00",
                    "accountsPayable": "87810000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-12797000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "67578000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6981562000.00",
                    "capitalLeaseObligations": "2451556000.00",
                    "longTermDebtTotal": "1542020000.00",
                    "nonCurrentLiabilitiesOther": "42578000.00",
                    "nonCurrentLiabilitiesTotal": "4022084000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "3041645000.00",
                    "liabilitiesAndStockholdersEquity": "7152537000.00",
                    "cashAndShortTermInvestments": "10879000.00",
                    "propertyPlantAndEquipmentGross": "7242947000.00",
                    "propertyPlantAndEquipmentNet": "5506982000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-349128000.00",
                    "netInvestedCapital": "4146091000.00",
                    "commonStockSharesOutstanding": "211164000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-28",
                    "currency_symbol": "USD",
                    "totalAssets": "7032141000.00",
                    "intangibleAssets": "172127000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "32471000.00",
                    "totalLiab": "4778029000.00",
                    "totalStockholderEquity": "2254112000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "261870000.00",
                    "commonStock": "1967000.00",
                    "capitalStock": "1967000.00",
                    "retainedEarnings": "-576813000.00",
                    "otherLiab": null,
                    "goodWill": "1235359000.00",
                    "otherAssets": "843043000.00",
                    "cash": "29966000.00",
                    "cashAndEquivalents": "29966000.00",
                    "totalCurrentLiabilities": "557198000.00",
                    "currentDeferredRevenue": "49299000.00",
                    "netDebt": "4230536000.00",
                    "shortTermDebt": "132612000.00",
                    "shortLongTermDebt": "73848000.00",
                    "shortLongTermDebtTotal": "4260502000.00",
                    "otherStockholderEquity": "2835883000.00",
                    "propertyPlantEquipment": "5375623000.00",
                    "totalCurrentAssets": "174524000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "59284000.00",
                    "longTermDebt": "1859027000.00",
                    "inventory": "52803000.00",
                    "accountsPayable": "81252000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-6925000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "75914000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6857617000.00",
                    "capitalLeaseObligations": "2327627000.00",
                    "longTermDebtTotal": "1882961000.00",
                    "nonCurrentLiabilitiesOther": "36875000.00",
                    "nonCurrentLiabilitiesTotal": "4220831000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "2835883000.00",
                    "liabilitiesAndStockholdersEquity": "7032141000.00",
                    "cashAndShortTermInvestments": "29966000.00",
                    "propertyPlantAndEquipmentGross": "6889598000.00",
                    "propertyPlantAndEquipmentNet": "5374217000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-382674000.00",
                    "netInvestedCapital": "4186987000.00",
                    "commonStockSharesOutstanding": "204005000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-08",
                    "currency_symbol": "USD",
                    "totalAssets": "6625363000.00",
                    "intangibleAssets": "173404000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "36876000.00",
                    "totalLiab": "4501102000.00",
                    "totalStockholderEquity": "2124261000.00",
                    "deferredLongTermLiab": "3100000.00",
                    "otherCurrentLiab": "247085000.00",
                    "commonStock": "1943000.00",
                    "capitalStock": "1943000.00",
                    "retainedEarnings": "-652876000.00",
                    "otherLiab": "75262000.00",
                    "goodWill": "1233176000.00",
                    "otherAssets": "68661000.00",
                    "cash": "25509000.00",
                    "cashAndEquivalents": "25509000.00",
                    "totalCurrentLiabilities": "457406000.00",
                    "currentDeferredRevenue": "36859000.00",
                    "netDebt": "4009729000.00",
                    "shortTermDebt": "67116000.00",
                    "shortLongTermDebt": "15224000.00",
                    "shortLongTermDebtTotal": "4035238000.00",
                    "otherStockholderEquity": "2784416000.00",
                    "propertyPlantEquipment": "2901242000.00",
                    "totalCurrentAssets": "131036000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "2124261000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "22996000.00",
                    "longTermDebt": "1805698000.00",
                    "inventory": "45655000.00",
                    "accountsPayable": "73973000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-9222000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "1943000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-652876000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "69744000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6494327000.00",
                    "capitalLeaseObligations": "2215112000.00",
                    "longTermDebtTotal": "1827567000.00",
                    "nonCurrentLiabilitiesOther": "34181000.00",
                    "nonCurrentLiabilitiesTotal": "4043696000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "2784416000.00",
                    "liabilitiesAndStockholdersEquity": "6625363000.00",
                    "cashAndShortTermInvestments": "25509000.00",
                    "propertyPlantAndEquipmentGross": "2901242000.00",
                    "propertyPlantAndEquipmentNet": "5018003000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-326370000.00",
                    "netInvestedCapital": "3945183000.00",
                    "commonStockSharesOutstanding": "193570000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-10",
                    "currency_symbol": "USD",
                    "totalAssets": "6256675000.00",
                    "intangibleAssets": "174241000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "33934000.00",
                    "totalLiab": "4165283000.00",
                    "totalStockholderEquity": "2091392000.00",
                    "deferredLongTermLiab": "4000000.00",
                    "otherCurrentLiab": "196902000.00",
                    "commonStock": "1931000.00",
                    "capitalStock": "1931000.00",
                    "retainedEarnings": "-651083000.00",
                    "otherLiab": "72672000.00",
                    "goodWill": "1233176000.00",
                    "otherAssets": "59669000.00",
                    "cash": "31637000.00",
                    "cashAndEquivalents": "31637000.00",
                    "totalCurrentLiabilities": "406252000.00",
                    "currentDeferredRevenue": "33871000.00",
                    "netDebt": "3725181000.00",
                    "shortTermDebt": "71216000.00",
                    "shortLongTermDebt": "23527000.00",
                    "shortLongTermDebtTotal": "3756818000.00",
                    "otherStockholderEquity": "2743560000.00",
                    "propertyPlantEquipment": "2791464000.00",
                    "totalCurrentAssets": "131524000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "2091392000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "24946000.00",
                    "longTermDebt": "1775719000.00",
                    "inventory": "41007000.00",
                    "accountsPayable": "71308000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-3016000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "1931000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-651083000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "61742000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "6125151000.00",
                    "capitalLeaseObligations": "1957572000.00",
                    "longTermDebtTotal": "1776476000.00",
                    "nonCurrentLiabilitiesOther": "18216000.00",
                    "nonCurrentLiabilitiesTotal": "3759031000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "2743560000.00",
                    "liabilitiesAndStockholdersEquity": "6256675000.00",
                    "cashAndShortTermInvestments": "31637000.00",
                    "propertyPlantAndEquipmentGross": "2791464000.00",
                    "propertyPlantAndEquipmentNet": "4655992000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-274728000.00",
                    "netInvestedCapital": "3890638000.00",
                    "commonStockSharesOutstanding": "193060000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "6017558000.00",
                    "intangibleAssets": "164419000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "74833000.00",
                    "totalLiab": "4536145000.00",
                    "totalStockholderEquity": "1481413000.00",
                    "deferredLongTermLiab": "1300000.00",
                    "otherCurrentLiab": "125425000.00",
                    "commonStock": "1452000.00",
                    "capitalStock": "1452000.00",
                    "retainedEarnings": "-71714000.00",
                    "otherLiab": "220088000.00",
                    "goodWill": "1233176000.00",
                    "otherAssets": "50660000.00",
                    "cash": "33195000.00",
                    "cashAndEquivalents": "33195000.00",
                    "totalCurrentLiabilities": "443132000.00",
                    "currentDeferredRevenue": "42274000.00",
                    "netDebt": "4028842000.00",
                    "shortTermDebt": "190314000.00",
                    "shortLongTermDebt": "139266000.00",
                    "shortLongTermDebtTotal": "4062037000.00",
                    "otherStockholderEquity": "1554905000.00",
                    "propertyPlantEquipment": "4403604000.00",
                    "totalCurrentAssets": "165699000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "83818000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "21395000.00",
                    "longTermDebt": "2133330000.00",
                    "inventory": "36276000.00",
                    "accountsPayable": "54104000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-3230000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "52955000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "5851859000.00",
                    "capitalLeaseObligations": "1789441000.00",
                    "longTermDebtTotal": "2134532000.00",
                    "nonCurrentLiabilitiesOther": "26168000.00",
                    "nonCurrentLiabilitiesTotal": "4093013000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "1569905000.00",
                    "liabilitiesAndStockholdersEquity": "6017558000.00",
                    "cashAndShortTermInvestments": "33195000.00",
                    "propertyPlantAndEquipmentGross": "5365501000.00",
                    "propertyPlantAndEquipmentNet": "4401309000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-277433000.00",
                    "netInvestedCapital": "3754009000.00",
                    "commonStockSharesOutstanding": "191478758.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "6176147000.00",
                    "intangibleAssets": "168243000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "60167000.00",
                    "totalLiab": "4425964000.00",
                    "totalStockholderEquity": "1750183000.00",
                    "deferredLongTermLiab": "2100000.00",
                    "otherCurrentLiab": "204298000.00",
                    "commonStock": "1416000.00",
                    "capitalStock": "1416000.00",
                    "retainedEarnings": "288478000.00",
                    "otherLiab": "316683000.00",
                    "goodWill": "1233176000.00",
                    "otherAssets": "54814000.00",
                    "cash": "47951000.00",
                    "cashAndEquivalents": "47951000.00",
                    "totalCurrentLiabilities": "391589000.00",
                    "currentDeferredRevenue": "44786000.00",
                    "netDebt": "3727792000.00",
                    "shortTermDebt": "58965000.00",
                    "shortLongTermDebt": "36225000.00",
                    "shortLongTermDebtTotal": "3775743000.00",
                    "otherStockholderEquity": "1464941000.00",
                    "propertyPlantEquipment": "4509131000.00",
                    "totalCurrentAssets": "210783000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "348764000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "58359000.00",
                    "longTermDebt": "2223735000.00",
                    "inventory": "44306000.00",
                    "accountsPayable": "53952000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-4652000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "57673000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "5965364000.00",
                    "capitalLeaseObligations": "1515783000.00",
                    "longTermDebtTotal": "2224649000.00",
                    "nonCurrentLiabilitiesOther": "22592000.00",
                    "nonCurrentLiabilitiesTotal": "4034375000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "1479941000.00",
                    "liabilitiesAndStockholdersEquity": "6176147000.00",
                    "cashAndShortTermInvestments": "47951000.00",
                    "propertyPlantAndEquipmentGross": "5277280000.00",
                    "propertyPlantAndEquipmentNet": "4506272000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-180806000.00",
                    "netInvestedCapital": "4010143000.00",
                    "commonStockSharesOutstanding": "191478758.00"
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2018-12-31",
                    "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": "191478758.00"
                }
            }
        },
        "Cash_Flow": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-05",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-260112000.00",
                    "netBorrowings": "-6103000.00",
                    "totalCashFromFinancingActivities": "-20498000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "88098000.00",
                    "changeInCash": "-81986000.00",
                    "beginPeriodCashFlow": "232169000.00",
                    "endPeriodCashFlow": "150183000.00",
                    "totalCashFromOperatingActivities": "198793000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "80693000.00",
                    "otherCashflowsFromInvestingActivities": "-96000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "579000.00",
                    "changeToAccountReceivables": "-1527000.00",
                    "salePurchaseOfStock": "-10702000.00",
                    "otherCashflowsFromFinancingActivities": "-11021000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "260016000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "5526000.00",
                    "stockBasedCompensation": "10548000.00",
                    "otherNonCashItems": "5499000.00",
                    "freeCashFlow": "-61223000.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-24",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-249652000.00",
                    "netBorrowings": "-16490000.00",
                    "totalCashFromFinancingActivities": "462000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "123000000.00",
                    "changeInCash": "-9269000.00",
                    "beginPeriodCashFlow": "241438000.00",
                    "endPeriodCashFlow": "232169000.00",
                    "totalCashFromOperatingActivities": "239859000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "77344000.00",
                    "otherCashflowsFromInvestingActivities": "-83920000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "3059000.00",
                    "changeToAccountReceivables": "20485000.00",
                    "salePurchaseOfStock": "46777000.00",
                    "otherCashflowsFromFinancingActivities": "9666000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "304503000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "10911000.00",
                    "stockBasedCompensation": "6571000.00",
                    "otherNonCashItems": "-4541000.00",
                    "freeCashFlow": "-64644000.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-04",
                    "currency_symbol": "USD",
                    "investments": "-205432000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-205432000.00",
                    "netBorrowings": "-3511000.00",
                    "totalCashFromFinancingActivities": "-365000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "102427000.00",
                    "changeInCash": "45189000.00",
                    "beginPeriodCashFlow": "196249000.00",
                    "endPeriodCashFlow": "241438000.00",
                    "totalCashFromOperatingActivities": "251112000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "75094000.00",
                    "otherCashflowsFromInvestingActivities": "155833000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "5860000.00",
                    "changeToAccountReceivables": "10738000.00",
                    "salePurchaseOfStock": "39491000.00",
                    "otherCashflowsFromFinancingActivities": "24000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "222494000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-12100000.00",
                    "stockBasedCompensation": "16891000.00",
                    "otherNonCashItems": "27375000.00",
                    "freeCashFlow": "28618000.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-05",
                    "currency_symbol": "USD",
                    "investments": "-89008000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-89008000.00",
                    "netBorrowings": "4316000.00",
                    "totalCashFromFinancingActivities": "11911000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "72102000.00",
                    "changeInCash": "118778000.00",
                    "beginPeriodCashFlow": "77471000.00",
                    "endPeriodCashFlow": "196249000.00",
                    "totalCashFromOperatingActivities": "195698000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "72988000.00",
                    "otherCashflowsFromInvestingActivities": "-5775000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-3644000.00",
                    "changeToAccountReceivables": "-14903000.00",
                    "salePurchaseOfStock": "1875000.00",
                    "otherCashflowsFromFinancingActivities": "-266000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "222004000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-5826000.00",
                    "stockBasedCompensation": "16379000.00",
                    "otherNonCashItems": "21739000.00",
                    "freeCashFlow": "-26306000.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-08",
                    "currency_symbol": "USD",
                    "investments": "-141643000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-141643000.00",
                    "netBorrowings": "-16401000.00",
                    "totalCashFromFinancingActivities": "7380000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "76142000.00",
                    "changeInCash": "49593000.00",
                    "beginPeriodCashFlow": "27878000.00",
                    "endPeriodCashFlow": "77471000.00",
                    "totalCashFromOperatingActivities": "183856000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "70919000.00",
                    "otherCashflowsFromInvestingActivities": "839000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-2216000.00",
                    "changeToAccountReceivables": "4165000.00",
                    "salePurchaseOfStock": "27880000.00",
                    "otherCashflowsFromFinancingActivities": "-4099000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "142482000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "17926000.00",
                    "stockBasedCompensation": "11909000.00",
                    "otherNonCashItems": "5783000.00",
                    "freeCashFlow": "41374000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-27",
                    "currency_symbol": "USD",
                    "investments": "-130641000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-130641000.00",
                    "netBorrowings": "1292246000.00",
                    "totalCashFromFinancingActivities": "-141637000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "37163000.00",
                    "changeInCash": "-109175000.00",
                    "beginPeriodCashFlow": "137053000.00",
                    "endPeriodCashFlow": "27878000.00",
                    "totalCashFromOperatingActivities": "163141000.00",
                    "issuanceOfCapitalStock": "-393000.00",
                    "depreciation": "69613000.00",
                    "otherCashflowsFromInvestingActivities": "5974000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-1076000.00",
                    "changeToAccountReceivables": "1081000.00",
                    "salePurchaseOfStock": "152715000.00",
                    "otherCashflowsFromFinancingActivities": "-1433490000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "136322000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "593000.00",
                    "stockBasedCompensation": "20584000.00",
                    "otherNonCashItems": "27424000.00",
                    "freeCashFlow": "26819000.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-10-28",
                    "currency_symbol": "USD",
                    "investments": "-7822000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-7822000.00",
                    "netBorrowings": "-196188000.00",
                    "totalCashFromFinancingActivities": "-55646000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "41355000.00",
                    "changeInCash": "87695000.00",
                    "beginPeriodCashFlow": "49358000.00",
                    "endPeriodCashFlow": "137053000.00",
                    "totalCashFromOperatingActivities": "151146000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "69451000.00",
                    "otherCashflowsFromInvestingActivities": "4992000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-4687000.00",
                    "changeToAccountReceivables": "1482000.00",
                    "salePurchaseOfStock": "1462000.00",
                    "otherCashflowsFromFinancingActivities": "-1873000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "87106000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-3848000.00",
                    "stockBasedCompensation": "11752000.00",
                    "otherNonCashItems": "23248000.00",
                    "freeCashFlow": "64040000.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-01",
                    "currency_symbol": "USD",
                    "investments": "4307000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "4307000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-162077000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "52805000.00",
                    "changeInCash": "12634000.00",
                    "beginPeriodCashFlow": "36724000.00",
                    "endPeriodCashFlow": "49358000.00",
                    "totalCashFromOperatingActivities": "170423000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "69714000.00",
                    "otherCashflowsFromInvestingActivities": "-386000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-1406000.00",
                    "changeToAccountReceivables": "-2936000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-105000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "144306000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "29462000.00",
                    "stockBasedCompensation": "11072000.00",
                    "otherNonCashItems": "861000.00",
                    "freeCashFlow": "26117000.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-07",
                    "currency_symbol": "USD",
                    "investments": "-158588000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-158588000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "74975000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "24917000.00",
                    "changeInCash": "6758000.00",
                    "beginPeriodCashFlow": "29966000.00",
                    "endPeriodCashFlow": "36724000.00",
                    "totalCashFromOperatingActivities": "90407000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "65903000.00",
                    "otherCashflowsFromInvestingActivities": "-1787000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-355000.00",
                    "changeToAccountReceivables": "3081000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-1199000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "156801000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-23820000.00",
                    "stockBasedCompensation": "7626000.00",
                    "otherNonCashItems": "9785000.00",
                    "freeCashFlow": "-66394000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-28",
                    "currency_symbol": "USD",
                    "investments": "-170611000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-170611000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "43047000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "23684000.00",
                    "changeInCash": "4525000.00",
                    "beginPeriodCashFlow": "25441000.00",
                    "endPeriodCashFlow": "29966000.00",
                    "totalCashFromOperatingActivities": "132058000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "64330000.00",
                    "otherCashflowsFromInvestingActivities": "3203000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-4228000.00",
                    "changeToAccountReceivables": "-3198000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "729000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "168106000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "10872000.00",
                    "stockBasedCompensation": "13115000.00",
                    "otherNonCashItems": "21474000.00",
                    "freeCashFlow": "-36048000.00"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-10-31",
                    "currency_symbol": "USD",
                    "investments": "-144051000.00",
                    "changeToLiabilities": "-10815000.00",
                    "totalCashflowsFromInvestingActivities": "-144051000.00",
                    "netBorrowings": "22465000.00",
                    "totalCashFromFinancingActivities": "24085000.00",
                    "changeToOperatingActivities": "6581000.00",
                    "netIncome": "7915000.00",
                    "changeInCash": "-5417000.00",
                    "beginPeriodCashFlow": "30858000.00",
                    "endPeriodCashFlow": "25441000.00",
                    "totalCashFromOperatingActivities": "114655000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "63618000.00",
                    "otherCashflowsFromInvestingActivities": "878000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-427000.00",
                    "changeToAccountReceivables": "-1434000.00",
                    "salePurchaseOfStock": "16347000.00",
                    "otherCashflowsFromFinancingActivities": "-1000.00",
                    "changeToNetincome": "52320000.00",
                    "capitalExpenditures": "188720000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-11141000.00",
                    "stockBasedCompensation": "14858000.00",
                    "otherNonCashItems": "29275000.00",
                    "freeCashFlow": "-74065000.00"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-07-31",
                    "currency_symbol": "USD",
                    "investments": "-122647000.00",
                    "changeToLiabilities": "0.00",
                    "totalCashflowsFromInvestingActivities": "-122647000.00",
                    "netBorrowings": "22465000.00",
                    "totalCashFromFinancingActivities": "-23905000.00",
                    "changeToOperatingActivities": "6581000.00",
                    "netIncome": "17004000.00",
                    "changeInCash": "-4479000.00",
                    "beginPeriodCashFlow": "35337000.00",
                    "endPeriodCashFlow": "30858000.00",
                    "totalCashFromOperatingActivities": "141943000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "58252000.00",
                    "otherCashflowsFromInvestingActivities": "-1749000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-1899000.00",
                    "changeToAccountReceivables": "-2182000.00",
                    "salePurchaseOfStock": "14726000.00",
                    "otherCashflowsFromFinancingActivities": "-7000.00",
                    "changeToNetincome": "52320000.00",
                    "capitalExpenditures": "166262000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "30384000.00",
                    "stockBasedCompensation": "16549000.00",
                    "otherNonCashItems": "20223000.00",
                    "freeCashFlow": "-24319000.00"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-05-01",
                    "currency_symbol": "USD",
                    "investments": "-136851000.00",
                    "changeToLiabilities": "0.00",
                    "totalCashflowsFromInvestingActivities": "-136851000.00",
                    "netBorrowings": "69215000.00",
                    "totalCashFromFinancingActivities": "72325000.00",
                    "changeToOperatingActivities": "6581000.00",
                    "netIncome": "27460000.00",
                    "changeInCash": "9828000.00",
                    "beginPeriodCashFlow": "25509000.00",
                    "endPeriodCashFlow": "35337000.00",
                    "totalCashFromOperatingActivities": "74348000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "58197000.00",
                    "otherCashflowsFromInvestingActivities": "1287000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-577000.00",
                    "changeToAccountReceivables": "-4428000.00",
                    "salePurchaseOfStock": "3456000.00",
                    "otherCashflowsFromFinancingActivities": "-102000.00",
                    "changeToNetincome": "1347000.00",
                    "capitalExpenditures": "170814000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": "-14622000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "9822000.00",
                    "changeInWorkingCapital": "-23650000.00",
                    "stockBasedCompensation": "5622000.00",
                    "otherNonCashItems": "386000.00",
                    "freeCashFlow": "-96466000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-08",
                    "currency_symbol": "USD",
                    "investments": "-206062000.00",
                    "changeToLiabilities": "5416000.00",
                    "totalCashflowsFromInvestingActivities": "-206062000.00",
                    "netBorrowings": "27776000.00",
                    "totalCashFromFinancingActivities": "48506000.00",
                    "changeToOperatingActivities": "-13859000.00",
                    "netIncome": "13726000.00",
                    "changeInCash": "-81560000.00",
                    "beginPeriodCashFlow": "107069000.00",
                    "endPeriodCashFlow": "25509000.00",
                    "totalCashFromOperatingActivities": "75649000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "57203000.00",
                    "otherCashflowsFromInvestingActivities": "-3229000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-1559000.00",
                    "changeToAccountReceivables": "68000.00",
                    "salePurchaseOfStock": "565000.00",
                    "otherCashflowsFromFinancingActivities": "20526000.00",
                    "changeToNetincome": "2198000.00",
                    "capitalExpenditures": "181232000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": "547000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-81907000.00",
                    "changeInWorkingCapital": "-10683000.00",
                    "stockBasedCompensation": "4077000.00",
                    "otherNonCashItems": "13929000.00",
                    "freeCashFlow": "-105583000.00"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-11-09",
                    "currency_symbol": "USD",
                    "investments": "40222000.00",
                    "changeToLiabilities": "-11432000.00",
                    "totalCashflowsFromInvestingActivities": "40222000.00",
                    "netBorrowings": "-40497000.00",
                    "totalCashFromFinancingActivities": "-38847000.00",
                    "changeToOperatingActivities": "1585000.00",
                    "netIncome": "24732000.00",
                    "changeInCash": "45780000.00",
                    "beginPeriodCashFlow": "61289000.00",
                    "endPeriodCashFlow": "107069000.00",
                    "totalCashFromOperatingActivities": "44995000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "56400000.00",
                    "otherCashflowsFromInvestingActivities": "-1677000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-401000.00",
                    "changeToAccountReceivables": "731000.00",
                    "salePurchaseOfStock": "1996000.00",
                    "otherCashflowsFromFinancingActivities": "-43000.00",
                    "changeToNetincome": "-45932000.00",
                    "capitalExpenditures": "157306000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": "7815000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "46370000.00",
                    "changeInWorkingCapital": "-3854000.00",
                    "stockBasedCompensation": "5803000.00",
                    "otherNonCashItems": "-36138000.00",
                    "freeCashFlow": "-112311000.00"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-08-10",
                    "currency_symbol": "USD",
                    "investments": "-51419000.00",
                    "changeToLiabilities": "-10940000.00",
                    "totalCashflowsFromInvestingActivities": "-51419000.00",
                    "netBorrowings": "-335000.00",
                    "totalCashFromFinancingActivities": "520000.00",
                    "changeToOperatingActivities": "31273000.00",
                    "netIncome": "-2285000.00",
                    "changeInCash": "20193000.00",
                    "beginPeriodCashFlow": "41096000.00",
                    "endPeriodCashFlow": "61289000.00",
                    "totalCashFromOperatingActivities": "71263000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "57173000.00",
                    "otherCashflowsFromInvestingActivities": "-4113000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-1792000.00",
                    "changeToAccountReceivables": "-880000.00",
                    "salePurchaseOfStock": "1194000.00",
                    "otherCashflowsFromFinancingActivities": "1194000.00",
                    "changeToNetincome": "-18771000.00",
                    "capitalExpenditures": "141886000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": "33173000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "20364000.00",
                    "changeInWorkingCapital": "23547000.00",
                    "stockBasedCompensation": "5973000.00",
                    "otherNonCashItems": "-8021000.00",
                    "freeCashFlow": "-70623000.00"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-05-11",
                    "currency_symbol": "USD",
                    "investments": "-26283000.00",
                    "changeToLiabilities": "10940000.00",
                    "totalCashflowsFromInvestingActivities": "-26283000.00",
                    "netBorrowings": "27453000.00",
                    "totalCashFromFinancingActivities": "26619000.00",
                    "changeToOperatingActivities": "-13364000.00",
                    "netIncome": "-37966000.00",
                    "changeInCash": "9459000.00",
                    "beginPeriodCashFlow": "31637000.00",
                    "endPeriodCashFlow": "41096000.00",
                    "totalCashFromOperatingActivities": "9062000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "58107000.00",
                    "otherCashflowsFromInvestingActivities": "4805000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-947000.00",
                    "changeToAccountReceivables": "-3335000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-476000.00",
                    "changeToNetincome": "-13395000.00",
                    "capitalExpenditures": "110754000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": "371000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "9398000.00",
                    "changeInWorkingCapital": "-5638000.00",
                    "stockBasedCompensation": "21438000.00",
                    "otherNonCashItems": "-22994000.00",
                    "freeCashFlow": "-101692000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-10",
                    "currency_symbol": "USD",
                    "investments": "-131729000.00",
                    "changeToLiabilities": "5307000.00",
                    "totalCashflowsFromInvestingActivities": "-131729000.00",
                    "netBorrowings": "-576221000.00",
                    "totalCashFromFinancingActivities": "123270000.00",
                    "changeToOperatingActivities": "-33467000.00",
                    "netIncome": "-304770000.00",
                    "changeInCash": "-13190000.00",
                    "beginPeriodCashFlow": "44827000.00",
                    "endPeriodCashFlow": "31637000.00",
                    "totalCashFromOperatingActivities": "-4707000.00",
                    "issuanceOfCapitalStock": "701926000.00",
                    "depreciation": "58119000.00",
                    "otherCashflowsFromInvestingActivities": "-4171000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-893000.00",
                    "changeToAccountReceivables": "1868000.00",
                    "salePurchaseOfStock": "701926000.00",
                    "otherCashflowsFromFinancingActivities": "-381000.00",
                    "changeToNetincome": "260769000.00",
                    "capitalExpenditures": "127168000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-30897000.00",
                    "stockBasedCompensation": "327380000.00",
                    "otherNonCashItems": "21935000.00",
                    "freeCashFlow": "-131875000.00"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-11-17",
                    "currency_symbol": "USD",
                    "investments": "-48472000.00",
                    "changeToLiabilities": "-24370000.00",
                    "totalCashflowsFromInvestingActivities": "-48472000.00",
                    "netBorrowings": "-8108000.00",
                    "totalCashFromFinancingActivities": "-8583000.00",
                    "changeToOperatingActivities": "9018000.00",
                    "netIncome": "-45442000.00",
                    "changeInCash": "-59373000.00",
                    "beginPeriodCashFlow": "104200000.00",
                    "endPeriodCashFlow": "44827000.00",
                    "totalCashFromOperatingActivities": "-2283000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "57977000.00",
                    "otherCashflowsFromInvestingActivities": "387000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-2056000.00",
                    "changeToAccountReceivables": "-1485000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-383000.00",
                    "changeToNetincome": "-3807000.00",
                    "capitalExpenditures": "79768000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-13645000.00",
                    "stockBasedCompensation": "4078000.00",
                    "otherNonCashItems": "11084000.00",
                    "freeCashFlow": "-82051000.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "investments": "-78645000.00",
                    "changeToLiabilities": "24347000.00",
                    "totalCashflowsFromInvestingActivities": "-78645000.00",
                    "netBorrowings": "-8040000.00",
                    "totalCashFromFinancingActivities": "-10470000.00",
                    "changeToOperatingActivities": "35886000.00",
                    "netIncome": "-76356000.00",
                    "changeInCash": "-63966000.00",
                    "beginPeriodCashFlow": "168166000.00",
                    "endPeriodCashFlow": "104200000.00",
                    "totalCashFromOperatingActivities": "25117000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "57822000.00",
                    "otherCashflowsFromInvestingActivities": "-511000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-1227000.00",
                    "changeToAccountReceivables": "-1227000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-184932000.00",
                    "changeToNetincome": "-13299000.00",
                    "capitalExpenditures": "78644000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "54296000.00",
                    "stockBasedCompensation": "2881000.00",
                    "otherNonCashItems": "4974000.00",
                    "freeCashFlow": "-53527000.00"
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "investments": "-11073000.00",
                    "changeToLiabilities": "955000.00",
                    "totalCashflowsFromInvestingActivities": "-11073000.00",
                    "netBorrowings": "226428000.00",
                    "totalCashFromFinancingActivities": "184182000.00",
                    "changeToOperatingActivities": "14846000.00",
                    "netIncome": "-152801000.00",
                    "changeInCash": "134971000.00",
                    "beginPeriodCashFlow": "33195000.00",
                    "endPeriodCashFlow": "168166000.00",
                    "totalCashFromOperatingActivities": "-38156000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "61206000.00",
                    "otherCashflowsFromInvestingActivities": "-1167000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-553000.00",
                    "changeToAccountReceivables": "-892000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-42246000.00",
                    "changeToNetincome": "15678000.00",
                    "capitalExpenditures": "43329000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "16963000.00",
                    "stockBasedCompensation": "61080000.00",
                    "otherNonCashItems": "4028000.00",
                    "freeCashFlow": "-81485000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "investments": "56547000.00",
                    "changeToLiabilities": "-18521000.00",
                    "totalCashflowsFromInvestingActivities": "56547000.00",
                    "netBorrowings": "-9168500.00",
                    "totalCashFromFinancingActivities": "-23723000.00",
                    "changeToOperatingActivities": "9794500.00",
                    "netIncome": "-83888000.00",
                    "changeInCash": "-6862000.00",
                    "beginPeriodCashFlow": "40057000.00",
                    "endPeriodCashFlow": "33195000.00",
                    "totalCashFromOperatingActivities": "-39816000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "59210000.00",
                    "otherCashflowsFromInvestingActivities": "108388000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "1981000.00",
                    "changeToAccountReceivables": "5496000.00",
                    "salePurchaseOfStock": "90000000.00",
                    "otherCashflowsFromFinancingActivities": "-15035000.00",
                    "changeToNetincome": "-11176500.00",
                    "capitalExpenditures": "51741000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-7579000.00",
                    "stockBasedCompensation": "16615000.00",
                    "otherNonCashItems": "6507000.00",
                    "freeCashFlow": "-91557000.00"
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "USD",
                    "investments": "-43123000.00",
                    "changeToLiabilities": "-22297000.00",
                    "totalCashflowsFromInvestingActivities": "-43123000.00",
                    "netBorrowings": "-9649000.00",
                    "totalCashFromFinancingActivities": "4926000.00",
                    "changeToOperatingActivities": "22320000.00",
                    "netIncome": "-93647000.00",
                    "changeInCash": "-49913000.00",
                    "beginPeriodCashFlow": "89970000.00",
                    "endPeriodCashFlow": "40057000.00",
                    "totalCashFromOperatingActivities": "-11789000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "61359000.00",
                    "otherCashflowsFromInvestingActivities": "2461000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "2504000.00",
                    "changeToAccountReceivables": "8545000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-425000.00",
                    "changeToNetincome": "-11720000.00",
                    "capitalExpenditures": "45584000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "29156000.00",
                    "stockBasedCompensation": "9401000.00",
                    "otherNonCashItems": "10351000.00",
                    "freeCashFlow": "-57373000.00"
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-29452000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-119552000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-153602000.00",
                    "changeInCash": "-275271000.00",
                    "beginPeriodCashFlow": "365241000.00",
                    "endPeriodCashFlow": "89970000.00",
                    "totalCashFromOperatingActivities": "-126845000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "62193000.00",
                    "otherCashflowsFromInvestingActivities": "362000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "3582000.00",
                    "changeToAccountReceivables": "-8193000.00",
                    "salePurchaseOfStock": "90000000.00",
                    "otherCashflowsFromFinancingActivities": "-136299000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "29814000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-407000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "-35029000.00",
                    "freeCashFlow": "-156659000.00"
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "9913000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "225744000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-29055000.00",
                    "changeInCash": "317290000.00",
                    "beginPeriodCashFlow": "47951000.00",
                    "endPeriodCashFlow": "365241000.00",
                    "totalCashFromOperatingActivities": "82469000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "64931000.00",
                    "otherCashflowsFromInvestingActivities": "148391000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-23000.00",
                    "changeToAccountReceivables": "5797000.00",
                    "salePurchaseOfStock": "90000000.00",
                    "otherCashflowsFromFinancingActivities": "-315000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "138478000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "2672000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "43921000.00",
                    "freeCashFlow": "-56009000.00"
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-24",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-685735000.00",
                    "netBorrowings": "-32086000.00",
                    "totalCashFromFinancingActivities": "19388000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "373671000.00",
                    "changeInCash": "204291000.00",
                    "beginPeriodCashFlow": "27878000.00",
                    "endPeriodCashFlow": "232169000.00",
                    "totalCashFromOperatingActivities": "870525000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "296345000.00",
                    "otherCashflowsFromInvestingActivities": "-21676000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-7318000.00",
                    "changeToAccountReceivables": "5790000.00",
                    "salePurchaseOfStock": "46777000.00",
                    "otherCashflowsFromFinancingActivities": "-6981000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "891483000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "29487000.00",
                    "stockBasedCompensation": "51750000.00",
                    "otherNonCashItems": "31780000.00",
                    "freeCashFlow": "-20958000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-27",
                    "currency_symbol": "USD",
                    "investments": "-292744000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-292744000.00",
                    "netBorrowings": "1007308000.00",
                    "totalCashFromFinancingActivities": "-284385000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "156240000.00",
                    "changeInCash": "-2088000.00",
                    "beginPeriodCashFlow": "29966000.00",
                    "endPeriodCashFlow": "27878000.00",
                    "totalCashFromOperatingActivities": "575117000.00",
                    "issuanceOfCapitalStock": "123964000.00",
                    "depreciation": "274681000.00",
                    "otherCashflowsFromInvestingActivities": "231791000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-7524000.00",
                    "changeToAccountReceivables": "2708000.00",
                    "salePurchaseOfStock": "2818000.00",
                    "otherCashflowsFromFinancingActivities": "-1415657000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "524535000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "2387000.00",
                    "stockBasedCompensation": "51034000.00",
                    "otherNonCashItems": "61318000.00",
                    "freeCashFlow": "50582000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-28",
                    "currency_symbol": "USD",
                    "investments": "-609611000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-574160000.00",
                    "netBorrowings": "98234000.00",
                    "totalCashFromFinancingActivities": "115552000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "76063000.00",
                    "changeInCash": "4457000.00",
                    "beginPeriodCashFlow": "25509000.00",
                    "endPeriodCashFlow": "29966000.00",
                    "totalCashFromOperatingActivities": "463004000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "244397000.00",
                    "otherCashflowsFromInvestingActivities": "125450000.00",
                    "dividendsPaid": "4510000.00",
                    "changeToInventory": "-7131000.00",
                    "changeToAccountReceivables": "-22209000.00",
                    "salePurchaseOfStock": "3479000.00",
                    "otherCashflowsFromFinancingActivities": "-1931000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "693902000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "6465000.00",
                    "stockBasedCompensation": "50144000.00",
                    "otherNonCashItems": "71358000.00",
                    "freeCashFlow": "-230898000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-08",
                    "currency_symbol": "USD",
                    "investments": "-243542000.00",
                    "changeToLiabilities": "6018000.00",
                    "totalCashflowsFromInvestingActivities": "-243542000.00",
                    "netBorrowings": "14397000.00",
                    "totalCashFromFinancingActivities": "36798000.00",
                    "changeToOperatingActivities": "5257000.00",
                    "netIncome": "-1793000.00",
                    "changeInCash": "-6128000.00",
                    "beginPeriodCashFlow": "31637000.00",
                    "endPeriodCashFlow": "25509000.00",
                    "totalCashFromOperatingActivities": "200969000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "228883000.00",
                    "otherCashflowsFromInvestingActivities": "-4214000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-4699000.00",
                    "changeToAccountReceivables": "-5988000.00",
                    "salePurchaseOfStock": "3755000.00",
                    "otherCashflowsFromFinancingActivities": "20007000.00",
                    "changeToNetincome": "-75900000.00",
                    "capitalExpenditures": "591178000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": "41906000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-5775000.00",
                    "changeInWorkingCapital": "3372000.00",
                    "stockBasedCompensation": "37291000.00",
                    "otherNonCashItems": "-53224000.00",
                    "freeCashFlow": "-390209000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-10",
                    "currency_symbol": "USD",
                    "investments": "-269919000.00",
                    "changeToLiabilities": "6239000.00",
                    "totalCashflowsFromInvestingActivities": "-269919000.00",
                    "netBorrowings": "-412013000.00",
                    "totalCashFromFinancingActivities": "288399000.00",
                    "changeToOperatingActivities": "26283000.00",
                    "netIncome": "-579369000.00",
                    "changeInCash": "-1558000.00",
                    "beginPeriodCashFlow": "33195000.00",
                    "endPeriodCashFlow": "31637000.00",
                    "totalCashFromOperatingActivities": "-20029000.00",
                    "issuanceOfCapitalStock": "701926000.00",
                    "depreciation": "235124000.00",
                    "otherCashflowsFromInvestingActivities": "68519000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-4729000.00",
                    "changeToAccountReceivables": "-1736000.00",
                    "salePurchaseOfStock": "701926000.00",
                    "otherCashflowsFromFinancingActivities": "-1514000.00",
                    "changeToNetincome": "265307000.00",
                    "capitalExpenditures": "328909000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": "49319000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-1549000.00",
                    "changeInWorkingCapital": "26717000.00",
                    "stockBasedCompensation": "334339000.00",
                    "otherNonCashItems": "103101000.00",
                    "freeCashFlow": "-348938000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "investments": "-6115000.00",
                    "changeToLiabilities": "-7631000.00",
                    "totalCashflowsFromInvestingActivities": "-6115000.00",
                    "netBorrowings": "-2145000.00",
                    "totalCashFromFinancingActivities": "87395000.00",
                    "changeToOperatingActivities": "20691000.00",
                    "netIncome": "-360192000.00",
                    "changeInCash": "-14756000.00",
                    "beginPeriodCashFlow": "47951000.00",
                    "endPeriodCashFlow": "33195000.00",
                    "totalCashFromOperatingActivities": "-95981000.00",
                    "issuanceOfCapitalStock": "90000000.00",
                    "depreciation": "247693000.00",
                    "otherCashflowsFromInvestingActivities": "259602000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "8044000.00",
                    "changeToAccountReceivables": "11645000.00",
                    "salePurchaseOfStock": "90000000.00",
                    "otherCashflowsFromFinancingActivities": "-460000.00",
                    "changeToNetincome": "-33032000.00",
                    "capitalExpenditures": "265617000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "37517000.00",
                    "stockBasedCompensation": "30624000.00",
                    "otherNonCashItems": "78911000.00",
                    "freeCashFlow": "-361598000.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "investments": "-477814000.00",
                    "changeToLiabilities": "-11686000.00",
                    "totalCashflowsFromInvestingActivities": "-477814000.00",
                    "netBorrowings": "51205000.00",
                    "totalCashFromFinancingActivities": "133316000.00",
                    "changeToOperatingActivities": "26098000.00",
                    "netIncome": "30049000.00",
                    "changeInCash": "14428000.00",
                    "beginPeriodCashFlow": "33523000.00",
                    "endPeriodCashFlow": "47951000.00",
                    "totalCashFromOperatingActivities": "358718000.00",
                    "issuanceOfCapitalStock": "105266000.00",
                    "depreciation": "220468000.00",
                    "otherCashflowsFromInvestingActivities": "196834000.00",
                    "dividendsPaid": "23155000.00",
                    "changeToInventory": "-2591000.00",
                    "changeToAccountReceivables": "-7048000.00",
                    "salePurchaseOfStock": "-23155000.00",
                    "otherCashflowsFromFinancingActivities": "-23155000.00",
                    "changeToNetincome": "59870000.00",
                    "capitalExpenditures": "624017000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "36559000.00",
                    "stockBasedCompensation": "24152000.00",
                    "otherNonCashItems": "44054000.00",
                    "freeCashFlow": "-265299000.00"
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2018-12-31",
                    "currency_symbol": "USD",
                    "investments": "-613843000.00",
                    "changeToLiabilities": "9093000.00",
                    "totalCashflowsFromInvestingActivities": "-613843000.00",
                    "netBorrowings": "290989000.00",
                    "totalCashFromFinancingActivities": "269689000.00",
                    "changeToOperatingActivities": "27996000.00",
                    "netIncome": "40942000.00",
                    "changeInCash": "-8178000.00",
                    "beginPeriodCashFlow": "41701000.00",
                    "endPeriodCashFlow": "33523000.00",
                    "totalCashFromOperatingActivities": "336193000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "211451000.00",
                    "otherCashflowsFromInvestingActivities": "-2167000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-1412000.00",
                    "changeToAccountReceivables": "-256000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-21300000.00",
                    "changeToNetincome": "40000000.00",
                    "capitalExpenditures": "604826000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "32121000.00",
                    "stockBasedCompensation": "100000.00",
                    "otherNonCashItems": "30286000.00",
                    "freeCashFlow": "-268633000.00"
                }
            }
        },
        "Income_Statement": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-05",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "119267000.00",
                    "minorityInterest": null,
                    "netIncome": "88098000.00",
                    "sellingGeneralAdministrative": "149522000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "698809000.00",
                    "reconciledDepreciation": "80693000.00",
                    "ebit": "134964000.00",
                    "ebitda": "215657000.00",
                    "depreciationAndAmortization": "80693000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "134838000.00",
                    "otherOperatingExpenses": "653862000.00",
                    "interestExpense": "15697000.00",
                    "taxProvision": "31169000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-15697000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "31169000.00",
                    "totalRevenue": "788700000.00",
                    "totalOperatingExpenses": "563971000.00",
                    "costOfRevenue": "89891000.00",
                    "totalOtherIncomeExpenseNet": "-15571000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "88098000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-24",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "172033000.00",
                    "minorityInterest": null,
                    "netIncome": "123000000.00",
                    "sellingGeneralAdministrative": "152554000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "365725000.00",
                    "reconciledDepreciation": "77344000.00",
                    "ebit": "172033000.00",
                    "ebitda": "249377000.00",
                    "depreciationAndAmortization": "77344000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "129529000.00",
                    "otherOperatingExpenses": "615567000.00",
                    "interestExpense": "16932000.00",
                    "taxProvision": "49033000.00",
                    "interestIncome": "16870000.00",
                    "netInterestIncome": "-16932000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "49033000.00",
                    "totalRevenue": "745096000.00",
                    "totalOperatingExpenses": "236196000.00",
                    "costOfRevenue": "379371000.00",
                    "totalOtherIncomeExpenseNet": "42504000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "123000000.00",
                    "netIncomeApplicableToCommonShares": "123000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-04",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "139348000.00",
                    "minorityInterest": null,
                    "netIncome": "102427000.00",
                    "sellingGeneralAdministrative": "147351000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "368321000.00",
                    "reconciledDepreciation": "75094000.00",
                    "ebit": "157788000.00",
                    "ebitda": "232882000.00",
                    "depreciationAndAmortization": "75094000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "135645000.00",
                    "otherOperatingExpenses": "647004000.00",
                    "interestExpense": "18440000.00",
                    "taxProvision": "36921000.00",
                    "interestIncome": "18291000.00",
                    "netInterestIncome": "-18440000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "36921000.00",
                    "totalRevenue": "782649000.00",
                    "totalOperatingExpenses": "232676000.00",
                    "costOfRevenue": "414328000.00",
                    "totalOtherIncomeExpenseNet": "3703000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "102427000.00",
                    "netIncomeApplicableToCommonShares": "102427000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-05",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "99575000.00",
                    "minorityInterest": null,
                    "netIncome": "72102000.00",
                    "sellingGeneralAdministrative": "144864000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "357544000.00",
                    "reconciledDepreciation": "72988000.00",
                    "ebit": "121359000.00",
                    "ebitda": "194347000.00",
                    "depreciationAndAmortization": "72988000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "108449000.00",
                    "otherOperatingExpenses": "653020000.00",
                    "interestExpense": "21784000.00",
                    "taxProvision": "27473000.00",
                    "interestIncome": "21747000.00",
                    "netInterestIncome": "-21784000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "27473000.00",
                    "totalRevenue": "761469000.00",
                    "totalOperatingExpenses": "249095000.00",
                    "costOfRevenue": "403925000.00",
                    "totalOtherIncomeExpenseNet": "-8874000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "72102000.00",
                    "netIncomeApplicableToCommonShares": "72102000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-08",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "82547000.00",
                    "minorityInterest": null,
                    "netIncome": "76142000.00",
                    "sellingGeneralAdministrative": "139012000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "335054000.00",
                    "reconciledDepreciation": "70919000.00",
                    "ebit": "107654000.00",
                    "ebitda": "178573000.00",
                    "depreciationAndAmortization": "70919000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "107670000.00",
                    "otherOperatingExpenses": "598371000.00",
                    "interestExpense": "25107000.00",
                    "taxProvision": "6405000.00",
                    "interestIncome": "25123000.00",
                    "netInterestIncome": "-25107000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "6405000.00",
                    "totalRevenue": "706041000.00",
                    "totalOperatingExpenses": "227384000.00",
                    "costOfRevenue": "370987000.00",
                    "totalOtherIncomeExpenseNet": "-25123000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "76142000.00",
                    "netIncomeApplicableToCommonShares": "76142000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-27",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "49746000.00",
                    "minorityInterest": null,
                    "netIncome": "37163000.00",
                    "sellingGeneralAdministrative": "107423000.00",
                    "sellingAndMarketingExpenses": "35100000.00",
                    "grossProfit": "319406000.00",
                    "reconciledDepreciation": "69613000.00",
                    "ebit": "86758000.00",
                    "ebitda": "156371000.00",
                    "depreciationAndAmortization": "69613000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "86975000.00",
                    "otherOperatingExpenses": "576308000.00",
                    "interestExpense": "37012000.00",
                    "taxProvision": "12583000.00",
                    "interestIncome": "37229000.00",
                    "netInterestIncome": "-37012000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "12583000.00",
                    "totalRevenue": "663283000.00",
                    "totalOperatingExpenses": "232431000.00",
                    "costOfRevenue": "343877000.00",
                    "totalOtherIncomeExpenseNet": "-37229000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "37163000.00",
                    "netIncomeApplicableToCommonShares": "37163000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-10-28",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "57568000.00",
                    "minorityInterest": null,
                    "netIncome": "41355000.00",
                    "sellingGeneralAdministrative": "136312000.00",
                    "sellingAndMarketingExpenses": "113028000.00",
                    "grossProfit": "322100000.00",
                    "reconciledDepreciation": "69451000.00",
                    "ebit": "93579000.00",
                    "ebitda": "163030000.00",
                    "depreciationAndAmortization": "69451000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "93695000.00",
                    "otherOperatingExpenses": "599539000.00",
                    "interestExpense": "36011000.00",
                    "taxProvision": "16213000.00",
                    "interestIncome": "36127000.00",
                    "netInterestIncome": "-36011000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "16213000.00",
                    "totalRevenue": "693234000.00",
                    "totalOperatingExpenses": "228405000.00",
                    "costOfRevenue": "371134000.00",
                    "totalOtherIncomeExpenseNet": "-36127000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "41355000.00",
                    "netIncomeApplicableToCommonShares": "41355000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-01",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "66623000.00",
                    "minorityInterest": null,
                    "netIncome": "52805000.00",
                    "sellingGeneralAdministrative": "128193000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "312251000.00",
                    "reconciledDepreciation": "69714000.00",
                    "ebit": "104292000.00",
                    "ebitda": "174006000.00",
                    "depreciationAndAmortization": "69714000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "104756000.00",
                    "otherOperatingExpenses": "563005000.00",
                    "interestExpense": "37669000.00",
                    "taxProvision": "13818000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-37669000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "13818000.00",
                    "totalRevenue": "667761000.00",
                    "totalOperatingExpenses": "207495000.00",
                    "costOfRevenue": "355510000.00",
                    "totalOtherIncomeExpenseNet": "-38133000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "52805000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-07",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "34831000.00",
                    "minorityInterest": null,
                    "netIncome": "24917000.00",
                    "sellingGeneralAdministrative": "121135000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "274817000.00",
                    "reconciledDepreciation": "65903000.00",
                    "ebit": "72234000.00",
                    "ebitda": "138137000.00",
                    "depreciationAndAmortization": "65903000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "72057000.00",
                    "otherOperatingExpenses": "524660000.00",
                    "interestExpense": "37403000.00",
                    "taxProvision": "9914000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-37403000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "9914000.00",
                    "totalRevenue": "596717000.00",
                    "totalOperatingExpenses": "202760000.00",
                    "costOfRevenue": "321900000.00",
                    "totalOtherIncomeExpenseNet": "-37226000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "24917000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-28",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "24211000.00",
                    "minorityInterest": null,
                    "netIncome": "23684000.00",
                    "sellingGeneralAdministrative": "95859999.00",
                    "sellingAndMarketingExpenses": "32900000.00",
                    "grossProfit": "270577000.00",
                    "reconciledDepreciation": "64330000.00",
                    "ebit": "58759000.00",
                    "ebitda": "123089000.00",
                    "depreciationAndAmortization": "64330000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "58669000.00",
                    "otherOperatingExpenses": "500165000.00",
                    "interestExpense": "34548000.00",
                    "taxProvision": "527000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-34548000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "527000.00",
                    "totalRevenue": "558834000.00",
                    "totalOperatingExpenses": "211908000.00",
                    "costOfRevenue": "288257000.00",
                    "totalOtherIncomeExpenseNet": "-34458000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "23684000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-10-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "13730000.00",
                    "minorityInterest": null,
                    "netIncome": "7915000.00",
                    "sellingGeneralAdministrative": "120893000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "265776000.00",
                    "reconciledDepreciation": "63618000.00",
                    "ebit": "46805000.00",
                    "ebitda": "110423000.00",
                    "depreciationAndAmortization": "63618000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "46749000.00",
                    "otherOperatingExpenses": "538428000.00",
                    "interestExpense": "33075000.00",
                    "taxProvision": "5815000.00",
                    "interestIncome": "33019000.00",
                    "netInterestIncome": "-33075000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "5815000.00",
                    "totalRevenue": "585177000.00",
                    "totalOperatingExpenses": "219027000.00",
                    "costOfRevenue": "319401000.00",
                    "totalOtherIncomeExpenseNet": "-33019000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "7915000.00",
                    "netIncomeApplicableToCommonShares": "7915000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-07-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "20517000.00",
                    "minorityInterest": null,
                    "netIncome": "17004000.00",
                    "sellingGeneralAdministrative": "120274000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "259128000.00",
                    "reconciledDepreciation": "58252000.00",
                    "ebit": "52496000.00",
                    "ebitda": "110748000.00",
                    "depreciationAndAmortization": "58252000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "52408000.00",
                    "otherOperatingExpenses": "509323000.00",
                    "interestExpense": "31979000.00",
                    "taxProvision": "3513000.00",
                    "interestIncome": "31891000.00",
                    "netInterestIncome": "-31979000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "3513000.00",
                    "totalRevenue": "561731000.00",
                    "totalOperatingExpenses": "206720000.00",
                    "costOfRevenue": "302603000.00",
                    "totalOtherIncomeExpenseNet": "-31891000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "17004000.00",
                    "netIncomeApplicableToCommonShares": "17004000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-05-01",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "36332000.00",
                    "minorityInterest": null,
                    "netIncome": "27460000.00",
                    "sellingGeneralAdministrative": "109034000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "236742000.00",
                    "reconciledDepreciation": "58197000.00",
                    "ebit": "67527000.00",
                    "ebitda": "125724000.00",
                    "depreciationAndAmortization": "58197000.00",
                    "nonOperatingIncomeNetOther": "143000.00",
                    "operatingIncome": "67384000.00",
                    "otherOperatingExpenses": "443467000.00",
                    "interestExpense": "31195000.00",
                    "taxProvision": "8872000.00",
                    "interestIncome": "31052000.00",
                    "netInterestIncome": "-31195000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "8872000.00",
                    "totalRevenue": "510851000.00",
                    "totalOperatingExpenses": "169358000.00",
                    "costOfRevenue": "274109000.00",
                    "totalOtherIncomeExpenseNet": "-31052000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "27460000.00",
                    "netIncomeApplicableToCommonShares": "27460000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-08",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "16357000.00",
                    "minorityInterest": null,
                    "netIncome": "13726000.00",
                    "sellingGeneralAdministrative": "66000000.00",
                    "sellingAndMarketingExpenses": "39300000.00",
                    "grossProfit": "218830000.00",
                    "reconciledDepreciation": "57203000.00",
                    "ebit": "45162000.00",
                    "ebitda": "113595000.00",
                    "depreciationAndAmortization": "68433000.00",
                    "nonOperatingIncomeNetOther": "171000.00",
                    "operatingIncome": "44991000.00",
                    "otherOperatingExpenses": "427664000.00",
                    "interestExpense": "28805000.00",
                    "taxProvision": "2631000.00",
                    "interestIncome": "28634000.00",
                    "netInterestIncome": "-28805000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "2631000.00",
                    "totalRevenue": "472655000.00",
                    "totalOperatingExpenses": "173839000.00",
                    "costOfRevenue": "253825000.00",
                    "totalOtherIncomeExpenseNet": "-28634000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "13726000.00",
                    "netIncomeApplicableToCommonShares": "13726000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-11-09",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "28133000.00",
                    "minorityInterest": null,
                    "netIncome": "24732000.00",
                    "sellingGeneralAdministrative": "120352000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "201128000.00",
                    "reconciledDepreciation": "56400000.00",
                    "ebit": "55829000.00",
                    "ebitda": "112229000.00",
                    "depreciationAndAmortization": "56400000.00",
                    "nonOperatingIncomeNetOther": "95000.00",
                    "operatingIncome": "55734000.00",
                    "otherOperatingExpenses": "440647000.00",
                    "interestExpense": "27696000.00",
                    "taxProvision": "3401000.00",
                    "interestIncome": "27601000.00",
                    "netInterestIncome": "-27696000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "3401000.00",
                    "totalRevenue": "496381000.00",
                    "totalOperatingExpenses": "145394000.00",
                    "costOfRevenue": "295253000.00",
                    "totalOtherIncomeExpenseNet": "-27601000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "24732000.00",
                    "netIncomeApplicableToCommonShares": "24732000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-08-10",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-6275000.00",
                    "minorityInterest": null,
                    "netIncome": "-2285000.00",
                    "sellingGeneralAdministrative": "111939000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "181710000.00",
                    "reconciledDepreciation": "57173000.00",
                    "ebit": "20818000.00",
                    "ebitda": "77991000.00",
                    "depreciationAndAmortization": "57173000.00",
                    "nonOperatingIncomeNetOther": "8000.00",
                    "operatingIncome": "20810000.00",
                    "otherOperatingExpenses": "440457000.00",
                    "interestExpense": "27093000.00",
                    "taxProvision": "-3990000.00",
                    "interestIncome": "27085000.00",
                    "netInterestIncome": "-27093000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-3990000.00",
                    "totalRevenue": "461267000.00",
                    "totalOperatingExpenses": "160900000.00",
                    "costOfRevenue": "279557000.00",
                    "totalOtherIncomeExpenseNet": "-27085000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-2285000.00",
                    "netIncomeApplicableToCommonShares": "-2285000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-05-11",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-40833000.00",
                    "minorityInterest": null,
                    "netIncome": "-37966000.00",
                    "sellingGeneralAdministrative": "122525000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "152681000.00",
                    "reconciledDepreciation": "58107000.00",
                    "ebit": "-10890000.00",
                    "ebitda": "47217000.00",
                    "depreciationAndAmortization": "58107000.00",
                    "nonOperatingIncomeNetOther": "26000.00",
                    "operatingIncome": "-10916000.00",
                    "otherOperatingExpenses": "403170000.00",
                    "interestExpense": "29943000.00",
                    "taxProvision": "-2867000.00",
                    "interestIncome": "29917000.00",
                    "netInterestIncome": "-29943000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-2867000.00",
                    "totalRevenue": "392254000.00",
                    "totalOperatingExpenses": "163597000.00",
                    "costOfRevenue": "239573000.00",
                    "totalOtherIncomeExpenseNet": "-29917000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-37966000.00",
                    "netIncomeApplicableToCommonShares": "-37966000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-10",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-386247000.00",
                    "minorityInterest": null,
                    "netIncome": "-304770000.00",
                    "sellingGeneralAdministrative": "376387000.00",
                    "sellingAndMarketingExpenses": "37100000.00",
                    "grossProfit": "141752000.00",
                    "reconciledDepreciation": "58119000.00",
                    "ebit": "-337875000.00",
                    "ebitda": "-279756000.00",
                    "depreciationAndAmortization": "58119000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-338278000.00",
                    "otherOperatingExpenses": "698806000.00",
                    "interestExpense": "48372000.00",
                    "taxProvision": "-81477000.00",
                    "interestIncome": "47969000.00",
                    "netInterestIncome": "-48372000.00",
                    "extraordinaryItems": "1283000.00",
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-81477000.00",
                    "totalRevenue": "360528000.00",
                    "totalOperatingExpenses": "480030000.00",
                    "costOfRevenue": "218776000.00",
                    "totalOtherIncomeExpenseNet": "-47969000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-304770000.00",
                    "netIncomeApplicableToCommonShares": "-288356000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-11-17",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-57423000.00",
                    "minorityInterest": null,
                    "netIncome": "-45442000.00",
                    "sellingGeneralAdministrative": "97817000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "153044000.00",
                    "reconciledDepreciation": "57977000.00",
                    "ebit": "-17574000.00",
                    "ebitda": "40403000.00",
                    "depreciationAndAmortization": "57977000.00",
                    "nonOperatingIncomeNetOther": "-28000.00",
                    "operatingIncome": "-17546000.00",
                    "otherOperatingExpenses": "402586000.00",
                    "interestExpense": "39849000.00",
                    "taxProvision": "-11981000.00",
                    "interestIncome": "39877000.00",
                    "netInterestIncome": "-39849000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-11981000.00",
                    "totalRevenue": "385040000.00",
                    "totalOperatingExpenses": "170590000.00",
                    "costOfRevenue": "231996000.00",
                    "totalOtherIncomeExpenseNet": "-39877000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-45442000.00",
                    "netIncomeApplicableToCommonShares": "-45442000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-97289000.00",
                    "minorityInterest": null,
                    "netIncome": "-76356000.00",
                    "sellingGeneralAdministrative": "94844000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "104476000.00",
                    "reconciledDepreciation": "57822000.00",
                    "ebit": "-57211000.00",
                    "ebitda": "611000.00",
                    "depreciationAndAmortization": "57822000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-57120000.00",
                    "otherOperatingExpenses": "380307000.00",
                    "interestExpense": "40078000.00",
                    "taxProvision": "-20933000.00",
                    "interestIncome": "40169000.00",
                    "netInterestIncome": "-40078000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-20933000.00",
                    "totalRevenue": "323187000.00",
                    "totalOperatingExpenses": "161596000.00",
                    "costOfRevenue": "218711000.00",
                    "totalOtherIncomeExpenseNet": "-40169000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-76356000.00",
                    "netIncomeApplicableToCommonShares": "-82362000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-178754000.00",
                    "minorityInterest": null,
                    "netIncome": "-152801000.00",
                    "sellingGeneralAdministrative": "88787000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "74683000.00",
                    "reconciledDepreciation": "61206000.00",
                    "ebit": "-82244000.00",
                    "ebitda": "-21038000.00",
                    "depreciationAndAmortization": "61206000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-82244000.00",
                    "otherOperatingExpenses": "331542000.00",
                    "interestExpense": "96217000.00",
                    "taxProvision": "-25953000.00",
                    "interestIncome": "55510000.00",
                    "netInterestIncome": "-96217000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-25953000.00",
                    "totalRevenue": "249298000.00",
                    "totalOperatingExpenses": "156927000.00",
                    "costOfRevenue": "174615000.00",
                    "totalOtherIncomeExpenseNet": "-96510000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-152801000.00",
                    "netIncomeApplicableToCommonShares": "-157083000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-112330000.00",
                    "minorityInterest": null,
                    "netIncome": "-83888000.00",
                    "sellingGeneralAdministrative": "59020000.00",
                    "sellingAndMarketingExpenses": "31400000.00",
                    "grossProfit": "83773000.00",
                    "reconciledDepreciation": "59210000.00",
                    "ebit": "-79679000.00",
                    "ebitda": "-20469000.00",
                    "depreciationAndAmortization": "59210000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-79679000.00",
                    "otherOperatingExpenses": "308148000.00",
                    "interestExpense": "32670000.00",
                    "taxProvision": "-127538000.00",
                    "interestIncome": "128581000.00",
                    "netInterestIncome": "-32670000.00",
                    "extraordinaryItems": "12157000.00",
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-28442000.00",
                    "totalRevenue": "228469000.00",
                    "totalOperatingExpenses": "163452000.00",
                    "costOfRevenue": "144696000.00",
                    "totalOtherIncomeExpenseNet": "-32651000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-83888000.00",
                    "netIncomeApplicableToCommonShares": "-88767500.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-121726000.00",
                    "minorityInterest": null,
                    "netIncome": "-93647000.00",
                    "sellingGeneralAdministrative": "79743000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "65458000.00",
                    "reconciledDepreciation": "61359000.00",
                    "ebit": "-90759000.00",
                    "ebitda": "-29400000.00",
                    "depreciationAndAmortization": "61359000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-90796000.00",
                    "otherOperatingExpenses": "321826000.00",
                    "interestExpense": "30967000.00",
                    "taxProvision": "-28079000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-30967000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-28079000.00",
                    "totalRevenue": "231030000.00",
                    "totalOperatingExpenses": "156254000.00",
                    "costOfRevenue": "165572000.00",
                    "totalOtherIncomeExpenseNet": "-30930000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-93647000.00",
                    "netIncomeApplicableToCommonShares": "-93647000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-201148000.00",
                    "minorityInterest": null,
                    "netIncome": "-153602000.00",
                    "sellingGeneralAdministrative": "82847000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "-7736000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-169076000.00",
                    "ebitda": "-106883000.00",
                    "depreciationAndAmortization": "62193000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-168779000.00",
                    "otherOperatingExpenses": "249364000.00",
                    "interestExpense": "32072000.00",
                    "taxProvision": "-47546000.00",
                    "interestIncome": "32369000.00",
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-47546000.00",
                    "totalRevenue": "80585000.00",
                    "totalOperatingExpenses": "161043000.00",
                    "costOfRevenue": "88321000.00",
                    "totalOtherIncomeExpenseNet": "-32369000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": "-153602000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-52526000.00",
                    "minorityInterest": null,
                    "netIncome": "-29055000.00",
                    "sellingGeneralAdministrative": "95545000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "146838000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-23504000.00",
                    "ebitda": "41427000.00",
                    "depreciationAndAmortization": "64931000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-19895000.00",
                    "otherOperatingExpenses": "428190000.00",
                    "interestExpense": "32685000.00",
                    "taxProvision": "-23471000.00",
                    "interestIncome": "32631000.00",
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-23471000.00",
                    "totalRevenue": "408295000.00",
                    "totalOperatingExpenses": "166733000.00",
                    "costOfRevenue": "261457000.00",
                    "totalOtherIncomeExpenseNet": "-32631000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": "-29055000.00",
                    "preferredStockAndOtherAdjustments": null
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-24",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "493503000.00",
                    "minorityInterest": null,
                    "netIncome": "373671000.00",
                    "sellingGeneralAdministrative": "583781000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "1426644000.00",
                    "reconciledDepreciation": "296345000.00",
                    "ebit": "493503000.00",
                    "ebitda": "789848000.00",
                    "depreciationAndAmortization": "296345000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "481293000.00",
                    "otherOperatingExpenses": "2513962000.00",
                    "interestExpense": "82263000.00",
                    "taxProvision": "119832000.00",
                    "interestIncome": "82031000.00",
                    "netInterestIncome": "-82263000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "119832000.00",
                    "totalRevenue": "2995255000.00",
                    "totalOperatingExpenses": "945351000.00",
                    "costOfRevenue": "1568611000.00",
                    "totalOtherIncomeExpenseNet": "12210000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "373671000.00",
                    "netIncomeApplicableToCommonShares": "373671000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-27",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "208768000.00",
                    "minorityInterest": null,
                    "netIncome": "156240000.00",
                    "sellingGeneralAdministrative": "525992000.00",
                    "sellingAndMarketingExpenses": "304945000.00",
                    "grossProfit": "1228574000.00",
                    "reconciledDepreciation": "274681000.00",
                    "ebit": "356863000.00",
                    "ebitda": "631544000.00",
                    "depreciationAndAmortization": "274681000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "357483000.00",
                    "otherOperatingExpenses": "2263512000.00",
                    "interestExpense": "148095000.00",
                    "taxProvision": "52528000.00",
                    "interestIncome": "148715000.00",
                    "netInterestIncome": "-148095000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "52528000.00",
                    "totalRevenue": "2620995000.00",
                    "totalOperatingExpenses": "871091000.00",
                    "costOfRevenue": "1392421000.00",
                    "totalOtherIncomeExpenseNet": "-148715000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "156240000.00",
                    "netIncomeApplicableToCommonShares": "156240000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-28",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "94790000.00",
                    "minorityInterest": null,
                    "netIncome": "76063000.00",
                    "sellingGeneralAdministrative": "476253000.00",
                    "sellingAndMarketingExpenses": "470000.00",
                    "grossProfit": "1032223000.00",
                    "reconciledDepreciation": "237270000.00",
                    "ebit": "225587000.00",
                    "ebitda": "469984000.00",
                    "depreciationAndAmortization": "244397000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "225210000.00",
                    "otherOperatingExpenses": "1991383000.00",
                    "interestExpense": "130797000.00",
                    "taxProvision": "20831000.00",
                    "interestIncome": "130420000.00",
                    "netInterestIncome": "-125054000.00",
                    "extraordinaryItems": "0.00",
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "18727000.00",
                    "totalRevenue": "2216593000.00",
                    "totalOperatingExpenses": "807013000.00",
                    "costOfRevenue": "1184370000.00",
                    "totalOtherIncomeExpenseNet": "-130420000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "66105000.00",
                    "netIncomeApplicableToCommonShares": "76063000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-08",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-2618000.00",
                    "minorityInterest": null,
                    "netIncome": "-1793000.00",
                    "sellingGeneralAdministrative": "420816000.00",
                    "sellingAndMarketingExpenses": "39300000.00",
                    "grossProfit": "754349000.00",
                    "reconciledDepreciation": "228883000.00",
                    "ebit": "110919000.00",
                    "ebitda": "339802000.00",
                    "depreciationAndAmortization": "228883000.00",
                    "nonOperatingIncomeNetOther": "300000.00",
                    "operatingIncome": "110619000.00",
                    "otherOperatingExpenses": "1711938000.00",
                    "interestExpense": "113537000.00",
                    "taxProvision": "-825000.00",
                    "interestIncome": "113237000.00",
                    "netInterestIncome": "-113537000.00",
                    "extraordinaryItems": "0.00",
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-825000.00",
                    "totalRevenue": "1822557000.00",
                    "totalOperatingExpenses": "643730000.00",
                    "costOfRevenue": "1068208000.00",
                    "totalOtherIncomeExpenseNet": "-113237000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-1793000.00",
                    "netIncomeApplicableToCommonShares": "-1793000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-10",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-719713000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "-579369000.00",
                    "sellingGeneralAdministrative": "657835000.00",
                    "sellingAndMarketingExpenses": "37100000.00",
                    "grossProfit": "473955000.00",
                    "reconciledDepreciation": "235124000.00",
                    "ebit": "-495197000.00",
                    "ebitda": "-260073000.00",
                    "depreciationAndAmortization": "235124000.00",
                    "nonOperatingIncomeNetOther": "-9000.00",
                    "operatingIncome": "-495188000.00",
                    "otherOperatingExpenses": "1813241000.00",
                    "interestExpense": "224516000.00",
                    "taxProvision": "-139061000.00",
                    "interestIncome": "224525000.00",
                    "netInterestIncome": "-224516000.00",
                    "extraordinaryItems": "1283000.00",
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-140344000.00",
                    "totalRevenue": "1318053000.00",
                    "totalOperatingExpenses": "969143000.00",
                    "costOfRevenue": "844098000.00",
                    "totalOtherIncomeExpenseNet": "-224525000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-579369000.00",
                    "netIncomeApplicableToCommonShares": "-579369000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-487730000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "-360192000.00",
                    "sellingGeneralAdministrative": "304755000.00",
                    "sellingAndMarketingExpenses": "31400000.00",
                    "grossProfit": "288333000.00",
                    "reconciledDepreciation": "247693000.00",
                    "ebit": "-359336000.00",
                    "ebitda": "-111643000.00",
                    "depreciationAndAmortization": "247693000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-359149000.00",
                    "otherOperatingExpenses": "1307528000.00",
                    "interestExpense": "128394000.00",
                    "taxProvision": "-127538000.00",
                    "interestIncome": "128581000.00",
                    "netInterestIncome": "-128394000.00",
                    "extraordinaryItems": "12157000.00",
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-127538000.00",
                    "totalRevenue": "948379000.00",
                    "totalOperatingExpenses": "647482000.00",
                    "costOfRevenue": "660046000.00",
                    "totalOtherIncomeExpenseNet": "-128581000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-360192000.00",
                    "netIncomeApplicableToCommonShares": "-360192000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "40129000.00",
                    "minorityInterest": "-24000.00",
                    "netIncome": "30025000.00",
                    "sellingGeneralAdministrative": "339549000.00",
                    "sellingAndMarketingExpenses": "54100000.00",
                    "grossProfit": "859238000.00",
                    "reconciledDepreciation": "220468000.00",
                    "ebit": "168279000.00",
                    "ebitda": "388747000.00",
                    "depreciationAndAmortization": "220468000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "168279000.00",
                    "otherOperatingExpenses": "1732092000.00",
                    "interestExpense": "128955000.00",
                    "taxProvision": "10080000.00",
                    "interestIncome": "128150000.00",
                    "netInterestIncome": "-128955000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "10080000.00",
                    "totalRevenue": "1900371000.00",
                    "totalOperatingExpenses": "690959000.00",
                    "costOfRevenue": "1041133000.00",
                    "totalOtherIncomeExpenseNet": "-128150000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "30049000.00",
                    "netIncomeApplicableToCommonShares": "30025000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2018-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "61112000.00",
                    "minorityInterest": "-54000.00",
                    "netIncome": "40888000.00",
                    "sellingGeneralAdministrative": "263088000.00",
                    "sellingAndMarketingExpenses": "58500000.00",
                    "grossProfit": "798708000.00",
                    "reconciledDepreciation": "211451000.00",
                    "ebit": "196474000.00",
                    "ebitda": "407925000.00",
                    "depreciationAndAmortization": "211451000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "196474000.00",
                    "otherOperatingExpenses": "1552819000.00",
                    "interestExpense": "136176000.00",
                    "taxProvision": "20170000.00",
                    "interestIncome": "135362000.00",
                    "netInterestIncome": "-136176000.00",
                    "extraordinaryItems": "2282000.00",
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "20170000.00",
                    "totalRevenue": "1749293000.00",
                    "totalOperatingExpenses": "602234000.00",
                    "costOfRevenue": "950585000.00",
                    "totalOtherIncomeExpenseNet": "-135362000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "40942000.00",
                    "netIncomeApplicableToCommonShares": "40888000.00",
                    "preferredStockAndOtherAdjustments": null
                }
            }
        }
    }
}
Life Time Group Holdings Inc

Company Information

People

Directors & Officers

Insider Trading

Shareholders

Institutional Holders

Fund Holdings

Financial Highlights

Valuation Metrics

Shares Statistics

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 (Quarterly)

Assets Breakdown (Yearly)

Assets Breakdown (Quarterly)

Liabilities Breakdown (Yearly)

Liabilities Breakdown (Quarterly)

Income Statement Waterfall

Earnings Per Share (EPS) History

Financial Ratios

📦 Raw API Data (JSON Explorer)

Watchlist

Assistant
