{
  "schema": "canli.company-reference.v1",
  "cik": "0001596967",
  "name": "Moelis & Co",
  "selection_policy": "extended-v22",
  "source_url": "https://data.sec.gov/api/xbrl/companyfacts/CIK0001596967.json",
  "source_sha256": "5ebdf66eda4eec7dc9076205cb2b1a6b3a2f6baa67401229bb7ec462c7128592",
  "fetched_at": "2026-09-19T11:19:27.108Z",
  "policy": "Latest-filed annual-report facts per unit and reporting period at capture time. Duration facts cover 300 to 400 days. This selection can include restatements and is not a point-in-time backtest dataset. Missing concepts are omitted, never zero-filled. Values retain original units and are not currency converted. Extended concepts require compatible unit shapes and at least three reporting ends with changing values within one unit. Constant or incompatible added histories are omitted.",
  "claim_boundary": "Public company accounting reference, not market prices, returns, an investment recommendation, or ALPHAC performance. Validate a separately constructed return series with the validation API; accounting values are not returns.",
  "concepts": [
    {
      "tag": "Assets",
      "taxonomy": "us-gaap",
      "label": "Total assets",
      "kind": "instant",
      "meaning": "Resources recognized on the balance sheet. Book assets are not the market value of the business.",
      "observations": [
        {
          "end": "2025-12-31",
          "val": 1740685000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "unit": "USD"
        },
        {
          "end": "2024-12-31",
          "val": 1378936000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2024Q4I",
          "unit": "USD"
        },
        {
          "end": "2023-12-31",
          "val": 1179759000,
          "accn": "0000950170-25-029070",
          "fy": 2024,
          "fp": "FY",
          "form": "10-K",
          "filed": "2025-02-27",
          "frame": "CY2023Q4I",
          "unit": "USD"
        },
        {
          "end": "2022-12-31",
          "val": 1216869000,
          "accn": "0000950170-24-018791",
          "fy": 2023,
          "fp": "FY",
          "form": "10-K",
          "filed": "2024-02-22",
          "frame": "CY2022Q4I",
          "unit": "USD"
        },
        {
          "end": "2021-12-31",
          "val": 1555681000,
          "accn": "0000950170-23-004120",
          "fy": 2022,
          "fp": "FY",
          "form": "10-K",
          "filed": "2023-02-23",
          "frame": "CY2021Q4I",
          "unit": "USD"
        },
        {
          "end": "2020-12-31",
          "val": 1196444000,
          "accn": "0000950170-22-001785",
          "fy": 2021,
          "fp": "FY",
          "form": "10-K",
          "filed": "2022-02-23",
          "frame": "CY2020Q4I",
          "unit": "USD"
        },
        {
          "end": "2019-12-31",
          "val": 1071699000,
          "accn": "0001564590-21-008170",
          "fy": 2020,
          "fp": "FY",
          "form": "10-K",
          "filed": "2021-02-24",
          "frame": "CY2019Q4I",
          "unit": "USD"
        },
        {
          "end": "2018-12-31",
          "val": 914375000,
          "accn": "0001564590-20-006910",
          "fy": 2019,
          "fp": "FY",
          "form": "10-K",
          "filed": "2020-02-27",
          "frame": "CY2018Q4I",
          "unit": "USD"
        },
        {
          "end": "2017-12-31",
          "val": 699068000,
          "accn": "0001564590-19-004907",
          "fy": 2018,
          "fp": "FY",
          "form": "10-K",
          "filed": "2019-02-27",
          "frame": "CY2017Q4I",
          "unit": "USD"
        },
        {
          "end": "2016-12-31",
          "val": 598800000,
          "accn": "0001558370-18-001283",
          "fy": 2017,
          "fp": "FY",
          "form": "10-K",
          "filed": "2018-02-28",
          "frame": "CY2016Q4I",
          "unit": "USD"
        },
        {
          "end": "2015-12-31",
          "val": 539461000,
          "accn": "0001558370-17-001153",
          "fy": 2016,
          "fp": "FY",
          "form": "10-K",
          "filed": "2017-02-28",
          "frame": "CY2015Q4I",
          "unit": "USD"
        },
        {
          "end": "2014-12-31",
          "val": 464249000,
          "accn": "0001047469-16-011116",
          "fy": 2015,
          "fp": "FY",
          "form": "10-K",
          "filed": "2016-03-14",
          "frame": "CY2014Q4I",
          "unit": "USD"
        },
        {
          "end": "2013-12-31",
          "val": 443463000,
          "accn": "0001047469-15-001351",
          "fy": 2014,
          "fp": "FY",
          "form": "10-K",
          "filed": "2015-02-27",
          "frame": "CY2013Q4I",
          "unit": "USD"
        }
      ]
    },
    {
      "tag": "Liabilities",
      "taxonomy": "us-gaap",
      "label": "Total liabilities",
      "kind": "instant",
      "meaning": "Recognized obligations at the reporting date. The definition and scope differ from interest-bearing debt.",
      "observations": [
        {
          "end": "2025-12-31",
          "val": 1060308000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "unit": "USD"
        },
        {
          "end": "2024-12-31",
          "val": 899553000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2024Q4I",
          "unit": "USD"
        },
        {
          "end": "2023-12-31",
          "val": 817297000,
          "accn": "0000950170-25-029070",
          "fy": 2024,
          "fp": "FY",
          "form": "10-K",
          "filed": "2025-02-27",
          "frame": "CY2023Q4I",
          "unit": "USD"
        },
        {
          "end": "2022-12-31",
          "val": 757931000,
          "accn": "0000950170-24-018791",
          "fy": 2023,
          "fp": "FY",
          "form": "10-K",
          "filed": "2024-02-22",
          "frame": "CY2022Q4I",
          "unit": "USD"
        },
        {
          "end": "2021-12-31",
          "val": 1077382000,
          "accn": "0000950170-23-004120",
          "fy": 2022,
          "fp": "FY",
          "form": "10-K",
          "filed": "2023-02-23",
          "frame": "CY2021Q4I",
          "unit": "USD"
        },
        {
          "end": "2020-12-31",
          "val": 751971000,
          "accn": "0000950170-22-001785",
          "fy": 2021,
          "fp": "FY",
          "form": "10-K",
          "filed": "2022-02-23",
          "frame": "CY2020Q4I",
          "unit": "USD"
        },
        {
          "end": "2019-12-31",
          "val": 677872000,
          "accn": "0001564590-21-008170",
          "fy": 2020,
          "fp": "FY",
          "form": "10-K",
          "filed": "2021-02-24",
          "frame": "CY2019Q4I",
          "unit": "USD"
        },
        {
          "end": "2018-12-31",
          "val": 542622000,
          "accn": "0001564590-20-006910",
          "fy": 2019,
          "fp": "FY",
          "form": "10-K",
          "filed": "2020-02-27",
          "frame": "CY2018Q4I",
          "unit": "USD"
        },
        {
          "end": "2017-12-31",
          "val": 354812000,
          "accn": "0001564590-19-004907",
          "fy": 2018,
          "fp": "FY",
          "form": "10-K",
          "filed": "2019-02-27",
          "frame": "CY2017Q4I",
          "unit": "USD"
        },
        {
          "end": "2016-12-31",
          "val": 347359000,
          "accn": "0001558370-18-001283",
          "fy": 2017,
          "fp": "FY",
          "form": "10-K",
          "filed": "2018-02-28",
          "frame": "CY2016Q4I",
          "unit": "USD"
        },
        {
          "end": "2015-12-31",
          "val": 282043000,
          "accn": "0001558370-17-001153",
          "fy": 2016,
          "fp": "FY",
          "form": "10-K",
          "filed": "2017-02-28",
          "frame": "CY2015Q4I",
          "unit": "USD"
        },
        {
          "end": "2014-12-31",
          "val": 289864000,
          "accn": "0001047469-16-011116",
          "fy": 2015,
          "fp": "FY",
          "form": "10-K",
          "filed": "2016-03-14",
          "frame": "CY2014Q4I",
          "unit": "USD"
        },
        {
          "end": "2013-12-31",
          "val": 134093000,
          "accn": "0001047469-15-001351",
          "fy": 2014,
          "fp": "FY",
          "form": "10-K",
          "filed": "2015-02-27",
          "frame": "CY2013Q4I",
          "unit": "USD"
        }
      ]
    },
    {
      "tag": "StockholdersEquity",
      "taxonomy": "us-gaap",
      "label": "Stockholders equity",
      "kind": "instant",
      "meaning": "The reported residual interest after liabilities. It is an accounting amount, not market capitalization.",
      "observations": [
        {
          "end": "2025-12-31",
          "val": 568439000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "unit": "USD"
        },
        {
          "end": "2024-12-31",
          "val": 441606000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2024Q4I",
          "unit": "USD"
        },
        {
          "end": "2023-12-31",
          "val": 352141000,
          "accn": "0000950170-25-029070",
          "fy": 2024,
          "fp": "FY",
          "form": "10-K",
          "filed": "2025-02-27",
          "frame": "CY2023Q4I",
          "unit": "USD"
        },
        {
          "end": "2022-12-31",
          "val": 444495000,
          "accn": "0000950170-24-018791",
          "fy": 2023,
          "fp": "FY",
          "form": "10-K",
          "filed": "2024-02-22",
          "frame": "CY2022Q4I",
          "unit": "USD"
        },
        {
          "end": "2021-12-31",
          "val": 489068000,
          "accn": "0000950170-23-004120",
          "fy": 2022,
          "fp": "FY",
          "form": "10-K",
          "filed": "2023-02-23",
          "frame": "CY2021Q4I",
          "unit": "USD"
        },
        {
          "end": "2020-12-31",
          "val": 479948000,
          "accn": "0000950170-22-001785",
          "fy": 2021,
          "fp": "FY",
          "form": "10-K",
          "filed": "2022-02-23",
          "frame": "CY2020Q4I",
          "unit": "USD"
        },
        {
          "end": "2019-12-31",
          "val": 442827000,
          "accn": "0001564590-21-008170",
          "fy": 2020,
          "fp": "FY",
          "form": "10-K",
          "filed": "2021-02-24",
          "frame": "CY2019Q4I",
          "unit": "USD"
        },
        {
          "end": "2018-12-31",
          "val": 404361000,
          "accn": "0001564590-20-006910",
          "fy": 2019,
          "fp": "FY",
          "form": "10-K",
          "filed": "2020-02-27",
          "frame": "CY2018Q4I",
          "unit": "USD"
        },
        {
          "end": "2017-12-31",
          "val": 324950000,
          "accn": "0001564590-19-004907",
          "fy": 2018,
          "fp": "FY",
          "form": "10-K",
          "filed": "2019-02-27",
          "frame": "CY2017Q4I",
          "unit": "USD"
        },
        {
          "end": "2016-12-31",
          "val": 211845000,
          "accn": "0001558370-18-001283",
          "fy": 2017,
          "fp": "FY",
          "form": "10-K",
          "filed": "2018-02-28",
          "frame": "CY2016Q4I",
          "unit": "USD"
        },
        {
          "end": "2015-12-31",
          "val": 168374000,
          "accn": "0001558370-17-001153",
          "fy": 2016,
          "fp": "FY",
          "form": "10-K",
          "filed": "2017-02-28",
          "frame": "CY2015Q4I",
          "unit": "USD"
        },
        {
          "end": "2014-12-31",
          "val": 113377000,
          "accn": "0001047469-16-011116",
          "fy": 2015,
          "fp": "FY",
          "form": "10-K",
          "filed": "2016-03-14",
          "frame": "CY2014Q4I",
          "unit": "USD"
        },
        {
          "end": "2013-12-31",
          "val": 309370000,
          "accn": "0001047469-15-001351",
          "fy": 2014,
          "fp": "FY",
          "form": "10-K",
          "filed": "2015-02-27",
          "frame": "CY2013Q4I",
          "unit": "USD"
        }
      ]
    },
    {
      "tag": "CashAndCashEquivalentsAtCarryingValue",
      "taxonomy": "us-gaap",
      "label": "Cash and cash equivalents",
      "kind": "instant",
      "meaning": "Cash and qualifying short-term liquid investments under the filer’s accounting policy. Restricted cash and longer-term investments may be reported separately.",
      "observations": [
        {
          "end": "2025-12-31",
          "val": 508595000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "unit": "USD"
        },
        {
          "end": "2024-12-31",
          "val": 412467000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2024Q4I",
          "unit": "USD"
        },
        {
          "end": "2023-12-31",
          "val": 186417000,
          "accn": "0000950170-25-029070",
          "fy": 2024,
          "fp": "FY",
          "form": "10-K",
          "filed": "2025-02-27",
          "frame": "CY2023Q4I",
          "unit": "USD"
        },
        {
          "end": "2022-12-31",
          "val": 206794000,
          "accn": "0000950170-24-018791",
          "fy": 2023,
          "fp": "FY",
          "form": "10-K",
          "filed": "2024-02-22",
          "frame": "CY2022Q4I",
          "unit": "USD"
        },
        {
          "end": "2021-12-31",
          "val": 520213000,
          "accn": "0000950170-23-004120",
          "fy": 2022,
          "fp": "FY",
          "form": "10-K",
          "filed": "2023-02-23",
          "frame": "CY2021Q4I",
          "unit": "USD"
        },
        {
          "end": "2020-12-31",
          "val": 202477000,
          "accn": "0000950170-22-001785",
          "fy": 2021,
          "fp": "FY",
          "form": "10-K",
          "filed": "2022-02-23",
          "frame": "CY2020Q4I",
          "unit": "USD"
        },
        {
          "end": "2019-12-31",
          "val": 167812000,
          "accn": "0001564590-21-008170",
          "fy": 2020,
          "fp": "FY",
          "form": "10-K",
          "filed": "2021-02-24",
          "frame": "CY2019Q4I",
          "unit": "USD"
        },
        {
          "end": "2018-12-31",
          "val": 261100000,
          "accn": "0001564590-20-006910",
          "fy": 2019,
          "fp": "FY",
          "form": "10-K",
          "filed": "2020-02-27",
          "frame": "CY2018Q4I",
          "unit": "USD"
        },
        {
          "end": "2017-12-31",
          "val": 213191000,
          "accn": "0001564590-19-004907",
          "fy": 2018,
          "fp": "FY",
          "form": "10-K",
          "filed": "2019-02-27",
          "frame": "CY2017Q4I",
          "unit": "USD"
        },
        {
          "end": "2016-12-31",
          "val": 318926000,
          "accn": "0001558370-18-001283",
          "fy": 2017,
          "fp": "FY",
          "form": "10-K",
          "filed": "2018-02-28",
          "frame": "CY2016Q4I",
          "unit": "USD"
        },
        {
          "end": "2015-12-31",
          "val": 248022000,
          "accn": "0001558370-18-001283",
          "fy": 2017,
          "fp": "FY",
          "form": "10-K",
          "filed": "2018-02-28",
          "frame": "CY2015Q4I",
          "unit": "USD"
        },
        {
          "end": "2014-12-31",
          "val": 197944000,
          "accn": "0001558370-18-001283",
          "fy": 2017,
          "fp": "FY",
          "form": "10-K",
          "filed": "2018-02-28",
          "frame": "CY2014Q4I",
          "unit": "USD"
        },
        {
          "end": "2013-12-31",
          "val": 303024000,
          "accn": "0001558370-17-001153",
          "fy": 2016,
          "fp": "FY",
          "form": "10-K",
          "filed": "2017-02-28",
          "frame": "CY2013Q4I",
          "unit": "USD"
        },
        {
          "end": "2012-12-31",
          "val": 185623000,
          "accn": "0001047469-16-011116",
          "fy": 2015,
          "fp": "FY",
          "form": "10-K",
          "filed": "2016-03-14",
          "frame": "CY2012Q4I",
          "unit": "USD"
        },
        {
          "end": "2011-12-31",
          "val": 120232000,
          "accn": "0001047469-15-001351",
          "fy": 2014,
          "fp": "FY",
          "form": "10-K",
          "filed": "2015-02-27",
          "frame": "CY2011Q4I",
          "unit": "USD"
        }
      ]
    },
    {
      "tag": "NetCashProvidedByUsedInOperatingActivities",
      "taxonomy": "us-gaap",
      "label": "Operating cash flow",
      "kind": "duration",
      "meaning": "Cash generated or used by operating activities. Working-capital timing can make this differ substantially from reported income.",
      "observations": [
        {
          "start": "2025-01-01",
          "end": "2025-12-31",
          "val": 576297000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2025",
          "unit": "USD"
        },
        {
          "start": "2024-01-01",
          "end": "2024-12-31",
          "val": 427485000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2024",
          "unit": "USD"
        },
        {
          "start": "2023-01-01",
          "end": "2023-12-31",
          "val": 158472000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2023",
          "unit": "USD"
        },
        {
          "start": "2022-01-01",
          "end": "2022-12-31",
          "val": 32994000,
          "accn": "0000950170-25-029070",
          "fy": 2024,
          "fp": "FY",
          "form": "10-K",
          "filed": "2025-02-27",
          "frame": "CY2022",
          "unit": "USD"
        },
        {
          "start": "2021-01-01",
          "end": "2021-12-31",
          "val": 936980000,
          "accn": "0000950170-24-018791",
          "fy": 2023,
          "fp": "FY",
          "form": "10-K",
          "filed": "2024-02-22",
          "frame": "CY2021",
          "unit": "USD"
        },
        {
          "start": "2020-01-01",
          "end": "2020-12-31",
          "val": 429215000,
          "accn": "0000950170-23-004120",
          "fy": 2022,
          "fp": "FY",
          "form": "10-K",
          "filed": "2023-02-23",
          "frame": "CY2020",
          "unit": "USD"
        },
        {
          "start": "2019-01-01",
          "end": "2019-12-31",
          "val": 209307000,
          "accn": "0000950170-22-001785",
          "fy": 2021,
          "fp": "FY",
          "form": "10-K",
          "filed": "2022-02-23",
          "frame": "CY2019",
          "unit": "USD"
        },
        {
          "start": "2018-01-01",
          "end": "2018-12-31",
          "val": 390889000,
          "accn": "0001564590-21-008170",
          "fy": 2020,
          "fp": "FY",
          "form": "10-K",
          "filed": "2021-02-24",
          "frame": "CY2018",
          "unit": "USD"
        },
        {
          "start": "2017-01-01",
          "end": "2017-12-31",
          "val": 233183000,
          "accn": "0001564590-20-006910",
          "fy": 2019,
          "fp": "FY",
          "form": "10-K",
          "filed": "2020-02-27",
          "frame": "CY2017",
          "unit": "USD"
        },
        {
          "start": "2016-01-01",
          "end": "2016-12-31",
          "val": 231574000,
          "accn": "0001564590-19-004907",
          "fy": 2018,
          "fp": "FY",
          "form": "10-K",
          "filed": "2019-02-27",
          "frame": "CY2016",
          "unit": "USD"
        },
        {
          "start": "2015-01-01",
          "end": "2015-12-31",
          "val": 142764000,
          "accn": "0001558370-18-001283",
          "fy": 2017,
          "fp": "FY",
          "form": "10-K",
          "filed": "2018-02-28",
          "frame": "CY2015",
          "unit": "USD"
        }
      ]
    },
    {
      "tag": "PaymentsToAcquirePropertyPlantAndEquipment",
      "taxonomy": "us-gaap",
      "label": "Capital expenditure payments",
      "kind": "duration",
      "meaning": "Cash payments to acquire property, plant and equipment. This taxonomy concept does not capture every form of investment or acquisition.",
      "observations": [
        {
          "start": "2025-01-01",
          "end": "2025-12-31",
          "val": 36330000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2025",
          "unit": "USD"
        },
        {
          "start": "2024-01-01",
          "end": "2024-12-31",
          "val": 12092000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2024",
          "unit": "USD"
        },
        {
          "start": "2023-01-01",
          "end": "2023-12-31",
          "val": 16695000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2023",
          "unit": "USD"
        },
        {
          "start": "2022-01-01",
          "end": "2022-12-31",
          "val": 5957000,
          "accn": "0000950170-25-029070",
          "fy": 2024,
          "fp": "FY",
          "form": "10-K",
          "filed": "2025-02-27",
          "frame": "CY2022",
          "unit": "USD"
        },
        {
          "start": "2021-01-01",
          "end": "2021-12-31",
          "val": 16426000,
          "accn": "0000950170-24-018791",
          "fy": 2023,
          "fp": "FY",
          "form": "10-K",
          "filed": "2024-02-22",
          "frame": "CY2021",
          "unit": "USD"
        },
        {
          "start": "2020-01-01",
          "end": "2020-12-31",
          "val": 40659000,
          "accn": "0000950170-23-004120",
          "fy": 2022,
          "fp": "FY",
          "form": "10-K",
          "filed": "2023-02-23",
          "frame": "CY2020",
          "unit": "USD"
        },
        {
          "start": "2019-01-01",
          "end": "2019-12-31",
          "val": 6467000,
          "accn": "0000950170-22-001785",
          "fy": 2021,
          "fp": "FY",
          "form": "10-K",
          "filed": "2022-02-23",
          "frame": "CY2019",
          "unit": "USD"
        },
        {
          "start": "2018-01-01",
          "end": "2018-12-31",
          "val": 6920000,
          "accn": "0001564590-21-008170",
          "fy": 2020,
          "fp": "FY",
          "form": "10-K",
          "filed": "2021-02-24",
          "frame": "CY2018",
          "unit": "USD"
        },
        {
          "start": "2017-01-01",
          "end": "2017-12-31",
          "val": 5647000,
          "accn": "0001564590-20-006910",
          "fy": 2019,
          "fp": "FY",
          "form": "10-K",
          "filed": "2020-02-27",
          "frame": "CY2017",
          "unit": "USD"
        },
        {
          "start": "2016-01-01",
          "end": "2016-12-31",
          "val": 2870000,
          "accn": "0001564590-19-004907",
          "fy": 2018,
          "fp": "FY",
          "form": "10-K",
          "filed": "2019-02-27",
          "frame": "CY2016",
          "unit": "USD"
        },
        {
          "start": "2015-01-01",
          "end": "2015-12-31",
          "val": 3996000,
          "accn": "0001558370-18-001283",
          "fy": 2017,
          "fp": "FY",
          "form": "10-K",
          "filed": "2018-02-28",
          "frame": "CY2015",
          "unit": "USD"
        },
        {
          "start": "2014-01-01",
          "end": "2014-12-31",
          "val": 3888000,
          "accn": "0001558370-17-001153",
          "fy": 2016,
          "fp": "FY",
          "form": "10-K",
          "filed": "2017-02-28",
          "frame": "CY2014",
          "unit": "USD"
        },
        {
          "start": "2013-01-01",
          "end": "2013-12-31",
          "val": 1623000,
          "accn": "0001047469-16-011116",
          "fy": 2015,
          "fp": "FY",
          "form": "10-K",
          "filed": "2016-03-14",
          "frame": "CY2013",
          "unit": "USD"
        },
        {
          "start": "2012-01-01",
          "end": "2012-12-31",
          "val": 3682000,
          "accn": "0001047469-15-001351",
          "fy": 2014,
          "fp": "FY",
          "form": "10-K",
          "filed": "2015-02-27",
          "frame": "CY2012",
          "unit": "USD"
        }
      ]
    },
    {
      "tag": "NetCashProvidedByUsedInFinancingActivities",
      "taxonomy": "us-gaap",
      "label": "Financing cash flow",
      "kind": "duration",
      "unitKind": "money",
      "meaning": "Net cash from financing activities, including borrowing, repayments and transactions with owners. A positive amount does not establish operating profitability.",
      "observations": [
        {
          "start": "2025-01-01",
          "end": "2025-12-31",
          "val": -283896000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2025",
          "unit": "USD"
        },
        {
          "start": "2024-01-01",
          "end": "2024-12-31",
          "val": -215105000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2024",
          "unit": "USD"
        },
        {
          "start": "2023-01-01",
          "end": "2023-12-31",
          "val": -229173000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2023",
          "unit": "USD"
        },
        {
          "start": "2022-01-01",
          "end": "2022-12-31",
          "val": -326901000,
          "accn": "0000950170-25-029070",
          "fy": 2024,
          "fp": "FY",
          "form": "10-K",
          "filed": "2025-02-27",
          "frame": "CY2022",
          "unit": "USD"
        },
        {
          "start": "2021-01-01",
          "end": "2021-12-31",
          "val": -602541000,
          "accn": "0000950170-24-018791",
          "fy": 2023,
          "fp": "FY",
          "form": "10-K",
          "filed": "2024-02-22",
          "frame": "CY2021",
          "unit": "USD"
        },
        {
          "start": "2020-01-01",
          "end": "2020-12-31",
          "val": -351790000,
          "accn": "0000950170-23-004120",
          "fy": 2022,
          "fp": "FY",
          "form": "10-K",
          "filed": "2023-02-23",
          "frame": "CY2020",
          "unit": "USD"
        },
        {
          "start": "2019-01-01",
          "end": "2019-12-31",
          "val": -252692000,
          "accn": "0000950170-22-001785",
          "fy": 2021,
          "fp": "FY",
          "form": "10-K",
          "filed": "2022-02-23",
          "frame": "CY2019",
          "unit": "USD"
        },
        {
          "start": "2018-01-01",
          "end": "2018-12-31",
          "val": -351741000,
          "accn": "0001564590-21-008170",
          "fy": 2020,
          "fp": "FY",
          "form": "10-K",
          "filed": "2021-02-24",
          "frame": "CY2018",
          "unit": "USD"
        },
        {
          "start": "2017-01-01",
          "end": "2017-12-31",
          "val": -272512000,
          "accn": "0001564590-20-006910",
          "fy": 2019,
          "fp": "FY",
          "form": "10-K",
          "filed": "2020-02-27",
          "frame": "CY2017",
          "unit": "USD"
        },
        {
          "start": "2016-01-01",
          "end": "2016-12-31",
          "val": -158017000,
          "accn": "0001564590-19-004907",
          "fy": 2018,
          "fp": "FY",
          "form": "10-K",
          "filed": "2019-02-27",
          "frame": "CY2016",
          "unit": "USD"
        },
        {
          "start": "2015-01-01",
          "end": "2015-12-31",
          "val": -90202000,
          "accn": "0001558370-18-001283",
          "fy": 2017,
          "fp": "FY",
          "form": "10-K",
          "filed": "2018-02-28",
          "frame": "CY2015",
          "unit": "USD"
        }
      ]
    },
    {
      "tag": "NetCashProvidedByUsedInInvestingActivities",
      "taxonomy": "us-gaap",
      "label": "Investing cash flow",
      "kind": "duration",
      "unitKind": "money",
      "meaning": "Net cash from investing activities, including asset purchases, disposals and investment transactions. This differs from capital expenditure payments alone.",
      "observations": [
        {
          "start": "2025-01-01",
          "end": "2025-12-31",
          "val": -195972000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2025",
          "unit": "USD"
        },
        {
          "start": "2024-01-01",
          "end": "2024-12-31",
          "val": 17112000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2024",
          "unit": "USD"
        },
        {
          "start": "2023-01-01",
          "end": "2023-12-31",
          "val": 48574000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2023",
          "unit": "USD"
        },
        {
          "start": "2022-01-01",
          "end": "2022-12-31",
          "val": -11183000,
          "accn": "0000950170-25-029070",
          "fy": 2024,
          "fp": "FY",
          "form": "10-K",
          "filed": "2025-02-27",
          "frame": "CY2022",
          "unit": "USD"
        },
        {
          "start": "2021-01-01",
          "end": "2021-12-31",
          "val": -17014000,
          "accn": "0000950170-24-018791",
          "fy": 2023,
          "fp": "FY",
          "form": "10-K",
          "filed": "2024-02-22",
          "frame": "CY2021",
          "unit": "USD"
        },
        {
          "start": "2020-01-01",
          "end": "2020-12-31",
          "val": -39951000,
          "accn": "0000950170-23-004120",
          "fy": 2022,
          "fp": "FY",
          "form": "10-K",
          "filed": "2023-02-23",
          "frame": "CY2020",
          "unit": "USD"
        },
        {
          "start": "2019-01-01",
          "end": "2019-12-31",
          "val": -51873000,
          "accn": "0000950170-22-001785",
          "fy": 2021,
          "fp": "FY",
          "form": "10-K",
          "filed": "2022-02-23",
          "frame": "CY2019",
          "unit": "USD"
        },
        {
          "start": "2018-01-01",
          "end": "2018-12-31",
          "val": 9284000,
          "accn": "0001564590-21-008170",
          "fy": 2020,
          "fp": "FY",
          "form": "10-K",
          "filed": "2021-02-24",
          "frame": "CY2018",
          "unit": "USD"
        },
        {
          "start": "2017-01-01",
          "end": "2017-12-31",
          "val": -69433000,
          "accn": "0001564590-20-006910",
          "fy": 2019,
          "fp": "FY",
          "form": "10-K",
          "filed": "2020-02-27",
          "frame": "CY2017",
          "unit": "USD"
        },
        {
          "start": "2016-01-01",
          "end": "2016-12-31",
          "val": 1383000,
          "accn": "0001564590-19-004907",
          "fy": 2018,
          "fp": "FY",
          "form": "10-K",
          "filed": "2019-02-27",
          "frame": "CY2016",
          "unit": "USD"
        },
        {
          "start": "2015-01-01",
          "end": "2015-12-31",
          "val": -1740000,
          "accn": "0001558370-18-001283",
          "fy": 2017,
          "fp": "FY",
          "form": "10-K",
          "filed": "2018-02-28",
          "frame": "CY2015",
          "unit": "USD"
        }
      ]
    },
    {
      "tag": "RetainedEarningsAccumulatedDeficit",
      "taxonomy": "us-gaap",
      "label": "Retained earnings or deficit",
      "kind": "instant",
      "unitKind": "money",
      "meaning": "Accumulated undistributed earnings or deficit at the reporting date. This balance is not cash available for distribution.",
      "observations": [
        {
          "end": "2025-12-31",
          "val": -801234000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "unit": "USD"
        },
        {
          "end": "2024-12-31",
          "val": -821650000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2024Q4I",
          "unit": "USD"
        },
        {
          "end": "2023-12-31",
          "val": -767587000,
          "accn": "0000950170-25-029070",
          "fy": 2024,
          "fp": "FY",
          "form": "10-K",
          "filed": "2025-02-27",
          "frame": "CY2023Q4I",
          "unit": "USD"
        },
        {
          "end": "2022-12-31",
          "val": -560690000,
          "accn": "0000950170-24-018791",
          "fy": 2023,
          "fp": "FY",
          "form": "10-K",
          "filed": "2024-02-22",
          "frame": "CY2022Q4I",
          "unit": "USD"
        },
        {
          "end": "2021-12-31",
          "val": -535282000,
          "accn": "0000950170-23-004120",
          "fy": 2022,
          "fp": "FY",
          "form": "10-K",
          "filed": "2023-02-23",
          "frame": "CY2021Q4I",
          "unit": "USD"
        },
        {
          "end": "2020-12-31",
          "val": -420682000,
          "accn": "0000950170-22-001785",
          "fy": 2021,
          "fp": "FY",
          "form": "10-K",
          "filed": "2022-02-23",
          "frame": "CY2020Q4I",
          "unit": "USD"
        },
        {
          "end": "2019-12-31",
          "val": -324192000,
          "accn": "0001564590-21-008170",
          "fy": 2020,
          "fp": "FY",
          "form": "10-K",
          "filed": "2021-02-24",
          "frame": "CY2019Q4I",
          "unit": "USD"
        },
        {
          "end": "2018-12-31",
          "val": -237782000,
          "accn": "0001564590-20-006910",
          "fy": 2019,
          "fp": "FY",
          "form": "10-K",
          "filed": "2020-02-27",
          "frame": "CY2018Q4I",
          "unit": "USD"
        },
        {
          "end": "2017-12-31",
          "val": -139918000,
          "accn": "0001564590-19-004907",
          "fy": 2018,
          "fp": "FY",
          "form": "10-K",
          "filed": "2019-02-27",
          "frame": "CY2017Q4I",
          "unit": "USD"
        },
        {
          "end": "2016-12-31",
          "val": -68229000,
          "accn": "0001558370-18-001283",
          "fy": 2017,
          "fp": "FY",
          "form": "10-K",
          "filed": "2018-02-28",
          "frame": "CY2016Q4I",
          "unit": "USD"
        },
        {
          "end": "2015-12-31",
          "val": -15338000,
          "accn": "0001558370-17-001153",
          "fy": 2016,
          "fp": "FY",
          "form": "10-K",
          "filed": "2017-02-28",
          "frame": "CY2015Q4I",
          "unit": "USD"
        },
        {
          "end": "2014-12-31",
          "val": -24118000,
          "accn": "0001047469-16-011116",
          "fy": 2015,
          "fp": "FY",
          "form": "10-K",
          "filed": "2016-03-14",
          "frame": "CY2014Q4I",
          "unit": "USD"
        }
      ]
    },
    {
      "tag": "IncomeTaxExpenseBenefit",
      "taxonomy": "us-gaap",
      "label": "Income tax expense or benefit",
      "kind": "duration",
      "unitKind": "money",
      "meaning": "Current and deferred income tax expense or benefit for continuing operations. This accounting expense differs from cash taxes paid.",
      "observations": [
        {
          "start": "2025-01-01",
          "end": "2025-12-31",
          "val": 67854000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2025",
          "unit": "USD"
        },
        {
          "start": "2024-01-01",
          "end": "2024-12-31",
          "val": 44521000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2024",
          "unit": "USD"
        },
        {
          "start": "2023-01-01",
          "end": "2023-12-31",
          "val": -1631000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2023",
          "unit": "USD"
        },
        {
          "start": "2022-01-01",
          "end": "2022-12-31",
          "val": 47638000,
          "accn": "0000950170-25-029070",
          "fy": 2024,
          "fp": "FY",
          "form": "10-K",
          "filed": "2025-02-27",
          "frame": "CY2022",
          "unit": "USD"
        },
        {
          "start": "2021-01-01",
          "end": "2021-12-31",
          "val": 113335000,
          "accn": "0000950170-24-018791",
          "fy": 2023,
          "fp": "FY",
          "form": "10-K",
          "filed": "2024-02-22",
          "frame": "CY2021",
          "unit": "USD"
        },
        {
          "start": "2020-01-01",
          "end": "2020-12-31",
          "val": 51675000,
          "accn": "0000950170-23-004120",
          "fy": 2022,
          "fp": "FY",
          "form": "10-K",
          "filed": "2023-02-23",
          "frame": "CY2020",
          "unit": "USD"
        },
        {
          "start": "2019-01-01",
          "end": "2019-12-31",
          "val": 11813000,
          "accn": "0000950170-22-001785",
          "fy": 2021,
          "fp": "FY",
          "form": "10-K",
          "filed": "2022-02-23",
          "frame": "CY2019",
          "unit": "USD"
        },
        {
          "start": "2018-01-01",
          "end": "2018-12-31",
          "val": 30448000,
          "accn": "0001564590-21-008170",
          "fy": 2020,
          "fp": "FY",
          "form": "10-K",
          "filed": "2021-02-24",
          "frame": "CY2018",
          "unit": "USD"
        },
        {
          "start": "2017-01-01",
          "end": "2017-12-31",
          "val": 223827000,
          "accn": "0001564590-20-006910",
          "fy": 2019,
          "fp": "FY",
          "form": "10-K",
          "filed": "2020-02-27",
          "frame": "CY2017",
          "unit": "USD"
        },
        {
          "start": "2016-01-01",
          "end": "2016-12-31",
          "val": 24809000,
          "accn": "0001564590-19-004907",
          "fy": 2018,
          "fp": "FY",
          "form": "10-K",
          "filed": "2019-02-27",
          "frame": "CY2016",
          "unit": "USD"
        },
        {
          "start": "2015-01-01",
          "end": "2015-12-31",
          "val": 23847000,
          "accn": "0001558370-18-001283",
          "fy": 2017,
          "fp": "FY",
          "form": "10-K",
          "filed": "2018-02-28",
          "frame": "CY2015",
          "unit": "USD"
        },
        {
          "start": "2014-01-01",
          "end": "2014-12-31",
          "val": 13740000,
          "accn": "0001558370-17-001153",
          "fy": 2016,
          "fp": "FY",
          "form": "10-K",
          "filed": "2017-02-28",
          "frame": "CY2014",
          "unit": "USD"
        },
        {
          "start": "2013-01-01",
          "end": "2013-12-31",
          "val": 2794000,
          "accn": "0001047469-16-011116",
          "fy": 2015,
          "fp": "FY",
          "form": "10-K",
          "filed": "2016-03-14",
          "frame": "CY2013",
          "unit": "USD"
        },
        {
          "start": "2012-01-01",
          "end": "2012-12-31",
          "val": 2498000,
          "accn": "0001047469-15-001351",
          "fy": 2014,
          "fp": "FY",
          "form": "10-K",
          "filed": "2015-02-27",
          "frame": "CY2012",
          "unit": "USD"
        }
      ]
    },
    {
      "tag": "PropertyPlantAndEquipmentNet",
      "taxonomy": "us-gaap",
      "label": "Net property, plant and equipment",
      "kind": "instant",
      "unitKind": "money",
      "meaning": "Carrying amount of property, plant and equipment after accumulated depreciation, depletion and amortization. It is not replacement cost or market value.",
      "observations": [
        {
          "end": "2025-12-31",
          "val": 89787000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "unit": "USD"
        },
        {
          "end": "2024-12-31",
          "val": 65451000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2024Q4I",
          "unit": "USD"
        },
        {
          "end": "2023-12-31",
          "val": 63803000,
          "accn": "0000950170-25-029070",
          "fy": 2024,
          "fp": "FY",
          "form": "10-K",
          "filed": "2025-02-27",
          "frame": "CY2023Q4I",
          "unit": "USD"
        },
        {
          "end": "2022-12-31",
          "val": 57152000,
          "accn": "0000950170-24-018791",
          "fy": 2023,
          "fp": "FY",
          "form": "10-K",
          "filed": "2024-02-22",
          "frame": "CY2022Q4I",
          "unit": "USD"
        },
        {
          "end": "2021-12-31",
          "val": 59163000,
          "accn": "0000950170-23-004120",
          "fy": 2022,
          "fp": "FY",
          "form": "10-K",
          "filed": "2023-02-23",
          "frame": "CY2021Q4I",
          "unit": "USD"
        },
        {
          "end": "2020-12-31",
          "val": 49977000,
          "accn": "0000950170-22-001785",
          "fy": 2021,
          "fp": "FY",
          "form": "10-K",
          "filed": "2022-02-23",
          "frame": "CY2020Q4I",
          "unit": "USD"
        },
        {
          "end": "2019-12-31",
          "val": 13992000,
          "accn": "0001564590-21-008170",
          "fy": 2020,
          "fp": "FY",
          "form": "10-K",
          "filed": "2021-02-24",
          "frame": "CY2019Q4I",
          "unit": "USD"
        },
        {
          "end": "2018-12-31",
          "val": 12731000,
          "accn": "0001564590-20-006910",
          "fy": 2019,
          "fp": "FY",
          "form": "10-K",
          "filed": "2020-02-27",
          "frame": "CY2018Q4I",
          "unit": "USD"
        },
        {
          "end": "2017-12-31",
          "val": 10458000,
          "accn": "0001564590-19-004907",
          "fy": 2018,
          "fp": "FY",
          "form": "10-K",
          "filed": "2019-02-27",
          "frame": "CY2017Q4I",
          "unit": "USD"
        },
        {
          "end": "2016-12-31",
          "val": 8397000,
          "accn": "0001558370-18-001283",
          "fy": 2017,
          "fp": "FY",
          "form": "10-K",
          "filed": "2018-02-28",
          "frame": "CY2016Q4I",
          "unit": "USD"
        },
        {
          "end": "2015-12-31",
          "val": 8698000,
          "accn": "0001558370-17-001153",
          "fy": 2016,
          "fp": "FY",
          "form": "10-K",
          "filed": "2017-02-28",
          "frame": "CY2015Q4I",
          "unit": "USD"
        },
        {
          "end": "2014-12-31",
          "val": 7338000,
          "accn": "0001047469-16-011116",
          "fy": 2015,
          "fp": "FY",
          "form": "10-K",
          "filed": "2016-03-14",
          "frame": "CY2014Q4I",
          "unit": "USD"
        },
        {
          "end": "2013-12-31",
          "val": 5156000,
          "accn": "0001047469-15-001351",
          "fy": 2014,
          "fp": "FY",
          "form": "10-K",
          "filed": "2015-02-27",
          "frame": "CY2013Q4I",
          "unit": "USD"
        }
      ]
    },
    {
      "tag": "ShareBasedCompensation",
      "taxonomy": "us-gaap",
      "label": "Share-based compensation expense",
      "kind": "duration",
      "unitKind": "money",
      "meaning": "Reported noncash expense for share-based payment arrangements. Noncash treatment does not mean the awards have no economic cost to shareholders.",
      "observations": [
        {
          "start": "2025-01-01",
          "end": "2025-12-31",
          "val": 230261000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2025",
          "unit": "USD"
        },
        {
          "start": "2024-01-01",
          "end": "2024-12-31",
          "val": 161445000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2024",
          "unit": "USD"
        },
        {
          "start": "2023-01-01",
          "end": "2023-12-31",
          "val": 158189000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2023",
          "unit": "USD"
        },
        {
          "start": "2022-01-01",
          "end": "2022-12-31",
          "val": 128938000,
          "accn": "0000950170-25-029070",
          "fy": 2024,
          "fp": "FY",
          "form": "10-K",
          "filed": "2025-02-27",
          "frame": "CY2022",
          "unit": "USD"
        },
        {
          "start": "2021-01-01",
          "end": "2021-12-31",
          "val": 167938000,
          "accn": "0000950170-24-018791",
          "fy": 2023,
          "fp": "FY",
          "form": "10-K",
          "filed": "2024-02-22",
          "frame": "CY2021",
          "unit": "USD"
        },
        {
          "start": "2020-01-01",
          "end": "2020-12-31",
          "val": 133623000,
          "accn": "0000950170-23-004120",
          "fy": 2022,
          "fp": "FY",
          "form": "10-K",
          "filed": "2023-02-23",
          "frame": "CY2020",
          "unit": "USD"
        },
        {
          "start": "2019-01-01",
          "end": "2019-12-31",
          "val": 124212000,
          "accn": "0000950170-22-001785",
          "fy": 2021,
          "fp": "FY",
          "form": "10-K",
          "filed": "2022-02-23",
          "frame": "CY2019",
          "unit": "USD"
        },
        {
          "start": "2018-01-01",
          "end": "2018-12-31",
          "val": 123037000,
          "accn": "0001564590-21-008170",
          "fy": 2020,
          "fp": "FY",
          "form": "10-K",
          "filed": "2021-02-24",
          "frame": "CY2018",
          "unit": "USD"
        },
        {
          "start": "2017-01-01",
          "end": "2017-12-31",
          "val": 96295000,
          "accn": "0001564590-20-006910",
          "fy": 2019,
          "fp": "FY",
          "form": "10-K",
          "filed": "2020-02-27",
          "frame": "CY2017",
          "unit": "USD"
        },
        {
          "start": "2016-01-01",
          "end": "2016-12-31",
          "val": 77050000,
          "accn": "0001564590-19-004907",
          "fy": 2018,
          "fp": "FY",
          "form": "10-K",
          "filed": "2019-02-27",
          "frame": "CY2016",
          "unit": "USD"
        },
        {
          "start": "2015-01-01",
          "end": "2015-12-31",
          "val": 46131000,
          "accn": "0001558370-18-001283",
          "fy": 2017,
          "fp": "FY",
          "form": "10-K",
          "filed": "2018-02-28",
          "frame": "CY2015",
          "unit": "USD"
        },
        {
          "start": "2014-01-01",
          "end": "2014-12-31",
          "val": 119756000,
          "accn": "0001558370-17-001153",
          "fy": 2016,
          "fp": "FY",
          "form": "10-K",
          "filed": "2017-02-28",
          "frame": "CY2014",
          "unit": "USD"
        },
        {
          "start": "2013-01-01",
          "end": "2013-12-31",
          "val": 49359000,
          "accn": "0001047469-16-011116",
          "fy": 2015,
          "fp": "FY",
          "form": "10-K",
          "filed": "2016-03-14",
          "frame": "CY2013",
          "unit": "USD"
        },
        {
          "start": "2012-01-01",
          "end": "2012-12-31",
          "val": 42044000,
          "accn": "0001047469-15-001351",
          "fy": 2014,
          "fp": "FY",
          "form": "10-K",
          "filed": "2015-02-27",
          "frame": "CY2012",
          "unit": "USD"
        }
      ]
    },
    {
      "tag": "OperatingIncomeLoss",
      "taxonomy": "us-gaap",
      "label": "Operating income or loss",
      "kind": "duration",
      "unitKind": "money",
      "meaning": "Operating revenue less operating expenses for the reporting period. It excludes items outside the reported operating result and is not free cash flow.",
      "observations": [
        {
          "start": "2025-01-01",
          "end": "2025-12-31",
          "val": 273863000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2025",
          "unit": "USD"
        },
        {
          "start": "2024-01-01",
          "end": "2024-12-31",
          "val": 172945000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2024",
          "unit": "USD"
        },
        {
          "start": "2023-01-01",
          "end": "2023-12-31",
          "val": -40352000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2023",
          "unit": "USD"
        },
        {
          "start": "2022-01-01",
          "end": "2022-12-31",
          "val": 216100000,
          "accn": "0000950170-25-029070",
          "fy": 2024,
          "fp": "FY",
          "form": "10-K",
          "filed": "2025-02-27",
          "frame": "CY2022",
          "unit": "USD"
        },
        {
          "start": "2021-01-01",
          "end": "2021-12-31",
          "val": 495917000,
          "accn": "0000950170-24-018791",
          "fy": 2023,
          "fp": "FY",
          "form": "10-K",
          "filed": "2024-02-22",
          "frame": "CY2021",
          "unit": "USD"
        },
        {
          "start": "2020-01-01",
          "end": "2020-12-31",
          "val": 265709000,
          "accn": "0000950170-23-004120",
          "fy": 2022,
          "fp": "FY",
          "form": "10-K",
          "filed": "2023-02-23",
          "frame": "CY2020",
          "unit": "USD"
        },
        {
          "start": "2019-01-01",
          "end": "2019-12-31",
          "val": 114543000,
          "accn": "0000950170-22-001785",
          "fy": 2021,
          "fp": "FY",
          "form": "10-K",
          "filed": "2022-02-23",
          "frame": "CY2019",
          "unit": "USD"
        },
        {
          "start": "2018-01-01",
          "end": "2018-12-31",
          "val": 226781000,
          "accn": "0001564590-21-008170",
          "fy": 2020,
          "fp": "FY",
          "form": "10-K",
          "filed": "2021-02-24",
          "frame": "CY2018",
          "unit": "USD"
        },
        {
          "start": "2017-01-01",
          "end": "2017-12-31",
          "val": 164282000,
          "accn": "0001564590-20-006910",
          "fy": 2019,
          "fp": "FY",
          "form": "10-K",
          "filed": "2020-02-27",
          "frame": "CY2017",
          "unit": "USD"
        },
        {
          "start": "2016-01-01",
          "end": "2016-12-31",
          "val": 161089000,
          "accn": "0001564590-19-004907",
          "fy": 2018,
          "fp": "FY",
          "form": "10-K",
          "filed": "2019-02-27",
          "frame": "CY2016",
          "unit": "USD"
        },
        {
          "start": "2015-01-01",
          "end": "2015-12-31",
          "val": 137503000,
          "accn": "0001558370-18-001283",
          "fy": 2017,
          "fp": "FY",
          "form": "10-K",
          "filed": "2018-02-28",
          "frame": "CY2015",
          "unit": "USD"
        },
        {
          "start": "2014-01-01",
          "end": "2014-12-31",
          "val": 47744000,
          "accn": "0001558370-17-001153",
          "fy": 2016,
          "fp": "FY",
          "form": "10-K",
          "filed": "2017-02-28",
          "frame": "CY2014",
          "unit": "USD"
        },
        {
          "start": "2013-01-01",
          "end": "2013-12-31",
          "val": 70109000,
          "accn": "0001047469-16-011116",
          "fy": 2015,
          "fp": "FY",
          "form": "10-K",
          "filed": "2016-03-14",
          "frame": "CY2013",
          "unit": "USD"
        },
        {
          "start": "2012-01-01",
          "end": "2012-12-31",
          "val": 38045000,
          "accn": "0001047469-15-001351",
          "fy": 2014,
          "fp": "FY",
          "form": "10-K",
          "filed": "2015-02-27",
          "frame": "CY2012",
          "unit": "USD"
        }
      ]
    },
    {
      "tag": "OperatingExpenses",
      "taxonomy": "us-gaap",
      "label": "Operating expenses",
      "kind": "duration",
      "unitKind": "money",
      "meaning": "Recurring operating costs under this accounting concept, generally excluding production costs included in cost of sales. Check filing presentation before combining expense subtotals.",
      "observations": [
        {
          "start": "2025-01-01",
          "end": "2025-12-31",
          "val": 1242933000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2025",
          "unit": "USD"
        },
        {
          "start": "2024-01-01",
          "end": "2024-12-31",
          "val": 1021600000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2024",
          "unit": "USD"
        },
        {
          "start": "2023-01-01",
          "end": "2023-12-31",
          "val": 895100000,
          "accn": "0001193125-26-076747",
          "fy": 2025,
          "fp": "FY",
          "form": "10-K",
          "filed": "2026-02-26",
          "frame": "CY2023",
          "unit": "USD"
        },
        {
          "start": "2022-01-01",
          "end": "2022-12-31",
          "val": 769197000,
          "accn": "0000950170-25-029070",
          "fy": 2024,
          "fp": "FY",
          "form": "10-K",
          "filed": "2025-02-27",
          "frame": "CY2022",
          "unit": "USD"
        },
        {
          "start": "2021-01-01",
          "end": "2021-12-31",
          "val": 1044694000,
          "accn": "0000950170-24-018791",
          "fy": 2023,
          "fp": "FY",
          "form": "10-K",
          "filed": "2024-02-22",
          "frame": "CY2021",
          "unit": "USD"
        },
        {
          "start": "2020-01-01",
          "end": "2020-12-31",
          "val": 677567000,
          "accn": "0000950170-23-004120",
          "fy": 2022,
          "fp": "FY",
          "form": "10-K",
          "filed": "2023-02-23",
          "frame": "CY2020",
          "unit": "USD"
        },
        {
          "start": "2019-01-01",
          "end": "2019-12-31",
          "val": 631991000,
          "accn": "0000950170-22-001785",
          "fy": 2021,
          "fp": "FY",
          "form": "10-K",
          "filed": "2022-02-23",
          "frame": "CY2019",
          "unit": "USD"
        },
        {
          "start": "2018-01-01",
          "end": "2018-12-31",
          "val": 659059000,
          "accn": "0001564590-21-008170",
          "fy": 2020,
          "fp": "FY",
          "form": "10-K",
          "filed": "2021-02-24",
          "frame": "CY2018",
          "unit": "USD"
        },
        {
          "start": "2017-01-01",
          "end": "2017-12-31",
          "val": 520333000,
          "accn": "0001564590-20-006910",
          "fy": 2019,
          "fp": "FY",
          "form": "10-K",
          "filed": "2020-02-27",
          "frame": "CY2017",
          "unit": "USD"
        },
        {
          "start": "2016-01-01",
          "end": "2016-12-31",
          "val": 452284000,
          "accn": "0001564590-19-004907",
          "fy": 2018,
          "fp": "FY",
          "form": "10-K",
          "filed": "2019-02-27",
          "frame": "CY2016",
          "unit": "USD"
        },
        {
          "start": "2015-01-01",
          "end": "2015-12-31",
          "val": 414360000,
          "accn": "0001558370-18-001283",
          "fy": 2017,
          "fp": "FY",
          "form": "10-K",
          "filed": "2018-02-28",
          "frame": "CY2015",
          "unit": "USD"
        },
        {
          "start": "2014-01-01",
          "end": "2014-12-31",
          "val": 471006000,
          "accn": "0001558370-17-001153",
          "fy": 2016,
          "fp": "FY",
          "form": "10-K",
          "filed": "2017-02-28",
          "frame": "CY2014",
          "unit": "USD"
        },
        {
          "start": "2013-01-01",
          "end": "2013-12-31",
          "val": 341277000,
          "accn": "0001047469-16-011116",
          "fy": 2015,
          "fp": "FY",
          "form": "10-K",
          "filed": "2016-03-14",
          "frame": "CY2013",
          "unit": "USD"
        },
        {
          "start": "2012-01-01",
          "end": "2012-12-31",
          "val": 347826000,
          "accn": "0001047469-15-001351",
          "fy": 2014,
          "fp": "FY",
          "form": "10-K",
          "filed": "2015-02-27",
          "frame": "CY2012",
          "unit": "USD"
        }
      ]
    }
  ],
  "source_snapshot": "/company-data/sources/5ebdf66eda4eec7dc9076205cb2b1a6b3a2f6baa67401229bb7ec462c7128592.json.gz"
}