KEN
Kenon Holdings

KEN.TA kenon-holdings.com
Utilities · Utilities - Independent Power Producers
20,000.00
-1,140.00 (-5.39%)
ILA · TA
52-week range
13,223.44
28,140.00
Trading at 45% of the 52-week range
Market Cap
10.49B
P/E Ratio
29.22
Forward P/E
0.00
Book Value
28.29
Div. Yield
0.02%
% Institutions
24.59%
% Insiders
62.59%
1 Year

+32.9%
3 Year

+208.8%
10 Year

+1,119.1%
Description
Kenon Holdings Ltd., through its subsidiaries, operates as an owner, developer, and operator of power generation facilities in Israel and the United States. It engages in the generation and supply of electricity, and energy; development, construction, operation of power plants, and energy generation facilities using natural gas and renewable energy; and management of solar and wind energy, and conventional natural gas-fired power plants. The company was incorporated in 2014 and is based in Singapore. Kenon Holdings Ltd. is a subsidiary of Ansonia Holdings Singapore B.V.
People

▼
Directors & Officers

Name	Title	Year Born
Mr. Robert L. Rosen J.D.	CEO & Executive Director	1972
Ms. Deepa Joseph	Chief Financial Officer	1976
Financial Highlights

▼
Market Cap: $10.49B
EBITDA: $181.50M
P/E Ratio: $29.22
Book Value: $28.29
Dividend/Share: $3.85
Dividend Yield: 0.02%
Earnings/Share: $6.89
Profit Margin: 10.02%
Operating Margin: 9.50%
ROA (TTM): 1.03%
ROE (TTM): 6.78%
Revenue (TTM): $1.19B
Revenue/Share (TTM): $23.02
Earnings Growth (YOY): 803.10%
Revenue Growth (YOY): 93.40%
Valuation Metrics

Enterprise Value: $15.03B
Trailing P/E: 29.22
Forward P/E: 0.00
Shares Statistics

Shares Outstanding: 52.11M
Shares Float: 19.39M
% Insiders: 62.59%
% Institutions: 24.59%
Stock Price History

▼
1 Year Price History

3 Years Price History

10 Years Price History

Financial Charts

▼
Download Financials (Excel)
Revenue, Net Income & Operating Cash Flow (Yearly)

Revenue, Net Income & Operating Cash Flow (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
$871.93M
Cost of Goods Sold
adjust
$-725.11M
Gross Profit
subtotal
$146.82M
SG&A
adjust
$-105.86M
Operating Income
subtotal
$62.35M
Other / Non-Operating Items
adjust
$3.93M
Net Income
subtotal
$66.27M
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": "KEN",
        "Type": "Common Stock",
        "Name": "Kenon Holdings",
        "Exchange": "TA",
        "CurrencyCode": "ILA",
        "CurrencyName": "Israeli Agora",
        "CurrencySymbol": "ILA",
        "CountryName": "Israel",
        "CountryISO": "Il",
        "OpenFigi": null,
        "ISIN": "SG9999012629",
        "LEI": null,
        "PrimaryTicker": "KEN.TA",
        "CIK": null,
        "EmployerIdNumber": null,
        "FiscalYearEnd": "December",
        "IPODate": null,
        "InternationalDomestic": null,
        "Sector": "Utilities",
        "Industry": "Utilities - Independent Power Producers",
        "GicSector": "Utilities",
        "GicGroup": "Utilities",
        "GicIndustry": "Independent Power and Renewable Electricity Producers",
        "GicSubIndustry": "Independent Power Producers & Energy Traders",
        "Description": "Kenon Holdings Ltd., through its subsidiaries, operates as an owner, developer, and operator of power generation facilities in Israel and the United States. It engages in the generation and supply of electricity, and energy; development, construction, operation of power plants, and energy generation facilities using natural gas and renewable energy; and management of solar and wind energy, and conventional natural gas-fired power plants. The company was incorporated in 2014 and is based in Singapore. Kenon Holdings Ltd. is a subsidiary of Ansonia Holdings Singapore B.V.",
        "Address": "Millenia Tower, Singapore, Singapore, 039192",
        "AddressData": {
            "Street": "Millenia Tower",
            "City": "Singapore",
            "Country": "Singapore",
            "ZIP": "039192"
        },
        "Listings": [],
        "Officers": [
            {
                "Name": "Mr. Robert L. Rosen J.D.",
                "Title": "CEO & Executive Director",
                "YearBorn": "1972"
            },
            {
                "Name": "Ms. Deepa  Joseph",
                "Title": "Chief Financial Officer",
                "YearBorn": "1976"
            }
        ],
        "Phone": "65 6351 1780",
        "WebURL": "https://www.kenon-holdings.com",
        "LogoURL": "/img/logos/TA/KEN.png",
        "FullTimeEmployees": 354,
        "UpdatedAt": "2026-09-10"
    },
    "Highlights": {
        "MarketCapitalization": 10489419776,
        "MarketCapitalizationMln": 10489.4198,
        "EBITDA": 181496000,
        "PERatio": 29.2163,
        "PEGRatio": null,
        "WallStreetTargetPrice": null,
        "BookValue": 28.288,
        "DividendShare": 3.85,
        "DividendYield": 0.0002,
        "EarningsShare": 6.89,
        "EPSEstimateCurrentYear": 0,
        "EPSEstimateNextYear": 0,
        "EPSEstimateNextQuarter": 0,
        "EPSEstimateCurrentQuarter": 0,
        "MostRecentQuarter": "2026-06-30",
        "ProfitMargin": 0.1002,
        "OperatingMarginTTM": 0.095,
        "ReturnOnAssetsTTM": 0.0103,
        "ReturnOnEquityTTM": 0.0678,
        "RevenueTTM": 1189928960,
        "RevenuePerShareTTM": 23.015,
        "QuarterlyRevenueGrowthYOY": 0.934,
        "GrossProfitTTM": 311094016,
        "DilutedEpsTTM": 6.89,
        "QuarterlyEarningsGrowthYOY": 8.031
    },
    "Valuation": {
        "TrailingPE": 29.2163,
        "ForwardPE": 0,
        "PriceSalesTTM": 8.8152,
        "PriceBookMRQ": 2.3069,
        "EnterpriseValue": 15029125244,
        "EnterpriseValueRevenue": 4.1625,
        "EnterpriseValueEbitda": 11.6283
    },
    "SharesStats": {
        "SharesOutstanding": 52108397,
        "SharesFloat": 19392611,
        "PercentInsiders": 62.586,
        "PercentInstitutions": 24.585,
        "SharesShort": null,
        "SharesShortPriorMonth": null,
        "ShortRatio": null,
        "ShortPercentOutstanding": null,
        "ShortPercentFloat": null
    },
    "Technicals": {
        "Beta": 0.308,
        "52WeekHigh": 28140,
        "52WeekLow": 13223.4354,
        "50DayMA": 20318,
        "200DayMA": 22708.05,
        "SharesShort": 0,
        "SharesShortPriorMonth": 0,
        "ShortRatio": 0,
        "ShortPercent": null
    },
    "SplitsDividends": {
        "ForwardAnnualDividendRate": 11.4,
        "ForwardAnnualDividendYield": 0.0539,
        "PayoutRatio": 1.6812,
        "DividendDate": null,
        "ExDividendDate": "2026-04-13",
        "LastSplitFactor": "",
        "LastSplitDate": "0000-00-00",
        "NumberDividendsByYear": [
            {
                "Year": 2019,
                "Count": 1
            },
            {
                "Year": 2020,
                "Count": 1
            },
            {
                "Year": 2021,
                "Count": 2
            },
            {
                "Year": 2022,
                "Count": 2
            },
            {
                "Year": 2023,
                "Count": 1
            },
            {
                "Year": 2024,
                "Count": 1
            },
            {
                "Year": 2025,
                "Count": 1
            },
            {
                "Year": 2026,
                "Count": 1
            }
        ]
    },
    "Holders": null,
    "InsiderTransactions": [],
    "outstandingShares": {
        "annual": [
            {
                "date": "2026",
                "dateFormatted": "2026-12-31",
                "sharesMln": "52.1084",
                "shares": 52108400
            },
            {
                "date": "2025",
                "dateFormatted": "2025-12-31",
                "sharesMln": "52.1450",
                "shares": 52145000
            },
            {
                "date": "2024",
                "dateFormatted": "2024-12-31",
                "sharesMln": "52.7130",
                "shares": 52713000
            },
            {
                "date": "2023",
                "dateFormatted": "2023-12-31",
                "sharesMln": "52.5128",
                "shares": 52512800
            },
            {
                "date": "2022",
                "dateFormatted": "2022-12-31",
                "sharesMln": "53.8508",
                "shares": 53850800
            },
            {
                "date": "2021",
                "dateFormatted": "2021-12-31",
                "sharesMln": "53.8790",
                "shares": 53879000
            },
            {
                "date": "2020",
                "dateFormatted": "2020-12-31",
                "sharesMln": "53.8789",
                "shares": 53878900
            },
            {
                "date": "2019",
                "dateFormatted": "2019-12-31",
                "sharesMln": "53.8560",
                "shares": 53856000
            },
            {
                "date": "2018",
                "dateFormatted": "2018-12-31",
                "sharesMln": "53.8260",
                "shares": 53826000
            },
            {
                "date": "2017",
                "dateFormatted": "2017-12-31",
                "sharesMln": "53.8636",
                "shares": 53863600
            },
            {
                "date": "2016",
                "dateFormatted": "2016-12-31",
                "sharesMln": "53.7158",
                "shares": 53715800
            },
            {
                "date": "2015",
                "dateFormatted": "2015-12-31",
                "sharesMln": "53.6940",
                "shares": 53694000
            },
            {
                "date": "2014",
                "dateFormatted": "2014-12-31",
                "sharesMln": "53.3115",
                "shares": 53311500
            },
            {
                "date": "2013",
                "dateFormatted": "2013-12-31",
                "sharesMln": "63.0937",
                "shares": 63093700
            }
        ],
        "quarterly": [
            {
                "date": "2026-Q2",
                "dateFormatted": "2026-06-30",
                "sharesMln": "52.1084",
                "shares": 52108400
            },
            {
                "date": "2026-Q1",
                "dateFormatted": "2026-03-31",
                "sharesMln": "53.0612",
                "shares": 53061200
            },
            {
                "date": "2025-Q4",
                "dateFormatted": "2025-12-31",
                "sharesMln": "52.1450",
                "shares": 52145000
            },
            {
                "date": "2025-Q3",
                "dateFormatted": "2025-09-30",
                "sharesMln": "55.5556",
                "shares": 55555600
            },
            {
                "date": "2025-Q2",
                "dateFormatted": "2025-06-30",
                "sharesMln": "50.0000",
                "shares": 50000000
            },
            {
                "date": "2025-Q1",
                "dateFormatted": "2025-03-31",
                "sharesMln": "54.5455",
                "shares": 54545500
            },
            {
                "date": "2024-Q4",
                "dateFormatted": "2024-12-31",
                "sharesMln": "52.7130",
                "shares": 52713000
            },
            {
                "date": "2024-Q3",
                "dateFormatted": "2024-09-30",
                "sharesMln": "53.0864",
                "shares": 53086400
            },
            {
                "date": "2024-Q2",
                "dateFormatted": "2024-06-30",
                "sharesMln": "52.5822",
                "shares": 52582200
            },
            {
                "date": "2024-Q1",
                "dateFormatted": "2024-03-31",
                "sharesMln": "53.3333",
                "shares": 53333300
            },
            {
                "date": "2023-Q4",
                "dateFormatted": "2023-12-31",
                "sharesMln": "52.5128",
                "shares": 52512800
            },
            {
                "date": "2023-Q3",
                "dateFormatted": "2023-09-30",
                "sharesMln": "53.5248",
                "shares": 53524800
            },
            {
                "date": "2023-Q2",
                "dateFormatted": "2023-06-30",
                "sharesMln": "53.5714",
                "shares": 53571400
            },
            {
                "date": "2023-Q1",
                "dateFormatted": "2023-03-31",
                "sharesMln": "57.1429",
                "shares": 57142900
            },
            {
                "date": "2022-Q4",
                "dateFormatted": "2022-12-31",
                "sharesMln": "53.8508",
                "shares": 53850800
            },
            {
                "date": "2022-Q3",
                "dateFormatted": "2022-09-30",
                "sharesMln": "53.9785",
                "shares": 53978500
            },
            {
                "date": "2022-Q2",
                "dateFormatted": "2022-06-30",
                "sharesMln": "53.8618",
                "shares": 53861800
            },
            {
                "date": "2022-Q1",
                "dateFormatted": "2022-03-31",
                "sharesMln": "53.8786",
                "shares": 53878600
            },
            {
                "date": "2021-Q4",
                "dateFormatted": "2021-12-31",
                "sharesMln": "53.8790",
                "shares": 53879000
            },
            {
                "date": "2021-Q3",
                "dateFormatted": "2021-09-30",
                "sharesMln": "53.9130",
                "shares": 53913000
            },
            {
                "date": "2021-Q2",
                "dateFormatted": "2021-06-30",
                "sharesMln": "53.7500",
                "shares": 53750000
            },
            {
                "date": "2021-Q1",
                "dateFormatted": "2021-03-31",
                "sharesMln": "53.8922",
                "shares": 53892200
            },
            {
                "date": "2020-Q4",
                "dateFormatted": "2020-12-31",
                "sharesMln": "53.8789",
                "shares": 53878900
            },
            {
                "date": "2020-Q3",
                "dateFormatted": "2020-09-30",
                "sharesMln": "53.6000",
                "shares": 53600000
            },
            {
                "date": "2020-Q2",
                "dateFormatted": "2020-06-30",
                "sharesMln": "53.7572",
                "shares": 53757200
            },
            {
                "date": "2020-Q1",
                "dateFormatted": "2020-03-31",
                "sharesMln": "53.5714",
                "shares": 53571400
            },
            {
                "date": "2019-Q4",
                "dateFormatted": "2019-12-31",
                "sharesMln": "53.8560",
                "shares": 53856000
            },
            {
                "date": "2019-Q3",
                "dateFormatted": "2019-09-30",
                "sharesMln": "52.8302",
                "shares": 52830200
            },
            {
                "date": "2019-Q2",
                "dateFormatted": "2019-06-30",
                "sharesMln": "61.5385",
                "shares": 61538500
            },
            {
                "date": "2019-Q1",
                "dateFormatted": "2019-03-31",
                "sharesMln": "50.0000",
                "shares": 50000000
            },
            {
                "date": "2018-Q4",
                "dateFormatted": "2018-12-31",
                "sharesMln": "53.8260",
                "shares": 53826000
            },
            {
                "date": "2018-Q3",
                "dateFormatted": "2018-09-30",
                "sharesMln": "52.6316",
                "shares": 52631600
            },
            {
                "date": "2018-Q2",
                "dateFormatted": "2018-06-30",
                "sharesMln": "54.7170",
                "shares": 54717000
            },
            {
                "date": "2018-Q1",
                "dateFormatted": "2018-03-31",
                "sharesMln": "53.8006",
                "shares": 53800600
            },
            {
                "date": "2017-Q4",
                "dateFormatted": "2017-12-31",
                "sharesMln": "53.8636",
                "shares": 53863600
            },
            {
                "date": "2017-Q3",
                "dateFormatted": "2017-09-30",
                "sharesMln": "53.4884",
                "shares": 53488400
            },
            {
                "date": "2017-Q2",
                "dateFormatted": "2017-06-30",
                "sharesMln": "52.9412",
                "shares": 52941200
            },
            {
                "date": "2017-Q1",
                "dateFormatted": "2017-03-31",
                "sharesMln": "52.6316",
                "shares": 52631600
            },
            {
                "date": "2016-Q4",
                "dateFormatted": "2016-12-31",
                "sharesMln": "53.7158",
                "shares": 53715800
            },
            {
                "date": "2016-Q3",
                "dateFormatted": "2016-09-30",
                "sharesMln": "53.4091",
                "shares": 53409100
            },
            {
                "date": "2016-Q2",
                "dateFormatted": "2016-06-30",
                "sharesMln": "53.8462",
                "shares": 53846200
            },
            {
                "date": "2016-Q1",
                "dateFormatted": "2016-03-31",
                "sharesMln": "53.7313",
                "shares": 53731300
            },
            {
                "date": "2015-Q4",
                "dateFormatted": "2015-12-31",
                "sharesMln": "53.6940",
                "shares": 53694000
            },
            {
                "date": "2015-Q3",
                "dateFormatted": "2015-09-30",
                "sharesMln": "52.2152",
                "shares": 52215200
            },
            {
                "date": "2015-Q2",
                "dateFormatted": "2015-06-30",
                "sharesMln": "52.4143",
                "shares": 52414300
            },
            {
                "date": "2015-Q1",
                "dateFormatted": "2015-03-31",
                "sharesMln": "54.6167",
                "shares": 54616700
            },
            {
                "date": "2014-Q4",
                "dateFormatted": "2014-12-31",
                "sharesMln": "53.3115",
                "shares": 53311500
            },
            {
                "date": "2014-Q3",
                "dateFormatted": "2014-09-30",
                "sharesMln": "53.3851",
                "shares": 53385100
            },
            {
                "date": "2014-Q2",
                "dateFormatted": "2014-06-30",
                "sharesMln": "53.3402",
                "shares": 53340200
            },
            {
                "date": "2014-Q1",
                "dateFormatted": "2014-03-31",
                "sharesMln": "72.8043",
                "shares": 72804300
            },
            {
                "date": "2013-Q4",
                "dateFormatted": "2013-12-31",
                "sharesMln": "63.0937",
                "shares": 63093700
            },
            {
                "date": "2013-Q3",
                "dateFormatted": "2013-09-30",
                "sharesMln": "53.3830",
                "shares": 53383000
            },
            {
                "date": "2013-Q2",
                "dateFormatted": "2013-06-30",
                "sharesMln": "53.3830",
                "shares": 53383000
            },
            {
                "date": "2013-Q1",
                "dateFormatted": "2013-03-31",
                "sharesMln": "53.3830",
                "shares": 53383000
            }
        ]
    },
    "Earnings": {
        "History": {
            "2026-09-30": {
                "reportDate": "2026-12-03",
                "date": "2026-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": null,
                "epsActual": null,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2026-06-30": {
                "reportDate": "2026-09-07",
                "date": "2026-06-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": null,
                "epsActual": null,
                "epsEstimate": null,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2016-03-31": {
                "reportDate": "2016-04-06",
                "date": "2016-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -2.08,
                "epsEstimate": -0.42,
                "epsDifference": -1.66,
                "surprisePercent": -395.2381
            },
            "2015-09-30": {
                "reportDate": "2015-12-01",
                "date": "2015-09-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.62,
                "epsEstimate": -0.6,
                "epsDifference": -0.02,
                "surprisePercent": -3.3333
            },
            "2015-06-30": {
                "reportDate": "2015-09-08",
                "date": "2015-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.24,
                "epsEstimate": -0.41,
                "epsDifference": 0.65,
                "surprisePercent": 158.5366
            }
        },
        "Trend": {
            "2017-12-31": {
                "date": "2017-12-31",
                "period": "+1y",
                "growth": null,
                "earningsEstimateAvg": "0.0000",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.0000",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "0.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "0.00",
                "revenueEstimateLow": "0.00",
                "revenueEstimateHigh": "0.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "0.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.0000",
                "epsTrend7daysAgo": "0.0000",
                "epsTrend30daysAgo": "0.0000",
                "epsTrend60daysAgo": "0.0000",
                "epsTrend90daysAgo": "0.0000",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2016-12-31": {
                "date": "2016-12-31",
                "period": "0y",
                "growth": null,
                "earningsEstimateAvg": "0.0000",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.0000",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "0.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "0.00",
                "revenueEstimateLow": "0.00",
                "revenueEstimateHigh": "0.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "0.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.0000",
                "epsTrend7daysAgo": "0.0000",
                "epsTrend30daysAgo": "0.0000",
                "epsTrend60daysAgo": "0.0000",
                "epsTrend90daysAgo": "0.0000",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2016-06-30": {
                "date": "2016-06-30",
                "period": "+1q",
                "growth": null,
                "earningsEstimateAvg": "0.0000",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.0000",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "0.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "0.00",
                "revenueEstimateLow": "0.00",
                "revenueEstimateHigh": "0.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "0.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.0000",
                "epsTrend7daysAgo": "0.0000",
                "epsTrend30daysAgo": "0.0000",
                "epsTrend60daysAgo": "0.0000",
                "epsTrend90daysAgo": "0.0000",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2016-03-31": {
                "date": "2016-03-31",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "0.0000",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.0000",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "0.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "0.00",
                "revenueEstimateLow": "0.00",
                "revenueEstimateHigh": "0.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "0.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.0000",
                "epsTrend7daysAgo": "0.0000",
                "epsTrend30daysAgo": "0.0000",
                "epsTrend60daysAgo": "0.0000",
                "epsTrend90daysAgo": "0.0000",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            }
        },
        "Annual": {
            "2026-06-30": {
                "date": "2026-06-30",
                "epsActual": -2.46
            }
        }
    },
    "Financials": {
        "Balance_Sheet": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "7191632894.00",
                    "intangibleAssets": "88320039.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "58549239.00",
                    "totalLiab": "3817608906.00",
                    "totalStockholderEquity": "1548081594.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "86335320.00",
                    "commonStock": "49617999.00",
                    "capitalStock": "50000000.00",
                    "retainedEarnings": "1405181754.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "1682050193.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "621217357.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "1446860875.00",
                    "shortTermDebt": "219311559.00",
                    "shortLongTermDebt": "204000000.00",
                    "shortLongTermDebtTotal": "3128911068.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "2002582472.00",
                    "longTermInvestments": "1015000000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "77404079.00",
                    "netReceivables": "184578959.00",
                    "longTermDebt": "2773000000.00",
                    "inventory": null,
                    "accountsPayable": "315570478.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "93281839.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "31755520.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "5189050421.00",
                    "capitalLeaseObligations": "176000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "62000000.00",
                    "nonCurrentLiabilitiesTotal": "3196391548.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "7191632894.00",
                    "cashAndShortTermInvestments": "1759454273.00",
                    "propertyPlantAndEquipmentGross": "3821000000.00",
                    "propertyPlantAndEquipmentNet": "3791807546.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "1392000000.00",
                    "netInvestedCapital": "4537000000.00",
                    "commonStockSharesOutstanding": "52108397.00"
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "6396000000.00",
                    "intangibleAssets": "84000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "41239852.00",
                    "totalLiab": "3082000000.00",
                    "totalStockholderEquity": "1501000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "25800555.00",
                    "commonStock": "50000000.00",
                    "capitalStock": "50000000.00",
                    "retainedEarnings": "1371000000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "1772000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "543000000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "689000000.00",
                    "shortTermDebt": "162000000.00",
                    "shortLongTermDebt": "145000000.00",
                    "shortLongTermDebtTotal": "2461000000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "2032000000.00",
                    "longTermInvestments": "1348000000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "96000000.00",
                    "netReceivables": "122760148.00",
                    "longTermDebt": "2136000000.00",
                    "inventory": null,
                    "accountsPayable": "355199445.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "80000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "9491913.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "4364000000.00",
                    "capitalLeaseObligations": "180000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "64000000.00",
                    "nonCurrentLiabilitiesTotal": "2539000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "6396000000.00",
                    "cashAndShortTermInvestments": "1868000000.00",
                    "propertyPlantAndEquipmentGross": "2724000000.00",
                    "propertyPlantAndEquipmentNet": "2724000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "1489000000.00",
                    "netInvestedCapital": "3782000000.00",
                    "commonStockSharesOutstanding": "53061224.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2025-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "5380138000.00",
                    "intangibleAssets": "14197000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "33145000.00",
                    "totalLiab": "2195432000.00",
                    "totalStockholderEquity": "1588544000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "118370000.00",
                    "commonStock": "50134000.00",
                    "capitalStock": "50134000.00",
                    "retainedEarnings": "1454486000.00",
                    "otherLiab": null,
                    "goodWill": "69262000.00",
                    "otherAssets": null,
                    "cash": "1478339000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "365198000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "300964000.00",
                    "shortTermDebt": "120047000.00",
                    "shortLongTermDebt": "117441000.00",
                    "shortLongTermDebtTotal": "1779303000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1803160000.00",
                    "longTermInvestments": "1625683000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "107313000.00",
                    "netReceivables": "184363000.00",
                    "longTermDebt": "1651703000.00",
                    "inventory": null,
                    "accountsPayable": "126781000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "83924000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "284941000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3576978000.00",
                    "capitalLeaseObligations": "10159000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "7621000.00",
                    "nonCurrentLiabilitiesTotal": "1830234000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "5380138000.00",
                    "cashAndShortTermInvestments": "1585652000.00",
                    "propertyPlantAndEquipmentGross": "2014783000.00",
                    "propertyPlantAndEquipmentNet": "1572970000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "1437962000.00",
                    "netInvestedCapital": "3357688000.00",
                    "commonStockSharesOutstanding": "52145000.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "4688000000.00",
                    "intangibleAssets": "80241251.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "38000000.00",
                    "totalLiab": "1750000000.00",
                    "totalStockholderEquity": "1497000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "1.00",
                    "commonStock": "50000000.00",
                    "capitalStock": "50000000.00",
                    "retainedEarnings": "1365000000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "1149000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "306000000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "226000000.00",
                    "shortTermDebt": "103000000.00",
                    "shortLongTermDebt": "100000000.00",
                    "shortLongTermDebtTotal": "1375000000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1426000000.00",
                    "longTermInvestments": "1624000000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "112000000.00",
                    "netReceivables": "127000000.00",
                    "longTermDebt": "1264000000.00",
                    "inventory": null,
                    "accountsPayable": "203000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "82000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "74000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3262000000.00",
                    "capitalLeaseObligations": "11000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "7000000.00",
                    "nonCurrentLiabilitiesTotal": "1444000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4688000000.00",
                    "cashAndShortTermInvestments": "1261000000.00",
                    "propertyPlantAndEquipmentGross": "1481000000.00",
                    "propertyPlantAndEquipmentNet": "1481000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "1120000000.00",
                    "netInvestedCapital": "2861000000.00",
                    "commonStockSharesOutstanding": "55555556.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "4336000000.00",
                    "intangibleAssets": "79000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "30000000.00",
                    "totalLiab": "1740000000.00",
                    "totalStockholderEquity": "1389000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "1.00",
                    "commonStock": "50000000.00",
                    "capitalStock": "50000000.00",
                    "retainedEarnings": "1265000000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "915000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "273000000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "500000000.00",
                    "shortTermDebt": "104000000.00",
                    "shortLongTermDebt": "101000000.00",
                    "shortLongTermDebtTotal": "1415000000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1181000000.00",
                    "longTermInvestments": "1569000000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "115000000.00",
                    "netReceivables": "121000000.00",
                    "longTermDebt": "1303000000.00",
                    "inventory": null,
                    "accountsPayable": "169000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "74000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "73000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3155000000.00",
                    "capitalLeaseObligations": "11000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "6000000.00",
                    "nonCurrentLiabilitiesTotal": "1467000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4336000000.00",
                    "cashAndShortTermInvestments": "1030000000.00",
                    "propertyPlantAndEquipmentGross": "1432000000.00",
                    "propertyPlantAndEquipmentNet": "1432000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "908000000.00",
                    "netInvestedCapital": "2793000000.00",
                    "commonStockSharesOutstanding": "50000000.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "4203000000.00",
                    "intangibleAssets": "71000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "24000000.00",
                    "totalLiab": "1544000000.00",
                    "totalStockholderEquity": "1602000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "1.00",
                    "commonStock": "50000000.00",
                    "capitalStock": "50000000.00",
                    "retainedEarnings": "1493000000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "987000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "224000000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "272000000.00",
                    "shortTermDebt": "92000000.00",
                    "shortLongTermDebt": "89000000.00",
                    "shortLongTermDebtTotal": "1259000000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1220000000.00",
                    "longTermInvestments": "1537000000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "132000000.00",
                    "netReceivables": "77000000.00",
                    "longTermDebt": "1158000000.00",
                    "inventory": null,
                    "accountsPayable": "132000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "59000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "76000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2983000000.00",
                    "capitalLeaseObligations": "12000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "3000000.00",
                    "nonCurrentLiabilitiesTotal": "1320000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4203000000.00",
                    "cashAndShortTermInvestments": "1119000000.00",
                    "propertyPlantAndEquipmentGross": "1296000000.00",
                    "propertyPlantAndEquipmentNet": "1296000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "996000000.00",
                    "netInvestedCapital": "2849000000.00",
                    "commonStockSharesOutstanding": "54545455.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2024-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "4213241000.00",
                    "intangibleAssets": "11227000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "13307000.00",
                    "totalLiab": "1553700000.00",
                    "totalStockholderEquity": "1607905000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "36015000.00",
                    "commonStock": "50134000.00",
                    "capitalStock": "50134000.00",
                    "retainedEarnings": "1491197000.00",
                    "otherLiab": null,
                    "goodWill": "60582000.00",
                    "otherAssets": null,
                    "cash": "1015851000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "182843000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "264291000.00",
                    "shortTermDebt": "88535000.00",
                    "shortLongTermDebt": "84519000.00",
                    "shortLongTermDebtTotal": "1280142000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1262685000.00",
                    "longTermInvestments": "1458625000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "142619000.00",
                    "netReceivables": "90908000.00",
                    "longTermDebt": "1182580000.00",
                    "inventory": null,
                    "accountsPayable": "58293000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "66574000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "85715000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2950556000.00",
                    "capitalLeaseObligations": "13043000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "31536000.00",
                    "nonCurrentLiabilitiesTotal": "1370857000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4213241000.00",
                    "cashAndShortTermInvestments": "1158470000.00",
                    "propertyPlantAndEquipmentGross": "1657562000.00",
                    "propertyPlantAndEquipmentNet": "1331674000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "1079842000.00",
                    "netInvestedCapital": "2875004000.00",
                    "commonStockSharesOutstanding": "52713000.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "4111000000.00",
                    "intangibleAssets": "307000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "41000000.00",
                    "totalLiab": "1978000000.00",
                    "totalStockholderEquity": "1164000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "2000000.00",
                    "commonStock": "50000000.00",
                    "capitalStock": "50000000.00",
                    "retainedEarnings": "1051000000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "615000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "241000000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "916000000.00",
                    "shortTermDebt": "110000000.00",
                    "shortLongTermDebt": "103000000.00",
                    "shortLongTermDebtTotal": "1531000000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "911000000.00",
                    "longTermInvestments": "693000000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "158000000.00",
                    "netReceivables": "97000000.00",
                    "longTermDebt": "1367000000.00",
                    "inventory": null,
                    "accountsPayable": "129000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "63000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "83000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3200000000.00",
                    "capitalLeaseObligations": "61000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "152000000.00",
                    "nonCurrentLiabilitiesTotal": "1737000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4111000000.00",
                    "cashAndShortTermInvestments": "773000000.00",
                    "propertyPlantAndEquipmentGross": "2108000000.00",
                    "propertyPlantAndEquipmentNet": "2108000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "670000000.00",
                    "netInvestedCapital": "2634000000.00",
                    "commonStockSharesOutstanding": "53086420.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "3994000000.00",
                    "intangibleAssets": "311000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "101000000.00",
                    "totalLiab": "2018000000.00",
                    "totalStockholderEquity": "1117000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "2000000.00",
                    "commonStock": "50000000.00",
                    "capitalStock": "50000000.00",
                    "retainedEarnings": "1007000000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "586000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "308000000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "934000000.00",
                    "shortTermDebt": "108000000.00",
                    "shortLongTermDebt": "101000000.00",
                    "shortLongTermDebtTotal": "1520000000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "948000000.00",
                    "longTermInvestments": "708000000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "165000000.00",
                    "netReceivables": "96000000.00",
                    "longTermDebt": "1358000000.00",
                    "inventory": null,
                    "accountsPayable": "198000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "60000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "90000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3046000000.00",
                    "capitalLeaseObligations": "61000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "151000000.00",
                    "nonCurrentLiabilitiesTotal": "1710000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "3994000000.00",
                    "cashAndShortTermInvestments": "751000000.00",
                    "propertyPlantAndEquipmentGross": "1937000000.00",
                    "propertyPlantAndEquipmentNet": "1937000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "640000000.00",
                    "netInvestedCapital": "2576000000.00",
                    "commonStockSharesOutstanding": "52582159.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "4053000000.00",
                    "intangibleAssets": "311000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "102000000.00",
                    "totalLiab": "2190000000.00",
                    "totalStockholderEquity": "1006000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "203000000.00",
                    "commonStock": "50000000.00",
                    "capitalStock": "50000000.00",
                    "retainedEarnings": "895000000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "677000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "496000000.00",
                    "currentDeferredRevenue": "201000000.00",
                    "netDebt": "873000000.00",
                    "shortTermDebt": "114000000.00",
                    "shortLongTermDebt": "107000000.00",
                    "shortLongTermDebtTotal": "1550000000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1043000000.00",
                    "longTermInvestments": "700000000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "193000000.00",
                    "netReceivables": "67000000.00",
                    "longTermDebt": "1381000000.00",
                    "inventory": "4000000.00",
                    "accountsPayable": "179000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "61000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "88000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3010000000.00",
                    "capitalLeaseObligations": "62000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "113000000.00",
                    "nonCurrentLiabilitiesTotal": "1694000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4053000000.00",
                    "cashAndShortTermInvestments": "870000000.00",
                    "propertyPlantAndEquipmentGross": "1902000000.00",
                    "propertyPlantAndEquipmentNet": "1902000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "547000000.00",
                    "netInvestedCapital": "2494000000.00",
                    "commonStockSharesOutstanding": "53333333.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "4108440000.00",
                    "intangibleAssets": "129002000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "115412000.00",
                    "totalLiab": "2038216000.00",
                    "totalStockholderEquity": "1203309000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "39082000.00",
                    "commonStock": "50134000.00",
                    "capitalStock": "50134000.00",
                    "retainedEarnings": "1087041000.00",
                    "otherLiab": null,
                    "goodWill": "192282000.00",
                    "otherAssets": null,
                    "cash": "696838000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "358799000.00",
                    "currentDeferredRevenue": "111236000.00",
                    "netDebt": "894701000.00",
                    "shortTermDebt": "174590000.00",
                    "shortLongTermDebt": "169627000.00",
                    "shortLongTermDebtTotal": "1591539000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1096041000.00",
                    "longTermInvestments": "703156000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "215797000.00",
                    "netReceivables": "150807000.00",
                    "longTermDebt": "1360406000.00",
                    "inventory": "20373000.00",
                    "accountsPayable": "70661000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "66134000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "82757000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3012399000.00",
                    "capitalLeaseObligations": "61506000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "109882000.00",
                    "nonCurrentLiabilitiesTotal": "1679417000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4108440000.00",
                    "cashAndShortTermInvestments": "912635000.00",
                    "propertyPlantAndEquipmentGross": "2171107000.00",
                    "propertyPlantAndEquipmentNet": "1889340000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "737242000.00",
                    "netInvestedCapital": "2733342000.00",
                    "commonStockSharesOutstanding": "52512848.00"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "3916000000.00",
                    "intangibleAssets": "285000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "41000000.00",
                    "totalLiab": "1849000000.00",
                    "totalStockholderEquity": "1200000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "1000000.00",
                    "commonStock": "50000000.00",
                    "capitalStock": "50000000.00",
                    "retainedEarnings": "1083000000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "633000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "362000000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "806000000.00",
                    "shortTermDebt": "130000000.00",
                    "shortLongTermDebt": "114000000.00",
                    "shortLongTermDebtTotal": "1439000000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1010000000.00",
                    "longTermInvestments": "696000000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "252000000.00",
                    "netReceivables": "80000000.00",
                    "longTermDebt": "1252000000.00",
                    "inventory": "4000000.00",
                    "accountsPayable": "231000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "67000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "145000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2906000000.00",
                    "capitalLeaseObligations": "73000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "41000000.00",
                    "nonCurrentLiabilitiesTotal": "1487000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "3916000000.00",
                    "cashAndShortTermInvestments": "885000000.00",
                    "propertyPlantAndEquipmentGross": "1771000000.00",
                    "propertyPlantAndEquipmentNet": "1771000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "648000000.00",
                    "netInvestedCapital": "2566000000.00",
                    "commonStockSharesOutstanding": "53524804.00"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "4091000000.00",
                    "intangibleAssets": "288000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "50000000.00",
                    "totalLiab": "1822000000.00",
                    "totalStockholderEquity": "1420000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "1000000.00",
                    "commonStock": "50000000.00",
                    "capitalStock": "50000000.00",
                    "retainedEarnings": "1303000000.00",
                    "otherLiab": "168000000.00",
                    "goodWill": null,
                    "otherAssets": "120000000.00",
                    "cash": "590000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "329000000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "841000000.00",
                    "shortTermDebt": "106000000.00",
                    "shortLongTermDebt": "89000000.00",
                    "shortLongTermDebtTotal": "1431000000.00",
                    "otherStockholderEquity": "67000000.00",
                    "propertyPlantEquipment": "1784000000.00",
                    "totalCurrentAssets": "998000000.00",
                    "longTermInvestments": "901000000.00",
                    "netTangibleAssets": "1132000000.00",
                    "shortTermInvestments": "279000000.00",
                    "netReceivables": "75000000.00",
                    "longTermDebt": "1268000000.00",
                    "inventory": "4000000.00",
                    "accountsPayable": "222000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "67000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "114000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3093000000.00",
                    "capitalLeaseObligations": "74000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "39000000.00",
                    "nonCurrentLiabilitiesTotal": "1493000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4091000000.00",
                    "cashAndShortTermInvestments": "869000000.00",
                    "propertyPlantAndEquipmentGross": "1784000000.00",
                    "propertyPlantAndEquipmentNet": "1784000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "669000000.00",
                    "netInvestedCapital": "2777000000.00",
                    "commonStockSharesOutstanding": "53571429.00"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "4173000000.00",
                    "intangibleAssets": "245000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "206000000.00",
                    "totalLiab": "1853000000.00",
                    "totalStockholderEquity": "1470000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "151000000.00",
                    "commonStock": "50000000.00",
                    "capitalStock": "50000000.00",
                    "retainedEarnings": "1349000000.00",
                    "otherLiab": "173000000.00",
                    "goodWill": null,
                    "otherAssets": "91000000.00",
                    "cash": "750000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "457000000.00",
                    "currentDeferredRevenue": "151000000.00",
                    "netDebt": "572000000.00",
                    "shortTermDebt": "99000000.00",
                    "shortLongTermDebt": "82000000.00",
                    "shortLongTermDebtTotal": "1322000000.00",
                    "otherStockholderEquity": "71000000.00",
                    "propertyPlantEquipment": "1581000000.00",
                    "totalCurrentAssets": "1327000000.00",
                    "longTermInvestments": "929000000.00",
                    "netTangibleAssets": "1225000000.00",
                    "shortTermInvestments": "315000000.00",
                    "netReceivables": "53000000.00",
                    "longTermDebt": "1203000000.00",
                    "inventory": "3000000.00",
                    "accountsPayable": "206000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "71000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "86000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2846000000.00",
                    "capitalLeaseObligations": "37000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "43000000.00",
                    "nonCurrentLiabilitiesTotal": "1396000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4173000000.00",
                    "cashAndShortTermInvestments": "1065000000.00",
                    "propertyPlantAndEquipmentGross": "1581000000.00",
                    "propertyPlantAndEquipmentNet": "1581000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "870000000.00",
                    "netInvestedCapital": "2755000000.00",
                    "commonStockSharesOutstanding": "57142857.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "3772060000.00",
                    "intangibleAssets": "103637000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "65614000.00",
                    "totalLiab": "1476142000.00",
                    "totalStockholderEquity": "1598485000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "40553000.00",
                    "commonStock": "50134000.00",
                    "capitalStock": "50134000.00",
                    "retainedEarnings": "1504592000.00",
                    "otherLiab": "139198000.00",
                    "goodWill": "117158000.00",
                    "otherAssets": "88419000.00",
                    "cash": "535171000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "192978000.00",
                    "currentDeferredRevenue": "40317000.00",
                    "netDebt": "665531000.00",
                    "shortTermDebt": "56736000.00",
                    "shortLongTermDebt": "39262000.00",
                    "shortLongTermDebtTotal": "1200702000.00",
                    "otherStockholderEquity": "43759000.00",
                    "propertyPlantEquipment": "1321714000.00",
                    "totalCurrentAssets": "1061715000.00",
                    "longTermInvestments": "1079417000.00",
                    "netTangibleAssets": "1377690000.00",
                    "shortTermInvestments": "390770000.00",
                    "netReceivables": "78560000.00",
                    "longTermDebt": "1123809000.00",
                    "inventory": "1928000.00",
                    "accountsPayable": "95036000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "43759000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "82037000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2710345000.00",
                    "capitalLeaseObligations": "37631000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "41388000.00",
                    "nonCurrentLiabilitiesTotal": "1283164000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "3772060000.00",
                    "cashAndShortTermInvestments": "925941000.00",
                    "propertyPlantAndEquipmentGross": "1557630000.00",
                    "propertyPlantAndEquipmentNet": "1321714000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "868737000.00",
                    "netInvestedCapital": "2761556000.00",
                    "commonStockSharesOutstanding": "53850779.00"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "4561000000.00",
                    "intangibleAssets": "222000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "60000000.00",
                    "totalLiab": "1451000000.00",
                    "totalStockholderEquity": "2433000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "-5000000.00",
                    "commonStock": "50000000.00",
                    "capitalStock": "50000000.00",
                    "retainedEarnings": "2345000000.00",
                    "otherLiab": "130000000.00",
                    "goodWill": null,
                    "otherAssets": "96000000.00",
                    "cash": "550000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "199000000.00",
                    "currentDeferredRevenue": "5000000.00",
                    "netDebt": "643000000.00",
                    "shortTermDebt": "71000000.00",
                    "shortLongTermDebt": "54000000.00",
                    "shortLongTermDebtTotal": "1193000000.00",
                    "otherStockholderEquity": "38000000.00",
                    "propertyPlantEquipment": "1243000000.00",
                    "totalCurrentAssets": "1034000000.00",
                    "longTermInvestments": "1966000000.00",
                    "netTangibleAssets": "2211000000.00",
                    "shortTermInvestments": "368000000.00",
                    "netReceivables": "52000000.00",
                    "longTermDebt": "1101000000.00",
                    "inventory": "4000000.00",
                    "accountsPayable": "122000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "38000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "90000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3527000000.00",
                    "capitalLeaseObligations": "38000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "35000000.00",
                    "nonCurrentLiabilitiesTotal": "1252000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4561000000.00",
                    "cashAndShortTermInvestments": "918000000.00",
                    "propertyPlantAndEquipmentGross": "1243000000.00",
                    "propertyPlantAndEquipmentNet": "1243000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "835000000.00",
                    "netInvestedCapital": "3588000000.00",
                    "commonStockSharesOutstanding": "53978495.00"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "4666000000.00",
                    "intangibleAssets": "219000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "48000000.00",
                    "totalLiab": "2027000000.00",
                    "totalStockholderEquity": "2132000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "-555000000.00",
                    "commonStock": "50000000.00",
                    "capitalStock": "50000000.00",
                    "retainedEarnings": "2042000000.00",
                    "otherLiab": "156000000.00",
                    "goodWill": null,
                    "otherAssets": "126000000.00",
                    "cash": "837000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "733000000.00",
                    "currentDeferredRevenue": "556000000.00",
                    "netDebt": "369000000.00",
                    "shortTermDebt": "68000000.00",
                    "shortLongTermDebt": "51000000.00",
                    "shortLongTermDebtTotal": "1206000000.00",
                    "otherStockholderEquity": "40000000.00",
                    "propertyPlantEquipment": "1215000000.00",
                    "totalCurrentAssets": "1299000000.00",
                    "longTermInvestments": "1807000000.00",
                    "netTangibleAssets": "1913000000.00",
                    "shortTermInvestments": "363000000.00",
                    "netReceivables": "48000000.00",
                    "longTermDebt": "1117000000.00",
                    "inventory": "3000000.00",
                    "accountsPayable": "108000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "40000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "85000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3367000000.00",
                    "capitalLeaseObligations": "38000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "33000000.00",
                    "nonCurrentLiabilitiesTotal": "1294000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4666000000.00",
                    "cashAndShortTermInvestments": "1200000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "1215000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "566000000.00",
                    "netInvestedCapital": "3300000000.00",
                    "commonStockSharesOutstanding": "53861789.00"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "4520000000.00",
                    "intangibleAssets": "223000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "520000000.00",
                    "totalLiab": "1559000000.00",
                    "totalStockholderEquity": "2436000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "1000000.00",
                    "commonStock": "602000000.00",
                    "capitalStock": "602000000.00",
                    "retainedEarnings": "1778000000.00",
                    "otherLiab": "160000000.00",
                    "goodWill": null,
                    "otherAssets": "138000000.00",
                    "cash": "714000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "193000000.00",
                    "currentDeferredRevenue": "3000000.00",
                    "netDebt": "552000000.00",
                    "shortTermDebt": "60000000.00",
                    "shortLongTermDebt": "41000000.00",
                    "shortLongTermDebtTotal": "1266000000.00",
                    "otherStockholderEquity": "56000000.00",
                    "propertyPlantEquipment": "1257000000.00",
                    "totalCurrentAssets": "1291000000.00",
                    "longTermInvestments": "1636000000.00",
                    "netTangibleAssets": "2213000000.00",
                    "shortTermInvestments": "4000000.00",
                    "netReceivables": "530000000.00",
                    "longTermDebt": "1192000000.00",
                    "inventory": "1000000.00",
                    "accountsPayable": "126000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "56000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "72000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3229000000.00",
                    "capitalLeaseObligations": "33000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "31000000.00",
                    "nonCurrentLiabilitiesTotal": "1366000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4520000000.00",
                    "cashAndShortTermInvestments": "718000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "1257000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "1098000000.00",
                    "netInvestedCapital": "3669000000.00",
                    "commonStockSharesOutstanding": "53878583.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "4068673000.00",
                    "intangibleAssets": "105525000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "36011000.00",
                    "totalLiab": "1788387000.00",
                    "totalStockholderEquity": "1793688000.00",
                    "deferredLongTermLiab": "47959000.00",
                    "otherCurrentLiab": "253444000.00",
                    "commonStock": "602450000.00",
                    "capitalStock": "602450000.00",
                    "retainedEarnings": "1139775000.00",
                    "otherLiab": "154348000.00",
                    "goodWill": "118757000.00",
                    "otherAssets": "139641000.00",
                    "cash": "474544000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "447285000.00",
                    "currentDeferredRevenue": "244790000.00",
                    "netDebt": "769512000.00",
                    "shortTermDebt": "57302000.00",
                    "shortLongTermDebt": "38311000.00",
                    "shortLongTermDebtTotal": "1244056000.00",
                    "otherStockholderEquity": "51463000.00",
                    "propertyPlantEquipment": "1223703000.00",
                    "totalCurrentAssets": "581593000.00",
                    "longTermInvestments": "1899454000.00",
                    "netTangibleAssets": "1569406000.00",
                    "shortTermInvestments": "229000.00",
                    "netReceivables": "71690000.00",
                    "longTermDebt": "1171803000.00",
                    "inventory": "1706000.00",
                    "accountsPayable": "136505000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "51463000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "90366000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3487080000.00",
                    "capitalLeaseObligations": "33942000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "28817000.00",
                    "nonCurrentLiabilitiesTotal": "1341102000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4068673000.00",
                    "cashAndShortTermInvestments": "474773000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "1223703000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "134308000.00",
                    "netInvestedCapital": "3003802000.00",
                    "commonStockSharesOutstanding": "53879000.00"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "3867000000.00",
                    "intangibleAssets": "208000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "48000000.00",
                    "totalLiab": "1857000000.00",
                    "totalStockholderEquity": "1581000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "-5000000.00",
                    "commonStock": "602000000.00",
                    "capitalStock": "602000000.00",
                    "retainedEarnings": "942000000.00",
                    "otherLiab": "137000000.00",
                    "goodWill": null,
                    "otherAssets": "124000000.00",
                    "cash": "723000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "612000000.00",
                    "currentDeferredRevenue": "16000000.00",
                    "netDebt": "832000000.00",
                    "shortTermDebt": "447000000.00",
                    "shortLongTermDebt": "429000000.00",
                    "shortLongTermDebtTotal": "1555000000.00",
                    "otherStockholderEquity": "37000000.00",
                    "propertyPlantEquipment": "1099000000.00",
                    "totalCurrentAssets": "865000000.00",
                    "longTermInvestments": "1592000000.00",
                    "netTangibleAssets": "1373000000.00",
                    "shortTermInvestments": "39000000.00",
                    "netReceivables": "55000000.00",
                    "longTermDebt": "1094000000.00",
                    "inventory": null,
                    "accountsPayable": "138000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "37000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "65000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3002000000.00",
                    "capitalLeaseObligations": "32000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "24000000.00",
                    "nonCurrentLiabilitiesTotal": "1245000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "3867000000.00",
                    "cashAndShortTermInvestments": "762000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "1099000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "253000000.00",
                    "netInvestedCapital": "3104000000.00",
                    "commonStockSharesOutstanding": "53913043.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "3248000000.00",
                    "intangibleAssets": "214000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "296000000.00",
                    "totalLiab": "1418000000.00",
                    "totalStockholderEquity": "1390000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "17000000.00",
                    "commonStock": "602000000.00",
                    "capitalStock": "602000000.00",
                    "retainedEarnings": "754000000.00",
                    "otherLiab": "142000000.00",
                    "goodWill": null,
                    "otherAssets": "137000000.00",
                    "cash": "310000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "220000000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "813000000.00",
                    "shortTermDebt": "67000000.00",
                    "shortLongTermDebt": "50000000.00",
                    "shortLongTermDebtTotal": "1123000000.00",
                    "otherStockholderEquity": "34000000.00",
                    "propertyPlantEquipment": "1044000000.00",
                    "totalCurrentAssets": "644000000.00",
                    "longTermInvestments": "1209000000.00",
                    "netTangibleAssets": "1176000000.00",
                    "shortTermInvestments": "15000000.00",
                    "netReceivables": "99000000.00",
                    "longTermDebt": "1042000000.00",
                    "inventory": "195000000.00",
                    "accountsPayable": "136000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "34000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "66000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2604000000.00",
                    "capitalLeaseObligations": "31000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "24000000.00",
                    "nonCurrentLiabilitiesTotal": "1198000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "3248000000.00",
                    "cashAndShortTermInvestments": "310000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "1044000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "424000000.00",
                    "netInvestedCapital": "2482000000.00",
                    "commonStockSharesOutstanding": "53750000.00"
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "3160000000.00",
                    "intangibleAssets": "217000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "29000000.00",
                    "totalLiab": "1389000000.00",
                    "totalStockholderEquity": "1314000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "10000000.00",
                    "commonStock": "602000000.00",
                    "capitalStock": null,
                    "retainedEarnings": "682000000.00",
                    "otherLiab": "142000000.00",
                    "goodWill": null,
                    "otherAssets": "114000000.00",
                    "cash": "455000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "232000000.00",
                    "currentDeferredRevenue": "1000000.00",
                    "netDebt": "627000000.00",
                    "shortTermDebt": "67000000.00",
                    "shortLongTermDebt": "50000000.00",
                    "shortLongTermDebtTotal": "1082000000.00",
                    "otherStockholderEquity": "30000000.00",
                    "propertyPlantEquipment": "1018000000.00",
                    "totalCurrentAssets": "550000000.00",
                    "longTermInvestments": "1261000000.00",
                    "netTangibleAssets": "1097000000.00",
                    "shortTermInvestments": "3334700.00",
                    "netReceivables": "44000000.00",
                    "longTermDebt": "1001000000.00",
                    "inventory": "23000000.00",
                    "accountsPayable": "154000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "30000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "50000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2610000000.00",
                    "capitalLeaseObligations": "31000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "30000000.00",
                    "nonCurrentLiabilitiesTotal": "1157000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "3160000000.00",
                    "cashAndShortTermInvestments": "455000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "1018000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "318000000.00",
                    "netInvestedCapital": "2365000000.00",
                    "commonStockSharesOutstanding": "53892216.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "2482333000.00",
                    "intangibleAssets": "1311000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "373559000.00",
                    "totalLiab": "1206325000.00",
                    "totalStockholderEquity": "1066823000.00",
                    "deferredLongTermLiab": "31812000.00",
                    "otherCurrentLiab": "74831000.00",
                    "commonStock": "602450000.00",
                    "capitalStock": null,
                    "retainedEarnings": "459820000.00",
                    "otherLiab": "102108000.00",
                    "goodWill": "141000.00",
                    "otherAssets": "124142000.00",
                    "cash": "286184000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "227937000.00",
                    "currentDeferredRevenue": "35709000.00",
                    "netDebt": "650651000.00",
                    "shortTermDebt": "60555000.00",
                    "shortLongTermDebt": "46471000.00",
                    "shortLongTermDebtTotal": "936835000.00",
                    "otherStockholderEquity": "4553000.00",
                    "propertyPlantEquipment": "904585000.00",
                    "totalCurrentAssets": "919788000.00",
                    "longTermInvestments": "532366000.00",
                    "netTangibleAssets": "1065371000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "56995000.00",
                    "longTermDebt": "871834000.00",
                    "inventory": "569298000.00",
                    "accountsPayable": "92542000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "4553000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "44814000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1562545000.00",
                    "capitalLeaseObligations": "18530000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "816000.00",
                    "nonCurrentLiabilitiesTotal": "978388000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "2482333000.00",
                    "cashAndShortTermInvestments": "286184000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "904585000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "691851000.00",
                    "netInvestedCapital": "1985128000.00",
                    "commonStockSharesOutstanding": "53878852.00"
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "ILA",
                    "totalAssets": "2033000000.00",
                    "intangibleAssets": "1000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "20000000.00",
                    "totalLiab": "987000000.00",
                    "totalStockholderEquity": "960000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "7000000.00",
                    "commonStock": "602000000.00",
                    "capitalStock": null,
                    "retainedEarnings": "355000000.00",
                    "otherLiab": "119000000.00",
                    "goodWill": null,
                    "otherAssets": "360000000.00",
                    "cash": "432000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "149000000.00",
                    "currentDeferredRevenue": "10000000.00",
                    "netDebt": "351000000.00",
                    "shortTermDebt": "64000000.00",
                    "shortLongTermDebt": "48000000.00",
                    "shortLongTermDebtTotal": "783000000.00",
                    "otherStockholderEquity": "3000000.00",
                    "propertyPlantEquipment": "804000000.00",
                    "totalCurrentAssets": "501000000.00",
                    "longTermInvestments": "367000000.00",
                    "netTangibleAssets": "959000000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "33000000.00",
                    "longTermDebt": "714000000.00",
                    "inventory": "17000000.00",
                    "accountsPayable": "68000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "3000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "257000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1532000000.00",
                    "capitalLeaseObligations": "21000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "838000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "2033000000.00",
                    "cashAndShortTermInvestments": "432000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "804000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "352000000.00",
                    "netInvestedCapital": "1722000000.00",
                    "commonStockSharesOutstanding": "53600000.00"
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-30",
                    "currency_symbol": "ILA",
                    "totalAssets": "1913000000.00",
                    "intangibleAssets": "1000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "19000000.00",
                    "totalLiab": "940000000.00",
                    "totalStockholderEquity": "891000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "7000000.00",
                    "commonStock": "602000000.00",
                    "capitalStock": null,
                    "retainedEarnings": "287000000.00",
                    "otherLiab": "119000000.00",
                    "goodWill": null,
                    "otherAssets": "353000000.00",
                    "cash": "398000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "128000000.00",
                    "currentDeferredRevenue": "4000000.00",
                    "netDebt": "358000000.00",
                    "shortTermDebt": "63000000.00",
                    "shortLongTermDebt": "47000000.00",
                    "shortLongTermDebtTotal": "756000000.00",
                    "otherStockholderEquity": "2000000.00",
                    "propertyPlantEquipment": "784000000.00",
                    "totalCurrentAssets": "464000000.00",
                    "longTermInvestments": "311000000.00",
                    "netTangibleAssets": "890000000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "31000000.00",
                    "longTermDebt": "688000000.00",
                    "inventory": "16000000.00",
                    "accountsPayable": "54000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "2000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "252000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1449000000.00",
                    "capitalLeaseObligations": "21000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "812000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1913000000.00",
                    "cashAndShortTermInvestments": "398000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "784000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "336000000.00",
                    "netInvestedCapital": "1626000000.00",
                    "commonStockSharesOutstanding": "53757225.00"
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-31",
                    "currency_symbol": "ILA",
                    "totalAssets": "1550000000.00",
                    "intangibleAssets": "1000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "153000000.00",
                    "totalLiab": "840000000.00",
                    "totalStockholderEquity": "629000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "21000000.00",
                    "commonStock": "602000000.00",
                    "capitalStock": null,
                    "retainedEarnings": "6000000.00",
                    "otherLiab": "116000000.00",
                    "goodWill": null,
                    "otherAssets": "454000000.00",
                    "cash": "111000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "164000000.00",
                    "currentDeferredRevenue": "3000000.00",
                    "netDebt": "555000000.00",
                    "shortTermDebt": "106000000.00",
                    "shortLongTermDebt": "105000000.00",
                    "shortLongTermDebtTotal": "666000000.00",
                    "otherStockholderEquity": "21000000.00",
                    "propertyPlantEquipment": "684000000.00",
                    "totalCurrentAssets": "293000000.00",
                    "longTermInvestments": "118000000.00",
                    "netTangibleAssets": "628000000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "29000000.00",
                    "longTermDebt": "555000000.00",
                    "inventory": null,
                    "accountsPayable": "34000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "21000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "361000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1257000000.00",
                    "capitalLeaseObligations": "6000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "1000000.00",
                    "nonCurrentLiabilitiesTotal": "676000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1550000000.00",
                    "cashAndShortTermInvestments": "111000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "684000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "129000000.00",
                    "netInvestedCapital": "1289000000.00",
                    "commonStockSharesOutstanding": "53571429.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "ILA",
                    "totalAssets": "1508374000.00",
                    "intangibleAssets": "1102000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "109515000.00",
                    "totalLiab": "796586000.00",
                    "totalStockholderEquity": "623352000.00",
                    "deferredLongTermLiab": "27321000.00",
                    "otherCurrentLiab": "22524000.00",
                    "commonStock": "602450000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-10949000.00",
                    "otherLiab": "109000000.00",
                    "goodWill": "131000.00",
                    "otherAssets": "373000000.00",
                    "cash": "147153000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "105005000.00",
                    "currentDeferredRevenue": "28545000.00",
                    "netDebt": "481102000.00",
                    "shortTermDebt": "46466000.00",
                    "shortLongTermDebt": "45605000.00",
                    "shortLongTermDebtTotal": "628255000.00",
                    "otherStockholderEquity": "32000000.00",
                    "propertyPlantEquipment": "685000000.00",
                    "totalCurrentAssets": "329543000.00",
                    "longTermInvestments": "119718000.00",
                    "netTangibleAssets": "622000000.00",
                    "shortTermInvestments": "33554000.00",
                    "netReceivables": "54071000.00",
                    "longTermDebt": "576653000.00",
                    "inventory": "122436000.00",
                    "accountsPayable": "36007000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "31851000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "294249000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1178831000.00",
                    "capitalLeaseObligations": "5997000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "719000.00",
                    "nonCurrentLiabilitiesTotal": "691581000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1508374000.00",
                    "cashAndShortTermInvestments": "147153000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "684765000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53856000.00"
                },
                "2019-09-30": {
                    "date": "2019-09-30",
                    "filing_date": "2019-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": "1651000000.00",
                    "intangibleAssets": "1000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "77000000.00",
                    "totalLiab": "833000000.00",
                    "totalStockholderEquity": "715000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "32000000.00",
                    "commonStock": "602000000.00",
                    "capitalStock": null,
                    "retainedEarnings": "77000000.00",
                    "otherLiab": "109000000.00",
                    "goodWill": null,
                    "otherAssets": "356000000.00",
                    "cash": "210000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "138000000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "416000000.00",
                    "shortTermDebt": "40000000.00",
                    "shortLongTermDebt": "40000000.00",
                    "shortLongTermDebtTotal": "626000000.00",
                    "otherStockholderEquity": "36000000.00",
                    "propertyPlantEquipment": "681000000.00",
                    "totalCurrentAssets": "463000000.00",
                    "longTermInvestments": "150000000.00",
                    "netTangibleAssets": "714000000.00",
                    "shortTermInvestments": "72000000.00",
                    "netReceivables": "34000000.00",
                    "longTermDebt": "586000000.00",
                    "inventory": "70000000.00",
                    "accountsPayable": "62000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "36000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "355000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1188000000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "5000000.00",
                    "nonCurrentLiabilitiesTotal": "695000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1651000000.00",
                    "cashAndShortTermInvestments": "282000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "681000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "52830189.00"
                },
                "2019-06-30": {
                    "date": "2019-06-30",
                    "filing_date": "2019-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "1530000000.00",
                    "intangibleAssets": "1000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "46000000.00",
                    "totalLiab": "797000000.00",
                    "totalStockholderEquity": "651000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "15000000.00",
                    "commonStock": "602000000.00",
                    "capitalStock": null,
                    "retainedEarnings": "26000000.00",
                    "otherLiab": "102000000.00",
                    "goodWill": null,
                    "otherAssets": "351000000.00",
                    "cash": "138000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "113000000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "480000000.00",
                    "shortTermDebt": "36000000.00",
                    "shortLongTermDebt": "36000000.00",
                    "shortLongTermDebtTotal": "618000000.00",
                    "otherStockholderEquity": "23000000.00",
                    "propertyPlantEquipment": "670000000.00",
                    "totalCurrentAssets": "364000000.00",
                    "longTermInvestments": "144000000.00",
                    "netTangibleAssets": "650000000.00",
                    "shortTermInvestments": "78000000.00",
                    "netReceivables": "32000000.00",
                    "longTermDebt": "582000000.00",
                    "inventory": "70000000.00",
                    "accountsPayable": "61000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "23000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "350000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1166000000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "6000000.00",
                    "nonCurrentLiabilitiesTotal": "684000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1530000000.00",
                    "cashAndShortTermInvestments": "216000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "670000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "61538462.00"
                },
                "2019-03-31": {
                    "date": "2019-03-31",
                    "filing_date": "2019-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "1489000000.00",
                    "intangibleAssets": "1000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "30000000.00",
                    "totalLiab": "788000000.00",
                    "totalStockholderEquity": "634000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "22000000.00",
                    "commonStock": "602000000.00",
                    "capitalStock": null,
                    "retainedEarnings": "16000000.00",
                    "otherLiab": "99000000.00",
                    "goodWill": null,
                    "otherAssets": "342000000.00",
                    "cash": "161000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "114000000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "442000000.00",
                    "shortTermDebt": "28000000.00",
                    "shortLongTermDebt": "28000000.00",
                    "shortLongTermDebtTotal": "603000000.00",
                    "otherStockholderEquity": "16000000.00",
                    "propertyPlantEquipment": "659000000.00",
                    "totalCurrentAssets": "345000000.00",
                    "longTermInvestments": "142000000.00",
                    "netTangibleAssets": "633000000.00",
                    "shortTermInvestments": "51000000.00",
                    "netReceivables": "33000000.00",
                    "longTermDebt": "575000000.00",
                    "inventory": "70000000.00",
                    "accountsPayable": "58000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "16000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "341000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1144000000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "6000000.00",
                    "nonCurrentLiabilitiesTotal": "674000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1489000000.00",
                    "cashAndShortTermInvestments": "212000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "659000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "50000000.00"
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2018-12-31",
                    "currency_symbol": "ILS",
                    "totalAssets": "1455118000.00",
                    "intangibleAssets": "971000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "133163000.00",
                    "totalLiab": "739400000.00",
                    "totalStockholderEquity": "649023000.00",
                    "deferredLongTermLiab": "18786000.00",
                    "otherCurrentLiab": "34662000.00",
                    "commonStock": "602450000.00",
                    "capitalStock": null,
                    "retainedEarnings": "28917000.00",
                    "otherLiab": "86247000.00",
                    "goodWill": "335000.00",
                    "otherAssets": "329821000.00",
                    "cash": "131123000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "89918000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "455347000.00",
                    "shortTermDebt": "23235000.00",
                    "shortLongTermDebt": "23235000.00",
                    "shortLongTermDebtTotal": "586470000.00",
                    "otherStockholderEquity": "17656000.00",
                    "propertyPlantEquipment": "635088000.00",
                    "totalCurrentAssets": "327715000.00",
                    "longTermInvestments": "161188000.00",
                    "netTangibleAssets": "647717000.00",
                    "shortTermInvestments": "49938000.00",
                    "netReceivables": "40048000.00",
                    "longTermDebt": "563235000.00",
                    "inventory": "97320000.00",
                    "accountsPayable": "25082000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "17656000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "329189000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1127403000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "649482000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1455118000.00",
                    "cashAndShortTermInvestments": "181061000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "635088000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53826000.00"
                },
                "2018-09-30": {
                    "date": "2018-09-30",
                    "filing_date": "2018-09-30",
                    "currency_symbol": "ILS",
                    "totalAssets": "1661000000.00",
                    "intangibleAssets": "2000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "21000000.00",
                    "totalLiab": "778000000.00",
                    "totalStockholderEquity": "813000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "10000000.00",
                    "commonStock": "602000000.00",
                    "capitalStock": null,
                    "retainedEarnings": "191000000.00",
                    "otherLiab": "88000000.00",
                    "goodWill": null,
                    "otherAssets": "403000000.00",
                    "cash": "275000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "105000000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "333000000.00",
                    "shortTermDebt": "23000000.00",
                    "shortLongTermDebt": "23000000.00",
                    "shortLongTermDebtTotal": "608000000.00",
                    "otherStockholderEquity": "20000000.00",
                    "propertyPlantEquipment": "627000000.00",
                    "totalCurrentAssets": "367000000.00",
                    "longTermInvestments": "262000000.00",
                    "netTangibleAssets": "811000000.00",
                    "shortTermInvestments": "28000000.00",
                    "netReceivables": "43000000.00",
                    "longTermDebt": "585000000.00",
                    "inventory": null,
                    "accountsPayable": "65000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "20000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "402000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1294000000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "673000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1661000000.00",
                    "cashAndShortTermInvestments": "303000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "627000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "52631579.00"
                },
                "2018-06-30": {
                    "date": "2018-06-30",
                    "filing_date": "2018-06-30",
                    "currency_symbol": "ILS",
                    "totalAssets": "1769000000.00",
                    "intangibleAssets": "2000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "18000000.00",
                    "totalLiab": "882000000.00",
                    "totalStockholderEquity": "820000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "102000000.00",
                    "commonStock": "602000000.00",
                    "capitalStock": null,
                    "retainedEarnings": "211000000.00",
                    "otherLiab": "84000000.00",
                    "goodWill": null,
                    "otherAssets": "408000000.00",
                    "cash": "429000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "234000000.00",
                    "currentDeferredRevenue": "13000000.00",
                    "netDebt": "214000000.00",
                    "shortTermDebt": "79000000.00",
                    "shortLongTermDebt": "79000000.00",
                    "shortLongTermDebtTotal": "643000000.00",
                    "otherStockholderEquity": "7000000.00",
                    "propertyPlantEquipment": "609000000.00",
                    "totalCurrentAssets": "478000000.00",
                    "longTermInvestments": "272000000.00",
                    "netTangibleAssets": "818000000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "31000000.00",
                    "longTermDebt": "564000000.00",
                    "inventory": null,
                    "accountsPayable": "49000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "7000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "408000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1291000000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "648000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1769000000.00",
                    "cashAndShortTermInvestments": "429000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "609000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "54716981.00"
                },
                "2018-03-31": {
                    "date": "2018-03-31",
                    "filing_date": "2018-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": "1824000000.00",
                    "intangibleAssets": "2000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "20000000.00",
                    "totalLiab": "922000000.00",
                    "totalStockholderEquity": "827000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "120000000.00",
                    "commonStock": "602000000.00",
                    "capitalStock": null,
                    "retainedEarnings": "240000000.00",
                    "otherLiab": "85000000.00",
                    "goodWill": null,
                    "otherAssets": "415000000.00",
                    "cash": "455000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "253000000.00",
                    "currentDeferredRevenue": "106000000.00",
                    "netDebt": "215000000.00",
                    "shortTermDebt": "86000000.00",
                    "shortLongTermDebt": "86000000.00",
                    "shortLongTermDebtTotal": "670000000.00",
                    "otherStockholderEquity": "-15000000.00",
                    "propertyPlantEquipment": "628000000.00",
                    "totalCurrentAssets": "510000000.00",
                    "longTermInvestments": "269000000.00",
                    "netTangibleAssets": "825000000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "35000000.00",
                    "longTermDebt": "584000000.00",
                    "inventory": null,
                    "accountsPayable": "42000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-15000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "415000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1314000000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "669000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1824000000.00",
                    "cashAndShortTermInvestments": "455000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "628000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53800592.00"
                },
                "2017-12-31": {
                    "date": "2017-12-31",
                    "filing_date": "2017-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "2525857000.00",
                    "intangibleAssets": "1182000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "43057000.00",
                    "totalLiab": "1474510000.00",
                    "totalStockholderEquity": "983118000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "148765000.00",
                    "commonStock": "1267210000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-305337000.00",
                    "otherLiab": "79645000.00",
                    "goodWill": "459000.00",
                    "otherAssets": "281717000.00",
                    "cash": "1417388000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "806322000.00",
                    "currentDeferredRevenue": "320860000.00",
                    "netDebt": "-380889000.00",
                    "shortTermDebt": "447956000.00",
                    "shortLongTermDebt": "130272000.00",
                    "shortLongTermDebtTotal": "1036499000.00",
                    "otherStockholderEquity": "21245000.00",
                    "propertyPlantEquipment": "616164000.00",
                    "totalCurrentAssets": "1504641000.00",
                    "longTermInvestments": "121694000.00",
                    "netTangibleAssets": "981477000.00",
                    "shortTermInvestments": "7144000.00",
                    "netReceivables": "68739000.00",
                    "longTermDebt": "588543000.00",
                    "inventory": "3962000.00",
                    "accountsPayable": "36994000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "21245000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "76459000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1021216000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "668188000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "2525857000.00",
                    "cashAndShortTermInvestments": "1424532000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "616164000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53863636.00"
                },
                "2017-09-30": {
                    "date": "2017-09-30",
                    "filing_date": "2017-09-30",
                    "currency_symbol": "ILS",
                    "totalAssets": "5359000000.00",
                    "intangibleAssets": "362000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "54000000.00",
                    "totalLiab": "4368000000.00",
                    "totalStockholderEquity": "737000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "33000000.00",
                    "commonStock": "1267000000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-637000000.00",
                    "otherLiab": "360000000.00",
                    "goodWill": null,
                    "otherAssets": "261000000.00",
                    "cash": "498000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "664000000.00",
                    "currentDeferredRevenue": "116000000.00",
                    "netDebt": "3071000000.00",
                    "shortTermDebt": "225000000.00",
                    "shortLongTermDebt": "225000000.00",
                    "shortLongTermDebtTotal": "3569000000.00",
                    "otherStockholderEquity": "107000000.00",
                    "propertyPlantEquipment": "3503000000.00",
                    "totalCurrentAssets": "1054000000.00",
                    "longTermInvestments": "179000000.00",
                    "netTangibleAssets": "375000000.00",
                    "shortTermInvestments": "50000000.00",
                    "netReceivables": "369000000.00",
                    "longTermDebt": "3344000000.00",
                    "inventory": "83000000.00",
                    "accountsPayable": "260000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "107000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "237000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "4305000000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "3704000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "5359000000.00",
                    "cashAndShortTermInvestments": "548000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "3503000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53488372.00"
                },
                "2017-06-30": {
                    "date": "2017-06-30",
                    "filing_date": "2017-06-30",
                    "currency_symbol": "ILS",
                    "totalAssets": "5211000000.00",
                    "intangibleAssets": "364000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "104000000.00",
                    "totalLiab": "4306000000.00",
                    "totalStockholderEquity": "689000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "42000000.00",
                    "commonStock": "1267000000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-614000000.00",
                    "otherLiab": "375000000.00",
                    "goodWill": null,
                    "otherAssets": "268000000.00",
                    "cash": "366000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "761000000.00",
                    "currentDeferredRevenue": "152000000.00",
                    "netDebt": "3126000000.00",
                    "shortTermDebt": "322000000.00",
                    "shortLongTermDebt": "3492000000.00",
                    "shortLongTermDebtTotal": "3492000000.00",
                    "otherStockholderEquity": "36000000.00",
                    "propertyPlantEquipment": "3507000000.00",
                    "totalCurrentAssets": "884000000.00",
                    "longTermInvestments": "188000000.00",
                    "netTangibleAssets": "325000000.00",
                    "shortTermInvestments": "54000000.00",
                    "netReceivables": "278000000.00",
                    "longTermDebt": "3170000000.00",
                    "inventory": "82000000.00",
                    "accountsPayable": "226000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "36000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "244000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "4327000000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "3545000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "5211000000.00",
                    "cashAndShortTermInvestments": "420000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "3507000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "52941176.00"
                },
                "2017-03-31": {
                    "date": "2017-03-31",
                    "filing_date": "2017-03-31",
                    "currency_symbol": "",
                    "totalAssets": "5185000000.00",
                    "intangibleAssets": "366000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "57000000.00",
                    "totalLiab": "4296000000.00",
                    "totalStockholderEquity": "671000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "45000000.00",
                    "commonStock": "1267000000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-622000000.00",
                    "otherLiab": "363000000.00",
                    "goodWill": null,
                    "otherAssets": "212000000.00",
                    "cash": "328000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "1041000000.00",
                    "currentDeferredRevenue": "190000000.00",
                    "netDebt": "3065000000.00",
                    "shortTermDebt": "501000000.00",
                    "shortLongTermDebt": "3393000000.00",
                    "shortLongTermDebtTotal": "3393000000.00",
                    "otherStockholderEquity": "26000000.00",
                    "propertyPlantEquipment": "3553000000.00",
                    "totalCurrentAssets": "869000000.00",
                    "longTermInvestments": "185000000.00",
                    "netTangibleAssets": "305000000.00",
                    "shortTermInvestments": "110000000.00",
                    "netReceivables": "285000000.00",
                    "longTermDebt": "2892000000.00",
                    "inventory": "89000000.00",
                    "accountsPayable": "289000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "26000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "186000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "4316000000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "3255000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "5185000000.00",
                    "cashAndShortTermInvestments": "438000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "3553000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "52631579.00"
                },
                "2016-12-31": {
                    "date": "2016-12-31",
                    "filing_date": "2016-12-31",
                    "currency_symbol": "",
                    "totalAssets": "5137793000.00",
                    "intangibleAssets": "280683000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "242366000.00",
                    "totalLiab": "4243589000.00",
                    "totalStockholderEquity": "681241000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "287615000.00",
                    "commonStock": "1267450000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-602598000.00",
                    "otherLiab": "325365000.00",
                    "goodWill": "96095000.00",
                    "otherAssets": "201879000.00",
                    "cash": "326635000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "1044763000.00",
                    "currentDeferredRevenue": "944000.00",
                    "netDebt": "2985774000.00",
                    "shortTermDebt": "482813000.00",
                    "shortLongTermDebt": "3366993000.00",
                    "shortLongTermDebtTotal": "3312409000.00",
                    "otherStockholderEquity": "16389000.00",
                    "propertyPlantEquipment": "3497300000.00",
                    "totalCurrentAssets": "853603000.00",
                    "longTermInvestments": "208233000.00",
                    "netTangibleAssets": "304463000.00",
                    "shortTermInvestments": "89545000.00",
                    "netReceivables": "323076000.00",
                    "longTermDebt": "2792268000.00",
                    "inventory": "91659000.00",
                    "accountsPayable": "264720000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "16389000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "176775000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "4284190000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "3198826000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "5137793000.00",
                    "cashAndShortTermInvestments": "416180000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "3497300000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53715776.00"
                },
                "2016-09-30": {
                    "date": "2016-09-30",
                    "filing_date": "2016-09-30",
                    "currency_symbol": null,
                    "totalAssets": "5263000000.00",
                    "intangibleAssets": "359000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "79000000.00",
                    "totalLiab": "4329000000.00",
                    "totalStockholderEquity": "718000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "209000000.00",
                    "commonStock": "1267000000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-556000000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "451000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "1043000000.00",
                    "currentDeferredRevenue": "116000000.00",
                    "netDebt": "2900000000.00",
                    "shortTermDebt": "248000000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "3351000000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "956000000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "85000000.00",
                    "netReceivables": "254000000.00",
                    "longTermDebt": null,
                    "inventory": "87000000.00",
                    "accountsPayable": "336000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "7000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "156000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "4307000000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "3286000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "5263000000.00",
                    "cashAndShortTermInvestments": "536000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "3524000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53409091.00"
                },
                "2016-06-30": {
                    "date": "2016-06-30",
                    "filing_date": "2016-06-30",
                    "currency_symbol": null,
                    "totalAssets": "5054882000.00",
                    "intangibleAssets": "356219000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "83031000.00",
                    "totalLiab": "4111522000.00",
                    "totalStockholderEquity": "733798000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "215703000.00",
                    "commonStock": "1267450000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-508649000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "301071000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "955218000.00",
                    "currentDeferredRevenue": "108718000.00",
                    "netDebt": "2904906000.00",
                    "shortTermDebt": "231077000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "3205977000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "809868000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "85321000.00",
                    "netReceivables": "254159000.00",
                    "longTermDebt": null,
                    "inventory": "86286000.00",
                    "accountsPayable": "283291000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-25003000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "155179000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "4245014000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "3156304000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "5054882000.00",
                    "cashAndShortTermInvestments": "386392000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "3487335000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53846154.00"
                },
                "2016-03-31": {
                    "date": "2016-03-31",
                    "filing_date": "2016-03-31",
                    "currency_symbol": null,
                    "totalAssets": "5277158000.00",
                    "intangibleAssets": "352979000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "65998000.00",
                    "totalLiab": "4025576000.00",
                    "totalStockholderEquity": "1022804000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "205716000.00",
                    "commonStock": "1267210000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-227349000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "388523000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "922212000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "2897623000.00",
                    "shortTermDebt": "459831000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "3286146000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "827730000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "84223000.00",
                    "netReceivables": "234759000.00",
                    "longTermDebt": null,
                    "inventory": "54227000.00",
                    "accountsPayable": "248272000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-17057000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "119716000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "4449428000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "3103364000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "5277158000.00",
                    "cashAndShortTermInvestments": "472746000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "3579703000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53731343.00"
                },
                "2015-12-31": {
                    "date": "2015-12-31",
                    "filing_date": "2015-12-31",
                    "currency_symbol": null,
                    "totalAssets": "4482777000.00",
                    "intangibleAssets": "89118000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "301141000.00",
                    "totalLiab": "3219222000.00",
                    "totalStockholderEquity": "1061214000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "138860000.00",
                    "commonStock": "1267210000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-191292000.00",
                    "otherLiab": null,
                    "goodWill": "58126000.00",
                    "otherAssets": null,
                    "cash": "383953000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "653386000.00",
                    "currentDeferredRevenue": "1483000.00",
                    "netDebt": "2333625000.00",
                    "shortTermDebt": "364378000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "2717578000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "915465000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "308702000.00",
                    "netReceivables": "139397000.00",
                    "longTermDebt": null,
                    "inventory": "50351000.00",
                    "accountsPayable": "145443000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-14704000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "88475000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3567312000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "2565836000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4482777000.00",
                    "cashAndShortTermInvestments": "692655000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2959878000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53693975.00"
                },
                "2015-09-30": {
                    "date": "2015-09-30",
                    "filing_date": "2015-09-30",
                    "currency_symbol": null,
                    "totalAssets": "4469287000.00",
                    "intangibleAssets": "150182000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "52516000.00",
                    "totalLiab": "3080304000.00",
                    "totalStockholderEquity": "1182093000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "158444000.00",
                    "commonStock": "1267211000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-69461000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "485785000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "461289000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "2086853000.00",
                    "shortTermDebt": "146251000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "2572638000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "884071000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "160765000.00",
                    "netReceivables": "129847000.00",
                    "longTermDebt": null,
                    "inventory": "55158000.00",
                    "accountsPayable": "152670000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-15657000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "95309000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3585216000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "2619015000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4469287000.00",
                    "cashAndShortTermInvestments": "646550000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2878437000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "52215190.00"
                },
                "2015-06-30": {
                    "date": "2015-06-30",
                    "filing_date": "2015-06-30",
                    "currency_symbol": null,
                    "totalAssets": "4631582000.00",
                    "intangibleAssets": "148702000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "136930000.00",
                    "totalLiab": "3121677000.00",
                    "totalStockholderEquity": "1297285000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "145256000.00",
                    "commonStock": "1281272000.00",
                    "capitalStock": null,
                    "retainedEarnings": "7499000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "460469000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "455837000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "2179706000.00",
                    "shortTermDebt": "158025000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "2640175000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1041503000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "209089000.00",
                    "netReceivables": "178231000.00",
                    "longTermDebt": null,
                    "inventory": "56784000.00",
                    "accountsPayable": "148021000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "8514000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "98349000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3590079000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "2665840000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4631582000.00",
                    "cashAndShortTermInvestments": "669558000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2830272000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "52414286.00"
                },
                "2015-03-31": {
                    "date": "2015-03-31",
                    "filing_date": "2015-03-31",
                    "currency_symbol": null,
                    "totalAssets": "4364562000.00",
                    "intangibleAssets": "144391000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "73804000.00",
                    "totalLiab": "2892198000.00",
                    "totalStockholderEquity": "1276034000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "166286000.00",
                    "commonStock": "1281272000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-6633000.00",
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "486807000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "508854000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "1887489000.00",
                    "shortTermDebt": "163056000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "2374296000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "993852000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "194478000.00",
                    "netReceivables": "179300000.00",
                    "longTermDebt": null,
                    "inventory": "59463000.00",
                    "accountsPayable": "174942000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "1395000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "92784000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3370710000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "2383344000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4364562000.00",
                    "cashAndShortTermInvestments": "681285000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2621486000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "54616667.00"
                },
                "2014-12-31": {
                    "date": "2014-12-31",
                    "filing_date": "2014-12-31",
                    "currency_symbol": null,
                    "totalAssets": "4336569000.00",
                    "intangibleAssets": "78724000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "150812000.00",
                    "totalLiab": "2880978000.00",
                    "totalStockholderEquity": "1243893000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "172779000.00",
                    "commonStock": "1240727000.00",
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": "65947000.00",
                    "otherAssets": null,
                    "cash": "610056000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "496787000.00",
                    "currentDeferredRevenue": "1526000.00",
                    "netDebt": "1767302000.00",
                    "shortTermDebt": "172909000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "2377358000.00",
                    "otherStockholderEquity": "-13402000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1136061000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "226830000.00",
                    "netReceivables": "201044000.00",
                    "longTermDebt": null,
                    "inventory": "55335000.00",
                    "accountsPayable": "144333000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "3166000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "74658000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3200508000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "2384191000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4336569000.00",
                    "cashAndShortTermInvestments": "836886000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2502787000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53311486.00"
                },
                "2014-09-30": {
                    "date": "2014-09-30",
                    "filing_date": "2014-09-30",
                    "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": "53385137.00"
                },
                "2014-06-30": {
                    "date": "2014-06-30",
                    "filing_date": "2014-06-30",
                    "currency_symbol": null,
                    "totalAssets": "6491000000.00",
                    "intangibleAssets": "202000000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "393000000.00",
                    "totalLiab": "5797000000.00",
                    "totalStockholderEquity": "398000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "423000000.00",
                    "commonStock": "350000000.00",
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "473000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "3110000000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "4084000000.00",
                    "shortTermDebt": "2125000000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "4557000000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1587000000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "124000000.00",
                    "netReceivables": "417000000.00",
                    "longTermDebt": null,
                    "inventory": "180000000.00",
                    "accountsPayable": "562000000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "48000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "146000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "4904000000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "2687000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "6491000000.00",
                    "cashAndShortTermInvestments": "597000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "4248000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53340237.00"
                },
                "2014-03-31": {
                    "date": "2014-03-31",
                    "filing_date": "2014-03-31",
                    "currency_symbol": null,
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": null,
                    "totalStockholderEquity": "951184000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "-700784000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": "700784000.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": "237529000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "700784000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "1401568000.00",
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "713655000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "-700784000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "-700784000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "951184000.00",
                    "cashAndShortTermInvestments": "700784000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "72804348.00"
                },
                "2013-12-31": {
                    "date": "2013-12-31",
                    "filing_date": "2013-12-31",
                    "currency_symbol": null,
                    "totalAssets": "5984658000.00",
                    "intangibleAssets": "88864000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "105412000.00",
                    "totalLiab": "5033474000.00",
                    "totalStockholderEquity": "713655000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "276047000.00",
                    "commonStock": "662679000.00",
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": "72719000.00",
                    "otherAssets": null,
                    "cash": "670976000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "2920208000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "3394922000.00",
                    "shortTermDebt": "2133824000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "4065898000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1313858000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "29808000.00",
                    "netReceivables": "357428000.00",
                    "longTermDebt": null,
                    "inventory": "150234000.00",
                    "accountsPayable": "510337000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "50976000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "108279000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "4670800000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "2113266000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "5984658000.00",
                    "cashAndShortTermInvestments": "700784000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "3860475000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "63093674.00"
                },
                "2013-09-30": {
                    "date": "2013-09-30",
                    "filing_date": "2013-09-30",
                    "currency_symbol": null,
                    "totalAssets": "5984658000.00",
                    "intangibleAssets": "88864000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "105412000.00",
                    "totalLiab": "5033474000.00",
                    "totalStockholderEquity": "713655000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "276047000.00",
                    "commonStock": "662679000.00",
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": "72719000.00",
                    "otherAssets": null,
                    "cash": "670976000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "2920208000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "3394922000.00",
                    "shortTermDebt": "2133824000.00",
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": "4065898000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1313858000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "29808000.00",
                    "netReceivables": "357428000.00",
                    "longTermDebt": null,
                    "inventory": "150234000.00",
                    "accountsPayable": "510337000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "50976000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "108279000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "4670800000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "2113266000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "5984658000.00",
                    "cashAndShortTermInvestments": "700784000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "3860475000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53383000.00"
                },
                "2013-06-30": {
                    "date": "2013-06-30",
                    "filing_date": "2013-06-30",
                    "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": "53383000.00"
                },
                "2013-03-31": {
                    "date": "2013-03-31",
                    "filing_date": "2013-03-31",
                    "currency_symbol": null,
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": null,
                    "totalStockholderEquity": "1448000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "-503000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": "503000000.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": "235000000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "503000000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": "1006000000.00",
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "1213000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "-503000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "-503000000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1448000000.00",
                    "cashAndShortTermInvestments": "503000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53383000.00"
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2025-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "5380138000.00",
                    "intangibleAssets": "14197000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "33145000.00",
                    "totalLiab": "2195432000.00",
                    "totalStockholderEquity": "1588544000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "118370000.00",
                    "commonStock": "50134000.00",
                    "capitalStock": "50134000.00",
                    "retainedEarnings": "1454486000.00",
                    "otherLiab": null,
                    "goodWill": "69262000.00",
                    "otherAssets": null,
                    "cash": "1478339000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "365198000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "300964000.00",
                    "shortTermDebt": "120047000.00",
                    "shortLongTermDebt": "117441000.00",
                    "shortLongTermDebtTotal": "1779303000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1803160000.00",
                    "longTermInvestments": "1625683000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "107313000.00",
                    "netReceivables": "184363000.00",
                    "longTermDebt": "1651703000.00",
                    "inventory": null,
                    "accountsPayable": "126781000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "83924000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "284941000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3576978000.00",
                    "capitalLeaseObligations": "10159000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "7621000.00",
                    "nonCurrentLiabilitiesTotal": "1830234000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "5380138000.00",
                    "cashAndShortTermInvestments": "1585652000.00",
                    "propertyPlantAndEquipmentGross": "2014783000.00",
                    "propertyPlantAndEquipmentNet": "1572970000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "1437962000.00",
                    "netInvestedCapital": "3357688000.00",
                    "commonStockSharesOutstanding": "52145000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2024-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "4213241000.00",
                    "intangibleAssets": "11227000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "13307000.00",
                    "totalLiab": "1553700000.00",
                    "totalStockholderEquity": "1607905000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "36015000.00",
                    "commonStock": "50134000.00",
                    "capitalStock": "50134000.00",
                    "retainedEarnings": "1491197000.00",
                    "otherLiab": null,
                    "goodWill": "60582000.00",
                    "otherAssets": null,
                    "cash": "1015851000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "182843000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "264291000.00",
                    "shortTermDebt": "88535000.00",
                    "shortLongTermDebt": "84519000.00",
                    "shortLongTermDebtTotal": "1280142000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1262685000.00",
                    "longTermInvestments": "1458625000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "142619000.00",
                    "netReceivables": "90908000.00",
                    "longTermDebt": "1182580000.00",
                    "inventory": null,
                    "accountsPayable": "58293000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "66574000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "85715000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2950556000.00",
                    "capitalLeaseObligations": "13043000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "31536000.00",
                    "nonCurrentLiabilitiesTotal": "1370857000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4213241000.00",
                    "cashAndShortTermInvestments": "1158470000.00",
                    "propertyPlantAndEquipmentGross": "1657562000.00",
                    "propertyPlantAndEquipmentNet": "1331674000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "1079842000.00",
                    "netInvestedCapital": "2875004000.00",
                    "commonStockSharesOutstanding": "52713000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "4108440000.00",
                    "intangibleAssets": "129002000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "28844000.00",
                    "totalLiab": "2038216000.00",
                    "totalStockholderEquity": "1203309000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "39082000.00",
                    "commonStock": "50134000.00",
                    "capitalStock": "50134000.00",
                    "retainedEarnings": "1087041000.00",
                    "otherLiab": null,
                    "goodWill": "192282000.00",
                    "otherAssets": null,
                    "cash": "696838000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "358799000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "894701000.00",
                    "shortTermDebt": "174590000.00",
                    "shortLongTermDebt": "169627000.00",
                    "shortLongTermDebtTotal": "1591539000.00",
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "1096041000.00",
                    "longTermInvestments": "703156000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "215797000.00",
                    "netReceivables": "150807000.00",
                    "longTermDebt": "1360406000.00",
                    "inventory": "3755000.00",
                    "accountsPayable": "70661000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "66134000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "98619000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3012399000.00",
                    "capitalLeaseObligations": "61506000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "109882000.00",
                    "nonCurrentLiabilitiesTotal": "1679417000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4108440000.00",
                    "cashAndShortTermInvestments": "912635000.00",
                    "propertyPlantAndEquipmentGross": "2171107000.00",
                    "propertyPlantAndEquipmentNet": "1889340000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "737242000.00",
                    "netInvestedCapital": "2733342000.00",
                    "commonStockSharesOutstanding": "53360000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "3772000000.00",
                    "intangibleAssets": "103637000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "65614000.00",
                    "totalLiab": "1476000000.00",
                    "totalStockholderEquity": "1598000000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "40228000.00",
                    "commonStock": "50000000.00",
                    "capitalStock": "50000000.00",
                    "retainedEarnings": "1505000000.00",
                    "otherLiab": "139198000.00",
                    "goodWill": "117158000.00",
                    "otherAssets": "88419000.00",
                    "cash": "535000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "193000000.00",
                    "currentDeferredRevenue": "2000000.00",
                    "netDebt": "664000000.00",
                    "shortTermDebt": "56736000.00",
                    "shortLongTermDebt": "39000000.00",
                    "shortLongTermDebtTotal": "1199000000.00",
                    "otherStockholderEquity": "485000.00",
                    "propertyPlantEquipment": "1321714000.00",
                    "totalCurrentAssets": "1062000000.00",
                    "longTermInvestments": "1079000000.00",
                    "netTangibleAssets": "1377690000.00",
                    "shortTermInvestments": "391000000.00",
                    "netReceivables": "74000000.00",
                    "longTermDebt": "1123000000.00",
                    "inventory": "1928000.00",
                    "accountsPayable": "95036000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "43000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "82000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "2710000000.00",
                    "capitalLeaseObligations": "37000000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "42000000.00",
                    "nonCurrentLiabilitiesTotal": "1283000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "3772000000.00",
                    "cashAndShortTermInvestments": "926000000.00",
                    "propertyPlantAndEquipmentGross": "1322000000.00",
                    "propertyPlantAndEquipmentNet": "1322000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "869000000.00",
                    "netInvestedCapital": "2760000000.00",
                    "commonStockSharesOutstanding": "53885000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "4068673000.00",
                    "intangibleAssets": "105525000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "42650000.00",
                    "totalLiab": "1788387000.00",
                    "totalStockholderEquity": "1793688000.00",
                    "deferredLongTermLiab": "47959000.00",
                    "otherCurrentLiab": "253444000.00",
                    "commonStock": "602450000.00",
                    "capitalStock": "602450000.00",
                    "retainedEarnings": "1139775000.00",
                    "otherLiab": "154348000.00",
                    "goodWill": "118757000.00",
                    "otherAssets": "139641000.00",
                    "cash": "474544000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "447285000.00",
                    "currentDeferredRevenue": "244790000.00",
                    "netDebt": "769512000.00",
                    "shortTermDebt": "57302000.00",
                    "shortLongTermDebt": "38311000.00",
                    "shortLongTermDebtTotal": "1244056000.00",
                    "otherStockholderEquity": "51463000.00",
                    "propertyPlantEquipment": "1223703000.00",
                    "totalCurrentAssets": "581593000.00",
                    "longTermInvestments": "1899454000.00",
                    "netTangibleAssets": "1569406000.00",
                    "shortTermInvestments": "229000.00",
                    "netReceivables": "76719000.00",
                    "longTermDebt": "1171803000.00",
                    "inventory": "1706000.00",
                    "accountsPayable": "136505000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "51463000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "90366000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3487080000.00",
                    "capitalLeaseObligations": "33942000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "28817000.00",
                    "nonCurrentLiabilitiesTotal": "1341102000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4068673000.00",
                    "cashAndShortTermInvestments": "474773000.00",
                    "propertyPlantAndEquipmentGross": "1462294000.00",
                    "propertyPlantAndEquipmentNet": "1223703000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "134308000.00",
                    "netInvestedCapital": "3003802000.00",
                    "commonStockSharesOutstanding": "53879000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "2482000000.00",
                    "intangibleAssets": "1311000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "373559000.00",
                    "totalLiab": "1206000000.00",
                    "totalStockholderEquity": "1067000000.00",
                    "deferredLongTermLiab": "31812000.00",
                    "otherCurrentLiab": "74894000.00",
                    "commonStock": "602000000.00",
                    "capitalStock": "602450000.00",
                    "retainedEarnings": "460000000.00",
                    "otherLiab": "102108000.00",
                    "goodWill": "141000.00",
                    "otherAssets": "124142000.00",
                    "cash": "286000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "228000000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "651000000.00",
                    "shortTermDebt": "60555000.00",
                    "shortLongTermDebt": "46471000.00",
                    "shortLongTermDebtTotal": "937000000.00",
                    "otherStockholderEquity": "-177000.00",
                    "propertyPlantEquipment": "904585000.00",
                    "totalCurrentAssets": "920000000.00",
                    "longTermInvestments": "532366000.00",
                    "netTangibleAssets": "1065371000.00",
                    "shortTermInvestments": "564247000.00",
                    "netReceivables": "56995000.00",
                    "longTermDebt": "871834000.00",
                    "inventory": "564000000.00",
                    "accountsPayable": "92542000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "5000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "45000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1562000000.00",
                    "capitalLeaseObligations": "18530000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "816000.00",
                    "nonCurrentLiabilitiesTotal": "978000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "2482000000.00",
                    "cashAndShortTermInvestments": "286000000.00",
                    "propertyPlantAndEquipmentGross": "905000000.00",
                    "propertyPlantAndEquipmentNet": "905000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "691851000.00",
                    "netInvestedCapital": "1985128000.00",
                    "commonStockSharesOutstanding": "53878852.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "1508374000.00",
                    "intangibleAssets": "1102000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "109515000.00",
                    "totalLiab": "796586000.00",
                    "totalStockholderEquity": "623352000.00",
                    "deferredLongTermLiab": "27321000.00",
                    "otherCurrentLiab": "22524000.00",
                    "commonStock": "602450000.00",
                    "capitalStock": "602450000.00",
                    "retainedEarnings": "-10949000.00",
                    "otherLiab": "109792000.00",
                    "goodWill": "131000.00",
                    "otherAssets": "373115000.00",
                    "cash": "147153000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "105005000.00",
                    "currentDeferredRevenue": "28545000.00",
                    "netDebt": "481102000.00",
                    "shortTermDebt": "46466000.00",
                    "shortLongTermDebt": "45605000.00",
                    "shortLongTermDebtTotal": "628255000.00",
                    "otherStockholderEquity": "31851000.00",
                    "propertyPlantEquipment": "684765000.00",
                    "totalCurrentAssets": "329543000.00",
                    "longTermInvestments": "119718000.00",
                    "netTangibleAssets": "622119000.00",
                    "shortTermInvestments": "33554000.00",
                    "netReceivables": "54071000.00",
                    "longTermDebt": "576653000.00",
                    "inventory": "122436000.00",
                    "accountsPayable": "36007000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "31851000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "294249000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1178831000.00",
                    "capitalLeaseObligations": "5997000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "719000.00",
                    "nonCurrentLiabilitiesTotal": "691581000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1508374000.00",
                    "cashAndShortTermInvestments": "147153000.00",
                    "propertyPlantAndEquipmentGross": "836913000.00",
                    "propertyPlantAndEquipmentNet": "684765000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "224538000.00",
                    "netInvestedCapital": "1245610000.00",
                    "commonStockSharesOutstanding": "53856000.00"
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2018-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "1455118000.00",
                    "intangibleAssets": "971000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "133163000.00",
                    "totalLiab": "739400000.00",
                    "totalStockholderEquity": "649023000.00",
                    "deferredLongTermLiab": "22506000.00",
                    "otherCurrentLiab": "34662000.00",
                    "commonStock": "602450000.00",
                    "capitalStock": "602450000.00",
                    "retainedEarnings": "28917000.00",
                    "otherLiab": "86247000.00",
                    "goodWill": "335000.00",
                    "otherAssets": "329821000.00",
                    "cash": "131123000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "89918000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "455347000.00",
                    "shortTermDebt": "23235000.00",
                    "shortLongTermDebt": "23235000.00",
                    "shortLongTermDebtTotal": "586470000.00",
                    "otherStockholderEquity": "17656000.00",
                    "propertyPlantEquipment": "635088000.00",
                    "totalCurrentAssets": "327715000.00",
                    "longTermInvestments": "161188000.00",
                    "netTangibleAssets": "647717000.00",
                    "shortTermInvestments": "49938000.00",
                    "netReceivables": "40048000.00",
                    "longTermDebt": "563235000.00",
                    "inventory": "97320000.00",
                    "accountsPayable": "25082000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "17656000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "329189000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1127403000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "369000.00",
                    "nonCurrentLiabilitiesTotal": "649482000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1455118000.00",
                    "cashAndShortTermInvestments": "181061000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "635088000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "237797000.00",
                    "netInvestedCapital": "1235493000.00",
                    "commonStockSharesOutstanding": "53826000.00"
                },
                "2017-12-31": {
                    "date": "2017-12-31",
                    "filing_date": "2017-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "2526000000.00",
                    "intangibleAssets": "1182000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "43057000.00",
                    "totalLiab": "1475000000.00",
                    "totalStockholderEquity": "983000000.00",
                    "deferredLongTermLiab": "21412000.00",
                    "otherCurrentLiab": "149050000.00",
                    "commonStock": "1267000000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-305000000.00",
                    "otherLiab": "79645000.00",
                    "goodWill": "459000.00",
                    "otherAssets": "281717000.00",
                    "cash": "1417000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "806000000.00",
                    "currentDeferredRevenue": "298488000.00",
                    "netDebt": "-380000000.00",
                    "shortTermDebt": "447956000.00",
                    "shortLongTermDebt": "447956000.00",
                    "shortLongTermDebtTotal": "1037000000.00",
                    "otherStockholderEquity": "21245000.00",
                    "propertyPlantEquipment": "616164000.00",
                    "totalCurrentAssets": "1504000000.00",
                    "longTermInvestments": "121694000.00",
                    "netTangibleAssets": "981477000.00",
                    "shortTermInvestments": "7000000.00",
                    "netReceivables": "68739000.00",
                    "longTermDebt": "588543000.00",
                    "inventory": "0.00",
                    "accountsPayable": "36994000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "21000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "76459000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1022000000.00",
                    "capitalLeaseObligations": "0.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "81000.00",
                    "nonCurrentLiabilitiesTotal": "669000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "2526000000.00",
                    "cashAndShortTermInvestments": "1424000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "616000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "698319000.00",
                    "netInvestedCapital": "2019617000.00",
                    "commonStockSharesOutstanding": "53863636.00"
                },
                "2016-12-31": {
                    "date": "2016-12-31",
                    "filing_date": "2016-12-31",
                    "currency_symbol": "ILA",
                    "totalAssets": "5138000000.00",
                    "intangibleAssets": "280683000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "242366000.00",
                    "totalLiab": "4244000000.00",
                    "totalStockholderEquity": "681000000.00",
                    "deferredLongTermLiab": "225354000.00",
                    "otherCurrentLiab": "287523000.00",
                    "commonStock": "1267000000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-603000000.00",
                    "otherLiab": "325365000.00",
                    "goodWill": "96095000.00",
                    "otherAssets": "201879000.00",
                    "cash": "327000000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "1045000000.00",
                    "currentDeferredRevenue": "944000.00",
                    "netDebt": "2986000000.00",
                    "shortTermDebt": "482813000.00",
                    "shortLongTermDebt": "475837000.00",
                    "shortLongTermDebtTotal": "3313000000.00",
                    "otherStockholderEquity": "16389000.00",
                    "propertyPlantEquipment": "3497300000.00",
                    "totalCurrentAssets": "854000000.00",
                    "longTermInvestments": "208233000.00",
                    "netTangibleAssets": "304463000.00",
                    "shortTermInvestments": "90000000.00",
                    "netReceivables": "295000000.00",
                    "longTermDebt": "2829596000.00",
                    "inventory": "92000000.00",
                    "accountsPayable": "264720000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "17000000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "177000000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "4284000000.00",
                    "capitalLeaseObligations": "6976000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "55182000.00",
                    "nonCurrentLiabilitiesTotal": "3199000000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "5138000000.00",
                    "cashAndShortTermInvestments": "417000000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "3497000000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53715776.00"
                },
                "2015-12-31": {
                    "date": "2015-12-31",
                    "filing_date": "2015-12-31",
                    "currency_symbol": "ILS",
                    "totalAssets": "4482777000.00",
                    "intangibleAssets": "89118000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "301141000.00",
                    "totalLiab": "3219222000.00",
                    "totalStockholderEquity": "1061214000.00",
                    "deferredLongTermLiab": "138083000.00",
                    "otherCurrentLiab": "138860000.00",
                    "commonStock": "1267210000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-191292000.00",
                    "otherLiab": "165301000.00",
                    "goodWill": "58126000.00",
                    "otherAssets": "97225000.00",
                    "cash": "383953000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "653386000.00",
                    "currentDeferredRevenue": "1483000.00",
                    "netDebt": "2333625000.00",
                    "shortTermDebt": "364378000.00",
                    "shortLongTermDebt": "159332000.00",
                    "shortLongTermDebtTotal": "2717578000.00",
                    "otherStockholderEquity": "-28766000.00",
                    "propertyPlantEquipment": "2953821000.00",
                    "totalCurrentAssets": "915465000.00",
                    "longTermInvestments": "369022000.00",
                    "netTangibleAssets": "913970000.00",
                    "shortTermInvestments": "308702000.00",
                    "netReceivables": "139397000.00",
                    "longTermDebt": "2262490000.00",
                    "inventory": "50351000.00",
                    "accountsPayable": "145443000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-14704000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "88475000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "3567312000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "2565836000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "4482777000.00",
                    "cashAndShortTermInvestments": "692655000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "2959878000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53693975.00"
                },
                "2014-12-31": {
                    "date": "2014-12-31",
                    "filing_date": "2014-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "759000.00",
                    "intangibleAssets": "78724000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "150812000.00",
                    "totalLiab": "368000.00",
                    "totalStockholderEquity": "391000.00",
                    "deferredLongTermLiab": "132010000.00",
                    "otherCurrentLiab": "172779000.00",
                    "commonStock": "3500000.00",
                    "capitalStock": null,
                    "retainedEarnings": "-7609000.00",
                    "otherLiab": "148940000.00",
                    "goodWill": "65947000.00",
                    "otherAssets": "104978000.00",
                    "cash": "305000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "368000.00",
                    "currentDeferredRevenue": "1526000.00",
                    "netDebt": "2377053000.00",
                    "shortTermDebt": "172909000.00",
                    "shortLongTermDebt": "85190000.00",
                    "shortLongTermDebtTotal": "2377358000.00",
                    "otherStockholderEquity": "1230100000.00",
                    "propertyPlantEquipment": "2498210000.00",
                    "totalCurrentAssets": "326000.00",
                    "longTermInvestments": "435783000.00",
                    "netTangibleAssets": "1085820000.00",
                    "shortTermInvestments": "138500000.00",
                    "netReceivables": "201044000.00",
                    "longTermDebt": "2072322000.00",
                    "inventory": "55335000.00",
                    "accountsPayable": "144333000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "4500000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "-622995000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "433000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "2356927000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "759000.00",
                    "cashAndShortTermInvestments": "305000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "365000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53398718.00"
                },
                "2013-12-31": {
                    "date": "2013-12-31",
                    "filing_date": "2013-12-31",
                    "currency_symbol": "",
                    "totalAssets": "5984658000.00",
                    "intangibleAssets": "88864000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "105412000.00",
                    "totalLiab": "5033474000.00",
                    "totalStockholderEquity": "713655000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "342663000.00",
                    "commonStock": "662679000.00",
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": "181192000.00",
                    "goodWill": "72719000.00",
                    "otherAssets": "108279000.00",
                    "cash": "670976000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "2920208000.00",
                    "currentDeferredRevenue": "25489000.00",
                    "netDebt": "3381050000.00",
                    "shortTermDebt": "2052403000.00",
                    "shortLongTermDebt": "4065898000.00",
                    "shortLongTermDebtTotal": "4052026000.00",
                    "otherStockholderEquity": "50976000.00",
                    "propertyPlantEquipment": "3860475000.00",
                    "totalCurrentAssets": "1313858000.00",
                    "longTermInvestments": "540463000.00",
                    "netTangibleAssets": "552072000.00",
                    "shortTermInvestments": "29808000.00",
                    "netReceivables": "409436000.00",
                    "longTermDebt": "1572335000.00",
                    "inventory": "150234000.00",
                    "accountsPayable": "510337000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "50976000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "80044000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "4670800000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "2113266000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "5984658000.00",
                    "cashAndShortTermInvestments": "700784000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "3860475000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "53383000.00"
                },
                "2012-12-31": {
                    "date": "2012-12-31",
                    "filing_date": "2012-12-31",
                    "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": "53383000.00"
                }
            }
        },
        "Cash_Flow": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-06-30",
                    "currency_symbol": "USD",
                    "investments": "21000000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-565589522.00",
                    "netBorrowings": "341000000.00",
                    "totalCashFromFinancingActivities": "394384045.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "44839529.00",
                    "changeInCash": "-181721648.00",
                    "beginPeriodCashFlow": "1909062621.00",
                    "endPeriodCashFlow": "1727340973.00",
                    "totalCashFromOperatingActivities": "54011251.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "31591486.00",
                    "otherCashflowsFromInvestingActivities": "1019079.00",
                    "dividendsPaid": "204835123.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-74392856.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-8152641.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "297571424",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "35667807.00",
                    "stockBasedCompensation": "-65000000.00",
                    "otherNonCashItems": "-58087572.00",
                    "freeCashFlow": "-243560172.00"
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-03-31",
                    "currency_symbol": "USD",
                    "investments": "45000000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-40000000.00",
                    "netBorrowings": "67000000.00",
                    "totalCashFromFinancingActivities": "347000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "34000000.00",
                    "changeInCash": "294000000.00",
                    "beginPeriodCashFlow": "1478000000.00",
                    "endPeriodCashFlow": "1772000000.00",
                    "totalCashFromOperatingActivities": "-18000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "26000000.00",
                    "otherCashflowsFromInvestingActivities": "51000000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "26000000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "280000000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "126000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-24000000.00",
                    "stockBasedCompensation": "5000000.00",
                    "otherNonCashItems": "-68000000.00",
                    "freeCashFlow": "-144000000.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2025-12-31",
                    "currency_symbol": "USD",
                    "investments": "-140914000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-231946000.00",
                    "netBorrowings": "349292000.00",
                    "totalCashFromFinancingActivities": "440758000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "48264000.00",
                    "changeInCash": "329339000.00",
                    "beginPeriodCashFlow": "1149000000.00",
                    "endPeriodCashFlow": "1478339000.00",
                    "totalCashFromOperatingActivities": "102793000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "17415000.00",
                    "otherCashflowsFromInvestingActivities": "58338000.00",
                    "dividendsPaid": "6940000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-19455000.00",
                    "salePurchaseOfStock": "394000.00",
                    "otherCashflowsFromFinancingActivities": "98012000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "49406000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "10585000.00",
                    "stockBasedCompensation": "8285000.00",
                    "otherNonCashItems": "15000000.00",
                    "freeCashFlow": "53387000.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-09-30",
                    "currency_symbol": "USD",
                    "investments": "3000000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-39000000.00",
                    "netBorrowings": "-74000000.00",
                    "totalCashFromFinancingActivities": "164000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "67000000.00",
                    "changeInCash": "234000000.00",
                    "beginPeriodCashFlow": "915000000.00",
                    "endPeriodCashFlow": "1149000000.00",
                    "totalCashFromOperatingActivities": "100000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "19000000.00",
                    "otherCashflowsFromInvestingActivities": "12000000.00",
                    "dividendsPaid": "8000000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-11000000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "389000000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "29000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "2000000.00",
                    "stockBasedCompensation": "24000000.00",
                    "otherNonCashItems": "-27000000.00",
                    "freeCashFlow": "71000000.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-06-30",
                    "currency_symbol": "USD",
                    "investments": "24000000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-26000000.00",
                    "netBorrowings": "32000000.00",
                    "totalCashFromFinancingActivities": "-77000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "6000000.00",
                    "changeInCash": "-72000000.00",
                    "beginPeriodCashFlow": "987000000.00",
                    "endPeriodCashFlow": "915000000.00",
                    "totalCashFromOperatingActivities": "19000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "17000000.00",
                    "otherCashflowsFromInvestingActivities": "8000000.00",
                    "dividendsPaid": "253000000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-40000000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "1000000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "25000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-21000000.00",
                    "stockBasedCompensation": "11000000.00",
                    "otherNonCashItems": "5000000.00",
                    "freeCashFlow": "-6000000.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "investments": "14000000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-65000000.00",
                    "netBorrowings": "-1000000.00",
                    "totalCashFromFinancingActivities": "-22000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "27000000.00",
                    "changeInCash": "-29000000.00",
                    "beginPeriodCashFlow": "1016000000.00",
                    "endPeriodCashFlow": "987000000.00",
                    "totalCashFromOperatingActivities": "62000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "19000000.00",
                    "otherCashflowsFromInvestingActivities": "11000000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "3000000.00",
                    "salePurchaseOfStock": "-10000000.00",
                    "otherCashflowsFromFinancingActivities": "-11000000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "13000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "15000000.00",
                    "stockBasedCompensation": "0.00",
                    "otherNonCashItems": "-8000000.00",
                    "freeCashFlow": "49000000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2024-12-31",
                    "currency_symbol": "USD",
                    "investments": "13697000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "240852000.00",
                    "netBorrowings": "84040000.00",
                    "totalCashFromFinancingActivities": "105915000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "463087000.00",
                    "changeInCash": "400851000.00",
                    "beginPeriodCashFlow": "615000000.00",
                    "endPeriodCashFlow": "1015851000.00",
                    "totalCashFromOperatingActivities": "52081000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "21437000.00",
                    "otherCashflowsFromInvestingActivities": "7666000.00",
                    "dividendsPaid": "449000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "30987000.00",
                    "salePurchaseOfStock": "-8715000.00",
                    "otherCashflowsFromFinancingActivities": "30141000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "15667000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-5271000.00",
                    "stockBasedCompensation": "2697000.00",
                    "otherNonCashItems": "-456421000.00",
                    "freeCashFlow": "36414000.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-09-30",
                    "currency_symbol": "USD",
                    "investments": "12000000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-142000000.00",
                    "netBorrowings": "-33000000.00",
                    "totalCashFromFinancingActivities": "44000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "54000000.00",
                    "changeInCash": "29000000.00",
                    "beginPeriodCashFlow": "586000000.00",
                    "endPeriodCashFlow": "615000000.00",
                    "totalCashFromOperatingActivities": "126000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "26000000.00",
                    "otherCashflowsFromInvestingActivities": "34000000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-20000000.00",
                    "salePurchaseOfStock": "-2000000.00",
                    "otherCashflowsFromFinancingActivities": "79000000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "188000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-3000000.00",
                    "stockBasedCompensation": "4000000.00",
                    "otherNonCashItems": "39000000.00",
                    "freeCashFlow": "-62000000.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-06-30",
                    "currency_symbol": "USD",
                    "investments": "30000000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "72000000.00",
                    "netBorrowings": "-15000000.00",
                    "totalCashFromFinancingActivities": "-178000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "107000000.00",
                    "changeInCash": "-91000000.00",
                    "beginPeriodCashFlow": "677000000.00",
                    "endPeriodCashFlow": "586000000.00",
                    "totalCashFromOperatingActivities": "17000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "24000000.00",
                    "otherCashflowsFromInvestingActivities": "7000000.00",
                    "dividendsPaid": "201000000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-39000000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "38000000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "68000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-39000000.00",
                    "stockBasedCompensation": "1000000.00",
                    "otherNonCashItems": "-77000000.00",
                    "freeCashFlow": "-51000000.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-03-31",
                    "currency_symbol": "USD",
                    "investments": "-35000000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-35000000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-56000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "10000000.00",
                    "changeInCash": "-20000000.00",
                    "beginPeriodCashFlow": "697000000.00",
                    "endPeriodCashFlow": "677000000.00",
                    "totalCashFromOperatingActivities": "70000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "22000000.00",
                    "otherCashflowsFromInvestingActivities": "34000000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "11000000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-18000000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "69000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "20000000.00",
                    "stockBasedCompensation": "2000000.00",
                    "otherNonCashItems": "24000000.00",
                    "freeCashFlow": "1000000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "investments": "-118236000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-118236000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "166579000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "12052000.00",
                    "changeInCash": "63838000.00",
                    "beginPeriodCashFlow": "633000000.00",
                    "endPeriodCashFlow": "696838000.00",
                    "totalCashFromOperatingActivities": "11788000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "24939000.00",
                    "otherCashflowsFromInvestingActivities": "26914000.00",
                    "dividendsPaid": "362000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-32932000.00",
                    "salePurchaseOfStock": "-3130000.00",
                    "otherCashflowsFromFinancingActivities": "69206000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "126117000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-24446000.00",
                    "stockBasedCompensation": "-8547000.00",
                    "otherNonCashItems": "1591000.00",
                    "freeCashFlow": "-114329000.00"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-09-30",
                    "currency_symbol": "USD",
                    "investments": "-42000000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-42000000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "16000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-191000000.00",
                    "changeInCash": "43000000.00",
                    "beginPeriodCashFlow": "590000000.00",
                    "endPeriodCashFlow": "633000000.00",
                    "totalCashFromOperatingActivities": "76000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "28000000.00",
                    "otherCashflowsFromInvestingActivities": "5000000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "26000000.00",
                    "salePurchaseOfStock": "-11000000.00",
                    "otherCashflowsFromFinancingActivities": "-14000000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "62000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "19000000.00",
                    "stockBasedCompensation": "2000000.00",
                    "otherNonCashItems": "209000000.00",
                    "freeCashFlow": "14000000.00"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-06-30",
                    "currency_symbol": "USD",
                    "investments": "39000000.00",
                    "changeToLiabilities": "14000000.00",
                    "totalCashflowsFromInvestingActivities": "-241000000.00",
                    "netBorrowings": "87000000.00",
                    "totalCashFromFinancingActivities": "-78000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-37000000.00",
                    "changeInCash": "-160000000.00",
                    "beginPeriodCashFlow": "750000000.00",
                    "endPeriodCashFlow": "590000000.00",
                    "totalCashFromOperatingActivities": "163000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "23000000.00",
                    "otherCashflowsFromInvestingActivities": "-24000000.00",
                    "dividendsPaid": "150000000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-22000000.00",
                    "salePurchaseOfStock": "-14000000.00",
                    "otherCashflowsFromFinancingActivities": "-16000000.00",
                    "changeToNetincome": "177000000.00",
                    "capitalExpenditures": "87000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-8000000.00",
                    "stockBasedCompensation": "2000000.00",
                    "otherNonCashItems": "186000000.00",
                    "freeCashFlow": "76000000.00"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-03-31",
                    "currency_symbol": "USD",
                    "investments": "80000000.00",
                    "changeToLiabilities": "-25000000.00",
                    "totalCashflowsFromInvestingActivities": "-31000000.00",
                    "netBorrowings": "56000000.00",
                    "totalCashFromFinancingActivities": "220000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "5000000.00",
                    "changeInCash": "215000000.00",
                    "beginPeriodCashFlow": "535000000.00",
                    "endPeriodCashFlow": "750000000.00",
                    "totalCashFromOperatingActivities": "26000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "15000000.00",
                    "otherCashflowsFromInvestingActivities": "1000000.00",
                    "dividendsPaid": "150000000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "26000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "164000000.00",
                    "changeToNetincome": "18000000.00",
                    "capitalExpenditures": "57000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "1000000.00",
                    "stockBasedCompensation": "3000000.00",
                    "otherNonCashItems": "-11000000.00",
                    "freeCashFlow": "-31000000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "investments": "-20153000.00",
                    "changeToLiabilities": "-19100000.00",
                    "totalCashflowsFromInvestingActivities": "-70438000.00",
                    "netBorrowings": "-5431000.00",
                    "totalCashFromFinancingActivities": "4324000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-835341000.00",
                    "changeInCash": "-14829000.00",
                    "beginPeriodCashFlow": "550000000.00",
                    "endPeriodCashFlow": "535171000.00",
                    "totalCashFromOperatingActivities": "48381000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "18876000.00",
                    "otherCashflowsFromInvestingActivities": "-20667000.00",
                    "dividendsPaid": "78000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-17819000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "9677000.00",
                    "changeToNetincome": "908772000.00",
                    "capitalExpenditures": "45273000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-36919000.00",
                    "stockBasedCompensation": "9855000.00",
                    "otherNonCashItems": "887930000.00",
                    "freeCashFlow": "3108000.00"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-09-30",
                    "currency_symbol": "USD",
                    "investments": "-6000000.00",
                    "changeToLiabilities": "20000000.00",
                    "totalCashflowsFromInvestingActivities": "-80000000.00",
                    "netBorrowings": "-12000000.00",
                    "totalCashFromFinancingActivities": "-369000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "271000000.00",
                    "changeInCash": "-287000000.00",
                    "beginPeriodCashFlow": "837000000.00",
                    "endPeriodCashFlow": "550000000.00",
                    "totalCashFromOperatingActivities": "163000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "15000000.00",
                    "otherCashflowsFromInvestingActivities": "-11000000.00",
                    "dividendsPaid": "552000000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-2000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "195000000.00",
                    "changeToNetincome": "-121000000.00",
                    "capitalExpenditures": "60000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "18000000.00",
                    "stockBasedCompensation": "4000000.00",
                    "otherNonCashItems": "-160000000.00",
                    "freeCashFlow": "103000000.00"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-06-30",
                    "currency_symbol": "USD",
                    "investments": "-360000000.00",
                    "changeToLiabilities": "9000000.00",
                    "totalCashflowsFromInvestingActivities": "-430000000.00",
                    "netBorrowings": "27000000.00",
                    "totalCashFromFinancingActivities": "21000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "257000000.00",
                    "changeInCash": "123000000.00",
                    "beginPeriodCashFlow": "714000000.00",
                    "endPeriodCashFlow": "837000000.00",
                    "totalCashFromOperatingActivities": "542000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "15000000.00",
                    "otherCashflowsFromInvestingActivities": "6000000.00",
                    "dividendsPaid": "552000000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-14000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-6000000.00",
                    "changeToNetincome": "267000000.00",
                    "capitalExpenditures": "78000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-5000000.00",
                    "stockBasedCompensation": "0.00",
                    "otherNonCashItems": "-10000000.00",
                    "freeCashFlow": "464000000.00"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-03-31",
                    "currency_symbol": "USD",
                    "investments": "463000000.00",
                    "changeToLiabilities": "-20000000.00",
                    "totalCashflowsFromInvestingActivities": "377000000.00",
                    "netBorrowings": "37000000.00",
                    "totalCashFromFinancingActivities": "-150000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "657000000.00",
                    "changeInCash": "239000000.00",
                    "beginPeriodCashFlow": "475000000.00",
                    "endPeriodCashFlow": "714000000.00",
                    "totalCashFromOperatingActivities": "18000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "14000000.00",
                    "otherCashflowsFromInvestingActivities": "4000000.00",
                    "dividendsPaid": "189000000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "5000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "2000000.00",
                    "changeToNetincome": "-620000000.00",
                    "capitalExpenditures": "87000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-15000000.00",
                    "stockBasedCompensation": "5000000.00",
                    "otherNonCashItems": "-659000000.00",
                    "freeCashFlow": "-69000000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "investments": "18497000.00",
                    "changeToLiabilities": "3571000.00",
                    "totalCashflowsFromInvestingActivities": "-61451000.00",
                    "netBorrowings": "-281140000.00",
                    "totalCashFromFinancingActivities": "-304420000.00",
                    "changeToOperatingActivities": "-10000000.00",
                    "netIncome": "374317000.00",
                    "changeInCash": "-248456000.00",
                    "beginPeriodCashFlow": "723000000.00",
                    "endPeriodCashFlow": "474544000.00",
                    "totalCashFromOperatingActivities": "107529000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "14640000.00",
                    "otherCashflowsFromInvestingActivities": "43425000.00",
                    "dividendsPaid": "209000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "8829000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "52749000.00",
                    "changeToNetincome": "-301784000.00",
                    "capitalExpenditures": "80687000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "2400000.00",
                    "stockBasedCompensation": "15369000.00",
                    "otherNonCashItems": "-321522000.00",
                    "freeCashFlow": "26842000.00"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-09-30",
                    "currency_symbol": "USD",
                    "investments": "66000000.00",
                    "changeToLiabilities": "-1000000.00",
                    "totalCashflowsFromInvestingActivities": "6000000.00",
                    "netBorrowings": "347000000.00",
                    "totalCashFromFinancingActivities": "326000000.00",
                    "changeToOperatingActivities": "-1000000.00",
                    "netIncome": "169000000.00",
                    "changeInCash": "413000000.00",
                    "beginPeriodCashFlow": "310000000.00",
                    "endPeriodCashFlow": "723000000.00",
                    "totalCashFromOperatingActivities": "83000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "14000000.00",
                    "otherCashflowsFromInvestingActivities": "49000000.00",
                    "dividendsPaid": "209000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-17000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-21000000.00",
                    "changeToNetincome": "-98000000.00",
                    "capitalExpenditures": "61000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-19000000.00",
                    "stockBasedCompensation": "2000000.00",
                    "otherNonCashItems": "-76000000.00",
                    "freeCashFlow": "22000000.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "investments": "-7000000.00",
                    "changeToLiabilities": "5000000.00",
                    "totalCashflowsFromInvestingActivities": "-52000000.00",
                    "netBorrowings": "-18000000.00",
                    "totalCashFromFinancingActivities": "-129000000.00",
                    "changeToOperatingActivities": "11000000.00",
                    "netIncome": "154000000.00",
                    "changeInCash": "-145000000.00",
                    "beginPeriodCashFlow": "455000000.00",
                    "endPeriodCashFlow": "310000000.00",
                    "totalCashFromOperatingActivities": "28000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "16000000.00",
                    "otherCashflowsFromInvestingActivities": "-2000000.00",
                    "dividendsPaid": "100000000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "7000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-11000000.00",
                    "changeToNetincome": "-183000000.00",
                    "capitalExpenditures": "46000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "23000000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "-156000000.00",
                    "freeCashFlow": "-18000000.00"
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "investments": "586000000.00",
                    "changeToLiabilities": "-8000000.00",
                    "totalCashflowsFromInvestingActivities": "-98000000.00",
                    "netBorrowings": "-4000000.00",
                    "totalCashFromFinancingActivities": "254000000.00",
                    "changeToOperatingActivities": "11000000.00",
                    "netIncome": "178000000.00",
                    "changeInCash": "169000000.00",
                    "beginPeriodCashFlow": "286000000.00",
                    "endPeriodCashFlow": "455000000.00",
                    "totalCashFromOperatingActivities": "22000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "13000000.00",
                    "otherCashflowsFromInvestingActivities": "562000000.00",
                    "dividendsPaid": "100000000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "7000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "258000000.00",
                    "changeToNetincome": "-163000000.00",
                    "capitalExpenditures": "45000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-8000000.00",
                    "stockBasedCompensation": "1000000.00",
                    "otherNonCashItems": "-160000000.00",
                    "freeCashFlow": "-23000000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "investments": "-518895000.00",
                    "changeToLiabilities": "26061000.00",
                    "totalCashflowsFromInvestingActivities": "-327580000.00",
                    "netBorrowings": "95766000.00",
                    "totalCashFromFinancingActivities": "162810000.00",
                    "changeToOperatingActivities": "11000000.00",
                    "netIncome": "135225000.00",
                    "changeInCash": "-145816000.00",
                    "beginPeriodCashFlow": "432000000.00",
                    "endPeriodCashFlow": "286184000.00",
                    "totalCashFromOperatingActivities": "9196000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "11171000.00",
                    "otherCashflowsFromInvestingActivities": "-300659000.00",
                    "dividendsPaid": "120115000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-20669000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "198361000.00",
                    "changeToNetincome": "-152473000.00",
                    "capitalExpenditures": "24824000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "5392000.00",
                    "stockBasedCompensation": "110000.00",
                    "otherNonCashItems": "-140847000.00",
                    "freeCashFlow": "-15628000.00"
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "ILA",
                    "investments": "-518895000.00",
                    "changeToLiabilities": "0.00",
                    "totalCashflowsFromInvestingActivities": "-16000000.00",
                    "netBorrowings": "95766000.00",
                    "totalCashFromFinancingActivities": "13000000.00",
                    "changeToOperatingActivities": "11000000.00",
                    "netIncome": "70000000.00",
                    "changeInCash": "34000000.00",
                    "beginPeriodCashFlow": "398000000.00",
                    "endPeriodCashFlow": "432000000.00",
                    "totalCashFromOperatingActivities": "35000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "9000000.00",
                    "otherCashflowsFromInvestingActivities": "9000000.00",
                    "dividendsPaid": "120115000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-20669000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-8000000.00",
                    "changeToNetincome": "-152473000.00",
                    "capitalExpenditures": "11000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "13000000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "-60000000.00",
                    "freeCashFlow": "24000000.00"
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-30",
                    "currency_symbol": "ILA",
                    "investments": "226000000.00",
                    "changeToLiabilities": "7000000.00",
                    "totalCashflowsFromInvestingActivities": "211000000.00",
                    "netBorrowings": "52000000.00",
                    "totalCashFromFinancingActivities": "44000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "279000000.00",
                    "changeInCash": "287000000.00",
                    "beginPeriodCashFlow": "111000000.00",
                    "endPeriodCashFlow": "398000000.00",
                    "totalCashFromOperatingActivities": "28000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "7000000.00",
                    "otherCashflowsFromInvestingActivities": "222000000.00",
                    "dividendsPaid": "120115000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "13000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-8000000.00",
                    "changeToNetincome": "-279000000.00",
                    "capitalExpenditures": "11000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "20000000.00",
                    "stockBasedCompensation": "1000000.00",
                    "otherNonCashItems": "-279000000.00",
                    "freeCashFlow": "17000000.00"
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-31",
                    "currency_symbol": "ILA",
                    "investments": "11000000.00",
                    "changeToLiabilities": "-7000000.00",
                    "totalCashflowsFromInvestingActivities": "-89000000.00",
                    "netBorrowings": "55000000.00",
                    "totalCashFromFinancingActivities": "36000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "20000000.00",
                    "changeInCash": "-36000000.00",
                    "beginPeriodCashFlow": "147000000.00",
                    "endPeriodCashFlow": "111000000.00",
                    "totalCashFromOperatingActivities": "20000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "7000000.00",
                    "otherCashflowsFromInvestingActivities": "-60000000.00",
                    "dividendsPaid": "120115000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "4000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-19000000.00",
                    "changeToNetincome": "1000000.00",
                    "capitalExpenditures": "28000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-3000000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "-9000000.00",
                    "freeCashFlow": "-8000000.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "ILA",
                    "investments": "35000000.00",
                    "changeToLiabilities": "-21000000.00",
                    "totalCashflowsFromInvestingActivities": "50020000.00",
                    "netBorrowings": "-12000000.00",
                    "totalCashFromFinancingActivities": "-109648000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-18558000.00",
                    "changeInCash": "-62847000.00",
                    "beginPeriodCashFlow": "210000000.00",
                    "endPeriodCashFlow": "147153000.00",
                    "totalCashFromOperatingActivities": "-4611000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "9092000.00",
                    "otherCashflowsFromInvestingActivities": "63348000.00",
                    "dividendsPaid": "65169000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "22338000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-32950000.00",
                    "changeToNetincome": "10000000.00",
                    "capitalExpenditures": "10399000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "370000.00",
                    "stockBasedCompensation": "546000.00",
                    "otherNonCashItems": "917000.00",
                    "freeCashFlow": "-15010000.00"
                },
                "2019-09-30": {
                    "date": "2019-09-30",
                    "filing_date": "2019-09-30",
                    "currency_symbol": "USD",
                    "investments": "3000000.00",
                    "changeToLiabilities": "6000000.00",
                    "totalCashflowsFromInvestingActivities": "3000000.00",
                    "netBorrowings": "-8000000.00",
                    "totalCashFromFinancingActivities": "31000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "36000000.00",
                    "changeInCash": "72000000.00",
                    "beginPeriodCashFlow": "138000000.00",
                    "endPeriodCashFlow": "210000000.00",
                    "totalCashFromOperatingActivities": "35000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "8000000.00",
                    "otherCashflowsFromInvestingActivities": "8000000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-30000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-12000000.00",
                    "changeToNetincome": "22000000.00",
                    "capitalExpenditures": "5000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-24000000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "4000000.00",
                    "freeCashFlow": "30000000.00"
                },
                "2019-06-30": {
                    "date": "2019-06-30",
                    "filing_date": "2019-06-30",
                    "currency_symbol": "USD",
                    "investments": "-46000000.00",
                    "changeToLiabilities": "-5000000.00",
                    "totalCashflowsFromInvestingActivities": "-46000000.00",
                    "netBorrowings": "-6000000.00",
                    "totalCashFromFinancingActivities": "13000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-8000000.00",
                    "changeInCash": "-23000000.00",
                    "beginPeriodCashFlow": "161000000.00",
                    "endPeriodCashFlow": "138000000.00",
                    "totalCashFromOperatingActivities": "8000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "8000000.00",
                    "otherCashflowsFromInvestingActivities": "-36000000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "5000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "19000000.00",
                    "changeToNetincome": "8000000.00",
                    "capitalExpenditures": "11000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": null,
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "5000000.00",
                    "freeCashFlow": "-3000000.00"
                },
                "2019-03-31": {
                    "date": "2019-03-31",
                    "filing_date": "2019-03-31",
                    "currency_symbol": "USD",
                    "investments": "-12000000.00",
                    "changeToLiabilities": "15000000.00",
                    "totalCashflowsFromInvestingActivities": "-12000000.00",
                    "netBorrowings": "-4000000.00",
                    "totalCashFromFinancingActivities": "-8000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-7000000.00",
                    "changeInCash": "30000000.00",
                    "beginPeriodCashFlow": "131000000.00",
                    "endPeriodCashFlow": "161000000.00",
                    "totalCashFromOperatingActivities": "47000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "7000000.00",
                    "otherCashflowsFromInvestingActivities": "-4000000.00",
                    "dividendsPaid": "0.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "7000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-4000000.00",
                    "changeToNetincome": "30000000.00",
                    "capitalExpenditures": "8000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "22000000.00",
                    "stockBasedCompensation": "1000000.00",
                    "otherNonCashItems": "19000000.00",
                    "freeCashFlow": "39000000.00"
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2018-12-31",
                    "currency_symbol": "ILS",
                    "investments": "-1916000.00",
                    "changeToLiabilities": "-20311000.00",
                    "totalCashflowsFromInvestingActivities": "-197383000.00",
                    "netBorrowings": "-2723000.00",
                    "totalCashFromFinancingActivities": "-108601000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-63162000.00",
                    "changeInCash": "-143877000.00",
                    "beginPeriodCashFlow": "275000000.00",
                    "endPeriodCashFlow": "131123000.00",
                    "totalCashFromOperatingActivities": "163379000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "7416000.00",
                    "otherCashflowsFromInvestingActivities": "-165936000.00",
                    "dividendsPaid": "99784000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "6192000.00",
                    "salePurchaseOfStock": "300000.00",
                    "otherCashflowsFromFinancingActivities": "-6394000.00",
                    "changeToNetincome": "231963000.00",
                    "capitalExpenditures": "30446000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-14119000.00",
                    "stockBasedCompensation": "814000.00",
                    "otherNonCashItems": "231186000.00",
                    "freeCashFlow": "132933000.00"
                },
                "2018-09-30": {
                    "date": "2018-09-30",
                    "filing_date": "2018-09-30",
                    "currency_symbol": "ILS",
                    "investments": "-117000000.00",
                    "changeToLiabilities": "-1000000.00",
                    "totalCashflowsFromInvestingActivities": "-115000000.00",
                    "netBorrowings": "-43000000.00",
                    "totalCashFromFinancingActivities": "-50000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-16000000.00",
                    "changeInCash": "-154000000.00",
                    "beginPeriodCashFlow": "429000000.00",
                    "endPeriodCashFlow": "275000000.00",
                    "totalCashFromOperatingActivities": "10000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "8000000.00",
                    "otherCashflowsFromInvestingActivities": "-15000000.00",
                    "dividendsPaid": "100084000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-14000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-7000000.00",
                    "changeToNetincome": "38000000.00",
                    "capitalExpenditures": "10000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-15000000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "25000000.00",
                    "freeCashFlow": null
                },
                "2018-06-30": {
                    "date": "2018-06-30",
                    "filing_date": "2018-06-30",
                    "currency_symbol": "ILS",
                    "investments": "-7000000.00",
                    "changeToLiabilities": "19000000.00",
                    "totalCashflowsFromInvestingActivities": "-18000000.00",
                    "netBorrowings": "4000000.00",
                    "totalCashFromFinancingActivities": "-10000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-28000000.00",
                    "changeInCash": "-26000000.00",
                    "beginPeriodCashFlow": "455000000.00",
                    "endPeriodCashFlow": "429000000.00",
                    "totalCashFromOperatingActivities": "13000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "7000000.00",
                    "otherCashflowsFromInvestingActivities": "-5000000.00",
                    "dividendsPaid": "100084000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-19000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "88000000.00",
                    "changeToNetincome": "34000000.00",
                    "capitalExpenditures": "13000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-19000000.00",
                    "stockBasedCompensation": "1000000.00",
                    "otherNonCashItems": "33000000.00",
                    "freeCashFlow": null
                },
                "2018-03-31": {
                    "date": "2018-03-31",
                    "filing_date": "2018-03-31",
                    "currency_symbol": "USD",
                    "investments": "267000000.00",
                    "changeToLiabilities": "-33000000.00",
                    "totalCashflowsFromInvestingActivities": "217000000.00",
                    "netBorrowings": "-378000000.00",
                    "totalCashFromFinancingActivities": "-1049000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "552000000.00",
                    "changeInCash": "-962000000.00",
                    "beginPeriodCashFlow": "1417000000.00",
                    "endPeriodCashFlow": "455000000.00",
                    "totalCashFromOperatingActivities": "-134000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "8000000.00",
                    "otherCashflowsFromInvestingActivities": "25000000.00",
                    "dividendsPaid": "665000000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "36000000.00",
                    "salePurchaseOfStock": "-665000000.00",
                    "otherCashflowsFromFinancingActivities": "-1049000000.00",
                    "changeToNetincome": "-690000000.00",
                    "capitalExpenditures": "16000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "3000000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "-703000000.00",
                    "freeCashFlow": "-150000000.00"
                },
                "2017-12-31": {
                    "date": "2017-12-31",
                    "filing_date": "2017-12-31",
                    "currency_symbol": "USD",
                    "investments": "267000000.00",
                    "changeToLiabilities": "0.00",
                    "totalCashflowsFromInvestingActivities": "757497000.00",
                    "netBorrowings": "-378000000.00",
                    "totalCashFromFinancingActivities": "8121000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "280120000.00",
                    "changeInCash": "919388000.00",
                    "beginPeriodCashFlow": "498000000.00",
                    "endPeriodCashFlow": "1417388000.00",
                    "totalCashFromOperatingActivities": "149851000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "43461000.00",
                    "otherCashflowsFromInvestingActivities": "32586000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-6709000.00",
                    "changeToAccountReceivables": "36000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-103916000.00",
                    "changeToNetincome": "-690000000.00",
                    "capitalExpenditures": "79013000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-472488000.00",
                    "stockBasedCompensation": "-43000.00",
                    "otherNonCashItems": "81354000.00",
                    "freeCashFlow": "70838000.00"
                },
                "2017-09-30": {
                    "date": "2017-09-30",
                    "filing_date": "2017-09-30",
                    "currency_symbol": "ILS",
                    "investments": "19000000.00",
                    "changeToLiabilities": "41000000.00",
                    "totalCashflowsFromInvestingActivities": "3000000.00",
                    "netBorrowings": "72000000.00",
                    "totalCashFromFinancingActivities": "90000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-23000000.00",
                    "changeInCash": "132000000.00",
                    "beginPeriodCashFlow": "366000000.00",
                    "endPeriodCashFlow": "498000000.00",
                    "totalCashFromOperatingActivities": "40000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "43000000.00",
                    "otherCashflowsFromInvestingActivities": "63000000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-1000000.00",
                    "changeToAccountReceivables": "-125000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-92000000.00",
                    "changeToNetincome": "105000000.00",
                    "capitalExpenditures": "61000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-85000000.00",
                    "stockBasedCompensation": "1000000.00",
                    "otherNonCashItems": "94000000.00",
                    "freeCashFlow": "-21000000.00"
                },
                "2017-06-30": {
                    "date": "2017-06-30",
                    "filing_date": "2017-06-30",
                    "currency_symbol": "ILS",
                    "investments": "-3000000.00",
                    "changeToLiabilities": "-45000000.00",
                    "totalCashflowsFromInvestingActivities": "-62000000.00",
                    "netBorrowings": "79000000.00",
                    "totalCashFromFinancingActivities": "-4000000.00",
                    "changeToOperatingActivities": "-2000000.00",
                    "netIncome": "21000000.00",
                    "changeInCash": "38000000.00",
                    "beginPeriodCashFlow": "328000000.00",
                    "endPeriodCashFlow": "366000000.00",
                    "totalCashFromOperatingActivities": "101000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "44000000.00",
                    "otherCashflowsFromInvestingActivities": "-17000000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "6000000.00",
                    "changeToAccountReceivables": "8000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-230000000.00",
                    "changeToNetincome": "81000000.00",
                    "capitalExpenditures": "57000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-33000000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "37000000.00",
                    "freeCashFlow": "44000000.00"
                },
                "2017-03-31": {
                    "date": "2017-03-31",
                    "filing_date": "2017-03-31",
                    "currency_symbol": "",
                    "investments": "-19000000.00",
                    "changeToLiabilities": "-38000000.00",
                    "totalCashflowsFromInvestingActivities": "-114000000.00",
                    "netBorrowings": "43000000.00",
                    "totalCashFromFinancingActivities": "3000000.00",
                    "changeToOperatingActivities": "-2000000.00",
                    "netIncome": "-10000000.00",
                    "changeInCash": "1000000.00",
                    "beginPeriodCashFlow": "327000000.00",
                    "endPeriodCashFlow": "328000000.00",
                    "totalCashFromOperatingActivities": "101000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "48000000.00",
                    "otherCashflowsFromInvestingActivities": "-74000000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "3000000.00",
                    "changeToAccountReceivables": "-2000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-40000000.00",
                    "changeToNetincome": "110000000.00",
                    "capitalExpenditures": "41000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-37000000.00",
                    "stockBasedCompensation": null,
                    "otherNonCashItems": "81000000.00",
                    "freeCashFlow": "60000000.00"
                },
                "2016-12-31": {
                    "date": "2016-12-31",
                    "filing_date": "2016-12-31",
                    "currency_symbol": "",
                    "investments": "-14368000.00",
                    "changeToLiabilities": "32835000.00",
                    "totalCashflowsFromInvestingActivities": "-103638000.00",
                    "netBorrowings": "-42972000.00",
                    "totalCashFromFinancingActivities": "-75439000.00",
                    "changeToOperatingActivities": "-243000.00",
                    "netIncome": "-42002000.00",
                    "changeInCash": "-124365000.00",
                    "beginPeriodCashFlow": "451000000.00",
                    "endPeriodCashFlow": "326635000.00",
                    "totalCashFromOperatingActivities": "53337000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "46381000.00",
                    "otherCashflowsFromInvestingActivities": "-51805000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-5076000.00",
                    "changeToAccountReceivables": "-17634000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-32935000.00",
                    "changeToNetincome": "43613000.00",
                    "capitalExpenditures": "55553000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "9882000.00",
                    "stockBasedCompensation": "-168000.00",
                    "otherNonCashItems": "19910000.00",
                    "freeCashFlow": "-2216000.00"
                },
                "2016-09-30": {
                    "date": "2016-09-30",
                    "filing_date": "2016-09-30",
                    "currency_symbol": null,
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-36253000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "119161000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-43774000.00",
                    "changeInCash": "149929000.00",
                    "beginPeriodCashFlow": "301071000.00",
                    "endPeriodCashFlow": "451000000.00",
                    "totalCashFromOperatingActivities": "65625000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "48164000.00",
                    "otherCashflowsFromInvestingActivities": "5272000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-373000.00",
                    "changeToAccountReceivables": "-32000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-22000000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "32387000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-12329000.00",
                    "stockBasedCompensation": "410000.00",
                    "otherNonCashItems": "54149000.00",
                    "freeCashFlow": "33238000.00"
                },
                "2016-06-30": {
                    "date": "2016-06-30",
                    "filing_date": "2016-06-30",
                    "currency_symbol": null,
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-167371000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "25794000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-280024000.00",
                    "changeInCash": "-87452000.00",
                    "beginPeriodCashFlow": "388523000.00",
                    "endPeriodCashFlow": "301071000.00",
                    "totalCashFromOperatingActivities": "52250000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "41944000.00",
                    "otherCashflowsFromInvestingActivities": "2581000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-32117000.00",
                    "changeToAccountReceivables": "-21000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-86000000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "103344000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-28649000.00",
                    "stockBasedCompensation": "401000.00",
                    "otherNonCashItems": "309404000.00",
                    "freeCashFlow": "-51094000.00"
                },
                "2016-03-31": {
                    "date": "2016-03-31",
                    "filing_date": "2016-03-31",
                    "currency_symbol": null,
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-92376000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "105045000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-28202000.00",
                    "changeInCash": "4570000.00",
                    "beginPeriodCashFlow": "383953000.00",
                    "endPeriodCashFlow": "388523000.00",
                    "totalCashFromOperatingActivities": "-8875000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "35892000.00",
                    "otherCashflowsFromInvestingActivities": "225147000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-2510000.00",
                    "changeToAccountReceivables": "-25000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "80000000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "99269000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-96022000.00",
                    "stockBasedCompensation": "189000.00",
                    "otherNonCashItems": "67447000.00",
                    "freeCashFlow": "-108144000.00"
                },
                "2015-12-31": {
                    "date": "2015-12-31",
                    "filing_date": "2015-12-31",
                    "currency_symbol": null,
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-237594000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "88262000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-107698000.00",
                    "changeInCash": "-101832000.00",
                    "beginPeriodCashFlow": "485785000.00",
                    "endPeriodCashFlow": "383953000.00",
                    "totalCashFromOperatingActivities": "49902000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "31246000.00",
                    "otherCashflowsFromInvestingActivities": "-146681000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "4183000.00",
                    "changeToAccountReceivables": "3491000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "104436000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "101733000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-8839000.00",
                    "stockBasedCompensation": "800000.00",
                    "otherNonCashItems": "115116000.00",
                    "freeCashFlow": "-51831000.00"
                },
                "2015-09-30": {
                    "date": "2015-09-30",
                    "filing_date": "2015-09-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-29347000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-62848000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "169562000.00",
                    "changeInCash": "25316000.00",
                    "beginPeriodCashFlow": "460469000.00",
                    "endPeriodCashFlow": "485785000.00",
                    "totalCashFromOperatingActivities": "126670000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "30264000.00",
                    "otherCashflowsFromInvestingActivities": "33897000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "1627000.00",
                    "changeToAccountReceivables": "41811000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-29159000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "65750000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "63022000.00",
                    "stockBasedCompensation": "1336000.00",
                    "otherNonCashItems": "-147331000.00",
                    "freeCashFlow": "60920000.00"
                },
                "2015-06-30": {
                    "date": "2015-06-30",
                    "filing_date": "2015-06-30",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-308511000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "196907000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "23995000.00",
                    "changeInCash": "-513145000.00",
                    "beginPeriodCashFlow": "486807000.00",
                    "endPeriodCashFlow": "-26338000.00",
                    "totalCashFromOperatingActivities": "78611000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "29327000.00",
                    "otherCashflowsFromInvestingActivities": "-14172000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "2670000.00",
                    "changeToAccountReceivables": "8841000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-30747000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "235205000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-52408000.00",
                    "stockBasedCompensation": "-683000.00",
                    "otherNonCashItems": "56325000.00",
                    "freeCashFlow": "-156594000.00"
                },
                "2015-03-31": {
                    "date": "2015-03-31",
                    "filing_date": "2015-03-31",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-161435000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "10194000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "10033000.00",
                    "changeInCash": "-123249000.00",
                    "beginPeriodCashFlow": "610056000.00",
                    "endPeriodCashFlow": "486807000.00",
                    "totalCashFromOperatingActivities": "34988000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "29210000.00",
                    "otherCashflowsFromInvestingActivities": "31372000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-4119000.00",
                    "changeToAccountReceivables": "-18652000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-7210000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "129994000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-25149000.00",
                    "stockBasedCompensation": "-653000.00",
                    "otherNonCashItems": "10242000.00",
                    "freeCashFlow": "-95006000.00"
                },
                "2014-12-31": {
                    "date": "2014-12-31",
                    "filing_date": "2014-12-31",
                    "currency_symbol": null,
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-249989000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "386570000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-69435000.00",
                    "changeInCash": "198293000.00",
                    "beginPeriodCashFlow": "411763000.00",
                    "endPeriodCashFlow": "610056000.00",
                    "totalCashFromOperatingActivities": "68452000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "29718000.00",
                    "otherCashflowsFromInvestingActivities": "-45034000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "13091000.00",
                    "changeToAccountReceivables": "-7935000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "38553000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "126935000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "18142000.00",
                    "stockBasedCompensation": "5084000.00",
                    "otherNonCashItems": "84877000.00",
                    "freeCashFlow": "-58483000.00"
                },
                "2014-09-30": {
                    "date": "2014-09-30",
                    "filing_date": "2014-09-30",
                    "currency_symbol": null,
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-216334000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "43212000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "666797000.00",
                    "changeInCash": "-60916000.00",
                    "beginPeriodCashFlow": "472679000.00",
                    "endPeriodCashFlow": "411763000.00",
                    "totalCashFromOperatingActivities": "123992000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "29705000.00",
                    "otherCashflowsFromInvestingActivities": "-119743000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "17672000.00",
                    "changeToAccountReceivables": "18950000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "70744000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "122690000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "23135000.00",
                    "stockBasedCompensation": "365000.00",
                    "otherNonCashItems": "-651767000.00",
                    "freeCashFlow": "1302000.00"
                },
                "2014-06-30": {
                    "date": "2014-06-30",
                    "filing_date": "2014-06-30",
                    "currency_symbol": null,
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-220533000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-187357000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-83894000.00",
                    "changeInCash": "-285959000.00",
                    "beginPeriodCashFlow": "159000.00",
                    "endPeriodCashFlow": "-285800000.00",
                    "totalCashFromOperatingActivities": "119774000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "67220000.00",
                    "otherCashflowsFromInvestingActivities": "-35922000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "703000.00",
                    "changeToAccountReceivables": "6952000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-277762000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "102842000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "33552000.00",
                    "stockBasedCompensation": "2812000.00",
                    "otherNonCashItems": "78737000.00",
                    "freeCashFlow": "16932000.00"
                },
                "2014-03-31": {
                    "date": "2014-03-31",
                    "filing_date": "2014-03-31",
                    "currency_symbol": null,
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-195480000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "187167000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-24595000.00",
                    "changeInCash": "87728000.00",
                    "beginPeriodCashFlow": "670751000.00",
                    "endPeriodCashFlow": "758479000.00",
                    "totalCashFromOperatingActivities": "98158000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "61528000.00",
                    "otherCashflowsFromInvestingActivities": "-44906000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-9475000.00",
                    "changeToAccountReceivables": "-39490000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-14285000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "84213000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "5341000.00",
                    "stockBasedCompensation": "152000.00",
                    "otherNonCashItems": "32596000.00",
                    "freeCashFlow": "13945000.00"
                },
                "2013-12-31": {
                    "date": "2013-12-31",
                    "filing_date": "2013-12-31",
                    "currency_symbol": null,
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-99632000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "174440000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-204640000.00",
                    "changeInCash": "174397000.00",
                    "beginPeriodCashFlow": "496500000.00",
                    "endPeriodCashFlow": "174397000.00",
                    "totalCashFromOperatingActivities": "97965000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "67621000.00",
                    "otherCashflowsFromInvestingActivities": "-1265000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "8932000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "174440000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "83517000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "9962000.00",
                    "stockBasedCompensation": "963000.00",
                    "otherNonCashItems": "224059000.00",
                    "freeCashFlow": "14448000.00"
                },
                "2013-09-30": {
                    "date": "2013-09-30",
                    "filing_date": "2013-09-30",
                    "currency_symbol": null,
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-100000000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "175500000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-199500000.00",
                    "changeInCash": "174500000.00",
                    "beginPeriodCashFlow": "322000000.00",
                    "endPeriodCashFlow": "496500000.00",
                    "totalCashFromOperatingActivities": "98000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "57000000.00",
                    "otherCashflowsFromInvestingActivities": "-1000000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "9000000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "175500000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "84000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "10000000.00",
                    "stockBasedCompensation": "500000.00",
                    "otherNonCashItems": "230000000.00",
                    "freeCashFlow": "14000000.00"
                },
                "2013-06-30": {
                    "date": "2013-06-30",
                    "filing_date": "2013-06-30",
                    "currency_symbol": null,
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-39000000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-34500000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-113500000.00",
                    "changeInCash": "-44500000.00",
                    "beginPeriodCashFlow": "366500000.00",
                    "endPeriodCashFlow": "322000000.00",
                    "totalCashFromOperatingActivities": "30500000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "57000000.00",
                    "otherCashflowsFromInvestingActivities": "32000000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-500000.00",
                    "changeToAccountReceivables": "-30000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-34500000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "72000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-18500000.00",
                    "stockBasedCompensation": "1500000.00",
                    "otherNonCashItems": "104000000.00",
                    "freeCashFlow": "-41500000.00"
                },
                "2013-03-31": {
                    "date": "2013-03-31",
                    "filing_date": "2013-03-31",
                    "currency_symbol": null,
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-39000000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-34500000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-113500000.00",
                    "changeInCash": "-44500000.00",
                    "beginPeriodCashFlow": null,
                    "endPeriodCashFlow": "-44500000.00",
                    "totalCashFromOperatingActivities": "30500000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "57000000.00",
                    "otherCashflowsFromInvestingActivities": "32000000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-500000.00",
                    "changeToAccountReceivables": "-30000000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-34500000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "72000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-18500000.00",
                    "stockBasedCompensation": "1500000.00",
                    "otherNonCashItems": "104000000.00",
                    "freeCashFlow": "-41500000.00"
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2025-12-31",
                    "currency_symbol": "USD",
                    "investments": "-99914000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-361946000.00",
                    "netBorrowings": "306292000.00",
                    "totalCashFromFinancingActivities": "505758000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "148264000.00",
                    "changeInCash": "462488000.00",
                    "beginPeriodCashFlow": "1015851000.00",
                    "endPeriodCashFlow": "1478339000.00",
                    "totalCashFromOperatingActivities": "283793000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "72415000.00",
                    "otherCashflowsFromInvestingActivities": "89338000.00",
                    "dividendsPaid": "267940000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-67455000.00",
                    "salePurchaseOfStock": "-9606000.00",
                    "otherCashflowsFromFinancingActivities": "477012000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "116406000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "6585000.00",
                    "stockBasedCompensation": "43285000.00",
                    "otherNonCashItems": "-15000000.00",
                    "freeCashFlow": "167387000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2024-12-31",
                    "currency_symbol": "USD",
                    "investments": "81697000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "135852000.00",
                    "netBorrowings": "-1960000.00",
                    "totalCashFromFinancingActivities": "-84085000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "634087000.00",
                    "changeInCash": "319013000.00",
                    "beginPeriodCashFlow": "696838000.00",
                    "endPeriodCashFlow": "1015851000.00",
                    "totalCashFromOperatingActivities": "265081000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "93437000.00",
                    "otherCashflowsFromInvestingActivities": "56666000.00",
                    "dividendsPaid": "200551000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-17013000.00",
                    "salePurchaseOfStock": "-10715000.00",
                    "otherCashflowsFromFinancingActivities": "129141000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "340667000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-12271000.00",
                    "stockBasedCompensation": "9697000.00",
                    "otherNonCashItems": "-500421000.00",
                    "freeCashFlow": "-75586000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "investments": "195726000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-432236000.00",
                    "netBorrowings": "266357000.00",
                    "totalCashFromFinancingActivities": "324579000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-210948000.00",
                    "changeInCash": "161667000.00",
                    "beginPeriodCashFlow": "535171000.00",
                    "endPeriodCashFlow": "696838000.00",
                    "totalCashFromOperatingActivities": "276788000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "90939000.00",
                    "otherCashflowsFromInvestingActivities": "31263000.00",
                    "dividendsPaid": "150362000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-2932000.00",
                    "salePurchaseOfStock": "-28130000.00",
                    "otherCashflowsFromFinancingActivities": "236714000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "332117000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-12446000.00",
                    "stockBasedCompensation": "-1547000.00",
                    "otherNonCashItems": "385591000.00",
                    "freeCashFlow": "-55329000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "investments": "76847000.00",
                    "changeToLiabilities": "-10100000.00",
                    "totalCashflowsFromInvestingActivities": "-203000000.00",
                    "netBorrowings": "46569000.00",
                    "totalCashFromFinancingActivities": "-494000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "350000000.00",
                    "changeInCash": "60000000.00",
                    "beginPeriodCashFlow": "475000000.00",
                    "endPeriodCashFlow": "535000000.00",
                    "totalCashFromOperatingActivities": "771000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "63000000.00",
                    "otherCashflowsFromInvestingActivities": "-47000000.00",
                    "dividendsPaid": "740922000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-28819000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "200677000.00",
                    "changeToNetincome": "434772000.00",
                    "capitalExpenditures": "270000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-40000000.00",
                    "stockBasedCompensation": "18855000.00",
                    "otherNonCashItems": "340000000.00",
                    "freeCashFlow": "501000000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "investments": "663497000.00",
                    "changeToLiabilities": "-429000.00",
                    "totalCashflowsFromInvestingActivities": "-205451000.00",
                    "netBorrowings": "43860000.00",
                    "totalCashFromFinancingActivities": "146580000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "875317000.00",
                    "changeInCash": "188360000.00",
                    "beginPeriodCashFlow": "286184000.00",
                    "endPeriodCashFlow": "474544000.00",
                    "totalCashFromOperatingActivities": "240529000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "57640000.00",
                    "otherCashflowsFromInvestingActivities": "519703000.00",
                    "dividendsPaid": "100209000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-1171000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "202929000.00",
                    "changeToNetincome": "-745784000.00",
                    "capitalExpenditures": "232687000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-1600000.00",
                    "stockBasedCompensation": "18369000.00",
                    "otherNonCashItems": "-713522000.00",
                    "freeCashFlow": "7842000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "investments": "-281895000.00",
                    "changeToLiabilities": "45061000.00",
                    "totalCashflowsFromInvestingActivities": "-222000000.00",
                    "netBorrowings": "223766000.00",
                    "totalCashFromFinancingActivities": "256000000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "504000000.00",
                    "changeInCash": "139000000.00",
                    "beginPeriodCashFlow": "147000000.00",
                    "endPeriodCashFlow": "286000000.00",
                    "totalCashFromOperatingActivities": "92000000.00",
                    "issuanceOfCapitalStock": "217000000.00",
                    "depreciation": "34000000.00",
                    "otherCashflowsFromInvestingActivities": "-351000000.00",
                    "dividendsPaid": "120115000.00",
                    "changeToInventory": null,
                    "changeToAccountReceivables": "-9669000.00",
                    "salePurchaseOfStock": "329000000.00",
                    "otherCashflowsFromFinancingActivities": "163551000.00",
                    "changeToNetincome": "-484473000.00",
                    "capitalExpenditures": "74000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "35000000.00",
                    "stockBasedCompensation": "1110000.00",
                    "otherNonCashItems": "-489000000.00",
                    "freeCashFlow": "18000000.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "investments": "19554000.00",
                    "changeToLiabilities": "-5968000.00",
                    "totalCashflowsFromInvestingActivities": "-4980000.00",
                    "netBorrowings": "-28096000.00",
                    "totalCashFromFinancingActivities": "-73648000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "2442000.00",
                    "changeInCash": "16030000.00",
                    "beginPeriodCashFlow": "131123000.00",
                    "endPeriodCashFlow": "147153000.00",
                    "totalCashFromOperatingActivities": "85389000.00",
                    "issuanceOfCapitalStock": "76400000.00",
                    "depreciation": "32092000.00",
                    "otherCashflowsFromInvestingActivities": "30395000.00",
                    "dividendsPaid": "65169000.00",
                    "changeToInventory": "0.00",
                    "changeToAccountReceivables": "4338000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-56783000.00",
                    "changeToNetincome": "68286000.00",
                    "capitalExpenditures": "34399000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-1630000.00",
                    "stockBasedCompensation": "1546000.00",
                    "otherNonCashItems": "28917000.00",
                    "freeCashFlow": "50990000.00"
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2018-12-31",
                    "currency_symbol": "USD",
                    "investments": "141084000.00",
                    "changeToLiabilities": "-35311000.00",
                    "totalCashflowsFromInvestingActivities": "-113383000.00",
                    "netBorrowings": "-419067000.00",
                    "totalCashFromFinancingActivities": "-1217601000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "444838000.00",
                    "changeInCash": "-1286265000.00",
                    "beginPeriodCashFlow": "1417388000.00",
                    "endPeriodCashFlow": "131123000.00",
                    "totalCashFromOperatingActivities": "52379000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "30416000.00",
                    "otherCashflowsFromInvestingActivities": "-169720000.00",
                    "dividendsPaid": "764784000.00",
                    "changeToInventory": "0.00",
                    "changeToAccountReceivables": "9192000.00",
                    "salePurchaseOfStock": "-664700000.00",
                    "otherCashflowsFromFinancingActivities": "-110823000.00",
                    "changeToNetincome": "-386131000.00",
                    "capitalExpenditures": "69446000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-26119000.00",
                    "stockBasedCompensation": "1814000.00",
                    "otherNonCashItems": "-414814000.00",
                    "freeCashFlow": "-17067000.00"
                },
                "2017-12-31": {
                    "date": "2017-12-31",
                    "filing_date": "2017-12-31",
                    "currency_symbol": "USD",
                    "investments": "-4876000.00",
                    "changeToLiabilities": "-568364000.00",
                    "totalCashflowsFromInvestingActivities": "585000000.00",
                    "netBorrowings": "306037000.00",
                    "totalCashFromFinancingActivities": "97121000.00",
                    "changeToOperatingActivities": "2021000.00",
                    "netIncome": "269000000.00",
                    "changeInCash": "1090000000.00",
                    "beginPeriodCashFlow": "327000000.00",
                    "endPeriodCashFlow": "1417000000.00",
                    "totalCashFromOperatingActivities": "392000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "178000000.00",
                    "otherCashflowsFromInvestingActivities": "5000000.00",
                    "dividendsPaid": "100084000.00",
                    "changeToInventory": "1000000.00",
                    "changeToAccountReceivables": "-62436000.00",
                    "salePurchaseOfStock": "86673000.00",
                    "otherCashflowsFromFinancingActivities": "-309394000.00",
                    "changeToNetincome": "740021000.00",
                    "capitalExpenditures": "238000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-628000000.00",
                    "stockBasedCompensation": "1000000.00",
                    "otherNonCashItems": "294000000.00",
                    "freeCashFlow": "154000000.00"
                },
                "2016-12-31": {
                    "date": "2016-12-31",
                    "filing_date": "2016-12-31",
                    "currency_symbol": "ILA",
                    "investments": "128632000.00",
                    "changeToLiabilities": "22835000.00",
                    "totalCashflowsFromInvestingActivities": "-400000000.00",
                    "netBorrowings": "349028000.00",
                    "totalCashFromFinancingActivities": "175000000.00",
                    "changeToOperatingActivities": "-41243000.00",
                    "netIncome": "-394000000.00",
                    "changeInCash": "-57000000.00",
                    "beginPeriodCashFlow": "384000000.00",
                    "endPeriodCashFlow": "327000000.00",
                    "totalCashFromOperatingActivities": "162000000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "172000000.00",
                    "otherCashflowsFromInvestingActivities": "180000000.00",
                    "dividendsPaid": "100084000.00",
                    "changeToInventory": "-40000000.00",
                    "changeToAccountReceivables": "-68634000.00",
                    "salePurchaseOfStock": "9468000.00",
                    "otherCashflowsFromFinancingActivities": "-183935000.00",
                    "changeToNetincome": "662009000.00",
                    "capitalExpenditures": "290000000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-128000000.00",
                    "stockBasedCompensation": "1000000.00",
                    "otherNonCashItems": "452000000.00",
                    "freeCashFlow": "-128000000.00"
                },
                "2015-12-31": {
                    "date": "2015-12-31",
                    "filing_date": "2015-12-31",
                    "currency_symbol": "ILS",
                    "investments": "-199432000.00",
                    "changeToLiabilities": "-29800000.00",
                    "totalCashflowsFromInvestingActivities": "-736887000.00",
                    "netBorrowings": "318332000.00",
                    "totalCashFromFinancingActivities": "232515000.00",
                    "changeToOperatingActivities": "-33426000.00",
                    "netIncome": "95892000.00",
                    "changeInCash": "-226103000.00",
                    "beginPeriodCashFlow": "610056000.00",
                    "endPeriodCashFlow": "383953000.00",
                    "totalCashFromOperatingActivities": "290171000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "120047000.00",
                    "otherCashflowsFromInvestingActivities": "33657000.00",
                    "dividendsPaid": "100084000.00",
                    "changeToInventory": "4361000.00",
                    "changeToAccountReceivables": "35491000.00",
                    "salePurchaseOfStock": "34271000.00",
                    "otherCashflowsFromFinancingActivities": "31126000.00",
                    "changeToNetincome": "205988000.00",
                    "capitalExpenditures": "532682000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-23374000.00",
                    "stockBasedCompensation": "876000.00",
                    "otherNonCashItems": "34352000.00",
                    "freeCashFlow": "-242511000.00"
                },
                "2014-12-31": {
                    "date": "2014-12-31",
                    "filing_date": "2014-12-31",
                    "currency_symbol": "USD",
                    "investments": "-72561000.00",
                    "changeToLiabilities": "29830000.00",
                    "totalCashflowsFromInvestingActivities": "-882336000.00",
                    "netBorrowings": "484243000.00",
                    "totalCashFromFinancingActivities": "429592000.00",
                    "changeToOperatingActivities": "49872000.00",
                    "netIncome": "488873000.00",
                    "changeInCash": "-60920000.00",
                    "beginPeriodCashFlow": "670976000.00",
                    "endPeriodCashFlow": "610056000.00",
                    "totalCashFromOperatingActivities": "410376000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "188171000.00",
                    "otherCashflowsFromInvestingActivities": "-243210000.00",
                    "dividendsPaid": "17518000.00",
                    "changeToInventory": "21991000.00",
                    "changeToAccountReceivables": "-21523000.00",
                    "salePurchaseOfStock": "414649000.00",
                    "otherCashflowsFromFinancingActivities": "-74228000.00",
                    "changeToNetincome": "-316126000.00",
                    "capitalExpenditures": "436680000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "80170000.00",
                    "stockBasedCompensation": "8413000.00",
                    "otherNonCashItems": "-455557000.00",
                    "freeCashFlow": "-26304000.00"
                },
                "2013-12-31": {
                    "date": "2013-12-31",
                    "filing_date": "2013-12-31",
                    "currency_symbol": "",
                    "investments": "-42600000.00",
                    "changeToLiabilities": "128682000.00",
                    "totalCashflowsFromInvestingActivities": "-277632000.00",
                    "netBorrowings": "318431000.00",
                    "totalCashFromFinancingActivities": "280940000.00",
                    "changeToOperatingActivities": "26030000.00",
                    "netIncome": "-615918000.00",
                    "changeInCash": "259897000.00",
                    "beginPeriodCashFlow": "411079000.00",
                    "endPeriodCashFlow": "670976000.00",
                    "totalCashFromOperatingActivities": "256965000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "238621000.00",
                    "otherCashflowsFromInvestingActivities": "182232000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "16932000.00",
                    "changeToAccountReceivables": "-122186000.00",
                    "salePurchaseOfStock": "154482000.00",
                    "otherCashflowsFromFinancingActivities": "106544000.00",
                    "changeToNetincome": "600026000.00",
                    "capitalExpenditures": "320652000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "49458000.00",
                    "stockBasedCompensation": "4463000.00",
                    "otherNonCashItems": "509638000.00",
                    "freeCashFlow": "-63687000.00"
                },
                "2012-12-31": {
                    "date": "2012-12-31",
                    "filing_date": "2012-12-31",
                    "currency_symbol": null,
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-320389000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "122295000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-440132000.00",
                    "changeInCash": "-26888000.00",
                    "beginPeriodCashFlow": "437967000.00",
                    "endPeriodCashFlow": "411079000.00",
                    "totalCashFromOperatingActivities": "168717000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "234721000.00",
                    "otherCashflowsFromInvestingActivities": "175355000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-14894000.00",
                    "changeToAccountReceivables": null,
                    "salePurchaseOfStock": "-650000.00",
                    "otherCashflowsFromFinancingActivities": "33476000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "417438000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-16860000.00",
                    "stockBasedCompensation": "4099000.00",
                    "otherNonCashItems": "346515000.00",
                    "freeCashFlow": "-248721000.00"
                }
            }
        },
        "Income_Statement": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "68278374.00",
                    "minorityInterest": "-10000000.00",
                    "netIncome": "44839529.00",
                    "sellingGeneralAdministrative": "27000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "84583658.00",
                    "reconciledDepreciation": "31000000.00",
                    "ebit": "58087573.00",
                    "ebitda": "89679059.00",
                    "depreciationAndAmortization": "31591486.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "58087572.00",
                    "otherOperatingExpenses": "328143830.00",
                    "interestExpense": "32610566.00",
                    "taxProvision": "13000000.00",
                    "interestIncome": "59000000.00",
                    "netInterestIncome": "27000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "13248042.00",
                    "totalRevenue": "386231403.00",
                    "totalOperatingExpenses": "26496085.00",
                    "costOfRevenue": "301647745.00",
                    "totalOtherIncomeExpenseNet": "10190801.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "54000000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "43000000.00",
                    "minorityInterest": "-8000000.00",
                    "netIncome": "26000000.00",
                    "sellingGeneralAdministrative": "26000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "47000000.00",
                    "reconciledDepreciation": "26000000.00",
                    "ebit": "74000000.00",
                    "ebitda": "100000000.00",
                    "depreciationAndAmortization": "26000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "4000000.00",
                    "otherOperatingExpenses": "313000000.00",
                    "interestExpense": "31000000.00",
                    "taxProvision": "9000000.00",
                    "interestIncome": "36000000.00",
                    "netInterestIncome": "5000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "9000000.00",
                    "totalRevenue": "317000000.00",
                    "totalOperatingExpenses": "43000000.00",
                    "costOfRevenue": "270000000.00",
                    "totalOtherIncomeExpenseNet": "39000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "34000000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2025-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "51508000.00",
                    "minorityInterest": "-22990000.00",
                    "netIncome": "24274000.00",
                    "sellingGeneralAdministrative": "12855000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "21822000.00",
                    "reconciledDepreciation": "17415000.00",
                    "ebit": "50534000.00",
                    "ebitda": "67949000.00",
                    "depreciationAndAmortization": "17415000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "21348000.00",
                    "otherOperatingExpenses": "206581000.00",
                    "interestExpense": "974000.00",
                    "taxProvision": "3244000.00",
                    "interestIncome": "10205000.00",
                    "netInterestIncome": "9866000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "3244000.00",
                    "totalRevenue": "227929000.00",
                    "totalOperatingExpenses": "474000.00",
                    "costOfRevenue": "206107000.00",
                    "totalOtherIncomeExpenseNet": "30160000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "48264000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "82000000.00",
                    "minorityInterest": "-42000000.00",
                    "netIncome": "25000000.00",
                    "sellingGeneralAdministrative": "45000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "69000000.00",
                    "reconciledDepreciation": "19000000.00",
                    "ebit": "109000000.00",
                    "ebitda": "128000000.00",
                    "depreciationAndAmortization": "19000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "34000000.00",
                    "otherOperatingExpenses": "231000000.00",
                    "interestExpense": "27000000.00",
                    "taxProvision": "15000000.00",
                    "interestIncome": "14000000.00",
                    "netInterestIncome": "-13000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "15000000.00",
                    "totalRevenue": "265000000.00",
                    "totalOperatingExpenses": "35000000.00",
                    "costOfRevenue": "196000000.00",
                    "totalOtherIncomeExpenseNet": "48000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "67000000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "7000000.00",
                    "minorityInterest": "-1000000.00",
                    "netIncome": "5000000.00",
                    "sellingGeneralAdministrative": "31000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "29000000.00",
                    "reconciledDepreciation": "17000000.00",
                    "ebit": "28000000.00",
                    "ebitda": "45000000.00",
                    "depreciationAndAmortization": "17000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-2000000.00",
                    "otherOperatingExpenses": "198000000.00",
                    "interestExpense": "21000000.00",
                    "taxProvision": "1000000.00",
                    "interestIncome": "9000000.00",
                    "netInterestIncome": "-12000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1000000.00",
                    "totalRevenue": "196000000.00",
                    "totalOperatingExpenses": "31000000.00",
                    "costOfRevenue": "167000000.00",
                    "totalOtherIncomeExpenseNet": "9000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "6000000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "36000000.00",
                    "minorityInterest": "-15000000.00",
                    "netIncome": "12000000.00",
                    "sellingGeneralAdministrative": "18000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "27000000.00",
                    "reconciledDepreciation": "19000000.00",
                    "ebit": "59000000.00",
                    "ebitda": "78000000.00",
                    "depreciationAndAmortization": "19000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "9000000.00",
                    "otherOperatingExpenses": "174000000.00",
                    "interestExpense": "23000000.00",
                    "taxProvision": "9000000.00",
                    "interestIncome": "12000000.00",
                    "netInterestIncome": "-11000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "9000000.00",
                    "totalRevenue": "183000000.00",
                    "totalOperatingExpenses": "18000000.00",
                    "costOfRevenue": "156000000.00",
                    "totalOtherIncomeExpenseNet": "27000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "27000000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2024-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-91676000.00",
                    "minorityInterest": "-28414000.00",
                    "netIncome": "434673000.00",
                    "sellingGeneralAdministrative": "16775000.00",
                    "sellingAndMarketingExpenses": "12174000.00",
                    "grossProfit": "20787000.00",
                    "reconciledDepreciation": "21437000.00",
                    "ebit": "-110015000.00",
                    "ebitda": "-88578000.00",
                    "depreciationAndAmortization": "21437000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-5495000.00",
                    "otherOperatingExpenses": "164799000.00",
                    "interestExpense": "40980142.00",
                    "taxProvision": "26552000.00",
                    "interestIncome": "5976000.00",
                    "netInterestIncome": "-4036000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "26552000.00",
                    "totalRevenue": "159304000.00",
                    "totalOperatingExpenses": "26282000.00",
                    "costOfRevenue": "138517000.00",
                    "totalOtherIncomeExpenseNet": "-86181000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-118228000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "60000000.00",
                    "minorityInterest": "-11000000.00",
                    "netIncome": "43000000.00",
                    "sellingGeneralAdministrative": "25000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "56000000.00",
                    "reconciledDepreciation": "25000000.00",
                    "ebit": "112000000.00",
                    "ebitda": "138000000.00",
                    "depreciationAndAmortization": "26000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "37000000.00",
                    "otherOperatingExpenses": "200000000.00",
                    "interestExpense": "52000000.00",
                    "taxProvision": "6000000.00",
                    "interestIncome": "18000000.00",
                    "netInterestIncome": "-34000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "6000000.00",
                    "totalRevenue": "237000000.00",
                    "totalOperatingExpenses": "19000000.00",
                    "costOfRevenue": "181000000.00",
                    "totalOtherIncomeExpenseNet": "23000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "54000000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "107000000.00",
                    "minorityInterest": "5000000.00",
                    "netIncome": "112000000.00",
                    "sellingGeneralAdministrative": "22000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "30000000.00",
                    "reconciledDepreciation": "22000000.00",
                    "ebit": "138000000.00",
                    "ebitda": "162000000.00",
                    "depreciationAndAmortization": "24000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "9000000.00",
                    "otherOperatingExpenses": "172000000.00",
                    "interestExpense": "31000000.00",
                    "taxProvision": "0.00",
                    "interestIncome": "8000000.00",
                    "netInterestIncome": "-23000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1000000.00",
                    "totalRevenue": "181000000.00",
                    "totalOperatingExpenses": "21000000.00",
                    "costOfRevenue": "151000000.00",
                    "totalOtherIncomeExpenseNet": "98000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "107000000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "17000000.00",
                    "minorityInterest": "-2000000.00",
                    "netIncome": "8000000.00",
                    "sellingGeneralAdministrative": "23000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "37000000.00",
                    "reconciledDepreciation": "22000000.00",
                    "ebit": "38000000.00",
                    "ebitda": "60000000.00",
                    "depreciationAndAmortization": "22000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "6000000.00",
                    "otherOperatingExpenses": "168000000.00",
                    "interestExpense": "21000000.00",
                    "taxProvision": "7000000.00",
                    "interestIncome": "12000000.00",
                    "netInterestIncome": "-9000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "7000000.00",
                    "totalRevenue": "174000000.00",
                    "totalOperatingExpenses": "31000000.00",
                    "costOfRevenue": "137000000.00",
                    "totalOtherIncomeExpenseNet": "11000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "10000000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "18251000.00",
                    "minorityInterest": "-5030000.00",
                    "netIncome": "7022000.00",
                    "sellingGeneralAdministrative": "1892000.00",
                    "sellingAndMarketingExpenses": "15607000.00",
                    "grossProfit": "17459000.00",
                    "reconciledDepreciation": "24939000.00",
                    "ebit": "8563000.00",
                    "ebitda": "33502000.00",
                    "depreciationAndAmortization": "24939000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "8563000.00",
                    "otherOperatingExpenses": "142233000.00",
                    "interestExpense": "2694000.00",
                    "taxProvision": "6199000.00",
                    "interestIncome": "1754000.00",
                    "netInterestIncome": "-5895000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "6199000.00",
                    "totalRevenue": "150796000.00",
                    "totalOperatingExpenses": "8896000.00",
                    "costOfRevenue": "133337000.00",
                    "totalOtherIncomeExpenseNet": "9688000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "12052000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-181000000.00",
                    "minorityInterest": "-15000000.00",
                    "netIncome": "-205000000.00",
                    "sellingGeneralAdministrative": "25000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "53000000.00",
                    "reconciledDepreciation": "28000000.00",
                    "ebit": "-158000000.00",
                    "ebitda": "-130000000.00",
                    "depreciationAndAmortization": "28000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "32000000.00",
                    "otherOperatingExpenses": "197000000.00",
                    "interestExpense": "23000000.00",
                    "taxProvision": "9000000.00",
                    "interestIncome": "11000000.00",
                    "netInterestIncome": "-12000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "9000000.00",
                    "totalRevenue": "229000000.00",
                    "totalOperatingExpenses": "21000000.00",
                    "costOfRevenue": "176000000.00",
                    "totalOtherIncomeExpenseNet": "-213000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-190000000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-40000000.00",
                    "minorityInterest": "7000000.00",
                    "netIncome": "-30000000.00",
                    "sellingGeneralAdministrative": "23000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "19000000.00",
                    "reconciledDepreciation": "23000000.00",
                    "ebit": "-22000000.00",
                    "ebitda": "1000000.00",
                    "depreciationAndAmortization": "23000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-6000000.00",
                    "otherOperatingExpenses": "171000000.00",
                    "interestExpense": "18000000.00",
                    "taxProvision": "-3000000.00",
                    "interestIncome": "11000000.00",
                    "netInterestIncome": "-7000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-3000000.00",
                    "totalRevenue": "165000000.00",
                    "totalOperatingExpenses": "25000000.00",
                    "costOfRevenue": "146000000.00",
                    "totalOtherIncomeExpenseNet": "-34000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-37000000.00",
                    "netIncomeApplicableToCommonShares": "-30000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "18000000.00",
                    "minorityInterest": "-13000000.00",
                    "netIncome": "-8000000.00",
                    "sellingGeneralAdministrative": "23000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "30000000.00",
                    "reconciledDepreciation": "15000000.00",
                    "ebit": "32000000.00",
                    "ebitda": "47000000.00",
                    "depreciationAndAmortization": "15000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "7000000.00",
                    "otherOperatingExpenses": "140000000.00",
                    "interestExpense": "14000000.00",
                    "taxProvision": "13000000.00",
                    "interestIncome": "13000000.00",
                    "netInterestIncome": "-1000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "13000000.00",
                    "totalRevenue": "147000000.00",
                    "totalOperatingExpenses": "23000000.00",
                    "costOfRevenue": "117000000.00",
                    "totalOtherIncomeExpenseNet": "11000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "5000000.00",
                    "netIncomeApplicableToCommonShares": "-8000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-831361000.00",
                    "minorityInterest": "-7007000.00",
                    "netIncome": "-842348000.00",
                    "sellingGeneralAdministrative": "15798000.00",
                    "sellingAndMarketingExpenses": "15186000.00",
                    "grossProfit": "22843000.00",
                    "reconciledDepreciation": "18876000.00",
                    "ebit": "-822819000.00",
                    "ebitda": "-803943000.00",
                    "depreciationAndAmortization": "18876000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-11175000.00",
                    "otherOperatingExpenses": "156132000.00",
                    "interestExpense": "34434000.00",
                    "taxProvision": "3980000.00",
                    "interestIncome": "25892000.00",
                    "netInterestIncome": "-36221000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "3980000.00",
                    "totalRevenue": "144957000.00",
                    "totalOperatingExpenses": "34018000.00",
                    "costOfRevenue": "122114000.00",
                    "totalOtherIncomeExpenseNet": "-820186000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-835341000.00",
                    "netIncomeApplicableToCommonShares": "-842348000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "287000000.00",
                    "minorityInterest": "-20000000.00",
                    "netIncome": "251000000.00",
                    "sellingGeneralAdministrative": "23000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "33000000.00",
                    "reconciledDepreciation": "15000000.00",
                    "ebit": "299000000.00",
                    "ebitda": "314000000.00",
                    "depreciationAndAmortization": "15000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "14000000.00",
                    "otherOperatingExpenses": "149000000.00",
                    "interestExpense": "12000000.00",
                    "taxProvision": "16000000.00",
                    "interestIncome": "7000000.00",
                    "netInterestIncome": "-5000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "16000000.00",
                    "totalRevenue": "163000000.00",
                    "totalOperatingExpenses": "19000000.00",
                    "costOfRevenue": "130000000.00",
                    "totalOtherIncomeExpenseNet": "273000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "271000000.00",
                    "netIncomeApplicableToCommonShares": "251000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "259000000.00",
                    "minorityInterest": "8000000.00",
                    "netIncome": "265000000.00",
                    "sellingGeneralAdministrative": "23000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "8000000.00",
                    "reconciledDepreciation": "15000000.00",
                    "ebit": "273000000.00",
                    "ebitda": "288000000.00",
                    "depreciationAndAmortization": "15000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-15000000.00",
                    "otherOperatingExpenses": "136000000.00",
                    "interestExpense": "14000000.00",
                    "taxProvision": "2000000.00",
                    "interestIncome": "24000000.00",
                    "netInterestIncome": "10000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "2000000.00",
                    "totalRevenue": "121000000.00",
                    "totalOperatingExpenses": "23000000.00",
                    "costOfRevenue": "113000000.00",
                    "totalOtherIncomeExpenseNet": "274000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "257000000.00",
                    "netIncomeApplicableToCommonShares": "265000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "673000000.00",
                    "minorityInterest": "-18000000.00",
                    "netIncome": "639000000.00",
                    "sellingGeneralAdministrative": "22000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "36000000.00",
                    "reconciledDepreciation": "14000000.00",
                    "ebit": "685000000.00",
                    "ebitda": "699000000.00",
                    "depreciationAndAmortization": "14000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "14000000.00",
                    "otherOperatingExpenses": "132000000.00",
                    "interestExpense": "12000000.00",
                    "taxProvision": "16000000.00",
                    "interestIncome": "6000000.00",
                    "netInterestIncome": "-6000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "16000000.00",
                    "totalRevenue": "146000000.00",
                    "totalOperatingExpenses": "22000000.00",
                    "costOfRevenue": "110000000.00",
                    "totalOtherIncomeExpenseNet": "659000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "657000000.00",
                    "netIncomeApplicableToCommonShares": "639000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "396642000.00",
                    "minorityInterest": "17956000.00",
                    "netIncome": "392273000.00",
                    "sellingGeneralAdministrative": "16069000.00",
                    "sellingAndMarketingExpenses": "1566000.00",
                    "grossProfit": "24349000.00",
                    "reconciledDepreciation": "14640000.00",
                    "ebit": "330566000.00",
                    "ebitda": "345206000.00",
                    "depreciationAndAmortization": "14640000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "13541000.00",
                    "otherOperatingExpenses": "120470000.00",
                    "interestExpense": "25928000.00",
                    "taxProvision": "22325000.00",
                    "interestIncome": "5833000.00",
                    "netInterestIncome": "-23807000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "22325000.00",
                    "totalRevenue": "134763000.00",
                    "totalOperatingExpenses": "10056000.00",
                    "costOfRevenue": "110414000.00",
                    "totalOtherIncomeExpenseNet": "383101000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "374317000.00",
                    "netIncomeApplicableToCommonShares": "392273000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "162000000.00",
                    "minorityInterest": "16000000.00",
                    "netIncome": "186000000.00",
                    "sellingGeneralAdministrative": "15000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "38000000.00",
                    "reconciledDepreciation": "14000000.00",
                    "ebit": "254000000.00",
                    "ebitda": "268000000.00",
                    "depreciationAndAmortization": "14000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "23000000.00",
                    "otherOperatingExpenses": "110000000.00",
                    "interestExpense": "92000000.00",
                    "taxProvision": "-8000000.00",
                    "interestIncome": "2000000.00",
                    "netInterestIncome": "-90000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-8000000.00",
                    "totalRevenue": "133000000.00",
                    "totalOperatingExpenses": "15000000.00",
                    "costOfRevenue": "95000000.00",
                    "totalOtherIncomeExpenseNet": "139000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "170000000.00",
                    "netIncomeApplicableToCommonShares": "186000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "145000000.00",
                    "minorityInterest": "440000000.00",
                    "netIncome": "172000000.00",
                    "sellingGeneralAdministrative": "27000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "12000000.00",
                    "reconciledDepreciation": "16000000.00",
                    "ebit": "-27000000.00",
                    "ebitda": "-11000000.00",
                    "depreciationAndAmortization": "16000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-27000000.00",
                    "otherOperatingExpenses": "132000000.00",
                    "interestExpense": "17000000.00",
                    "taxProvision": "-9000000.00",
                    "interestIncome": "0.00",
                    "netInterestIncome": "-17000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-9000000.00",
                    "totalRevenue": "105000000.00",
                    "totalOperatingExpenses": "39000000.00",
                    "costOfRevenue": "93000000.00",
                    "totalOtherIncomeExpenseNet": "160000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "154000000.00",
                    "netIncomeApplicableToCommonShares": "172000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "176000000.00",
                    "minorityInterest": "457000000.00",
                    "netIncome": "180000000.00",
                    "sellingGeneralAdministrative": "10000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "23000000.00",
                    "reconciledDepreciation": "13000000.00",
                    "ebit": "188000000.00",
                    "ebitda": "201000000.00",
                    "depreciationAndAmortization": "13000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "13000000.00",
                    "otherOperatingExpenses": "102000000.00",
                    "interestExpense": "12000000.00",
                    "taxProvision": "-2000000.00",
                    "interestIncome": "6000000.00",
                    "netInterestIncome": "-6000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-2000000.00",
                    "totalRevenue": "115000000.00",
                    "totalOperatingExpenses": "10000000.00",
                    "costOfRevenue": "92000000.00",
                    "totalOtherIncomeExpenseNet": "163000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "178000000.00",
                    "netIncomeApplicableToCommonShares": "180000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "131447000.00",
                    "minorityInterest": "209185000.00",
                    "netIncome": "145106000.00",
                    "sellingGeneralAdministrative": "6709000.00",
                    "sellingAndMarketingExpenses": "1998000.00",
                    "grossProfit": "14249000.00",
                    "reconciledDepreciation": "11171000.00",
                    "ebit": "131849000.00",
                    "ebitda": "143020000.00",
                    "depreciationAndAmortization": "11171000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "35518000.00",
                    "otherOperatingExpenses": "93756000.00",
                    "interestExpense": "402000.00",
                    "taxProvision": "-3302000.00",
                    "interestIncome": "1291000.00",
                    "netInterestIncome": "-12369000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-3302000.00",
                    "totalRevenue": "104470000.00",
                    "totalOperatingExpenses": "3535000.00",
                    "costOfRevenue": "90221000.00",
                    "totalOtherIncomeExpenseNet": "95929000.00",
                    "discontinuedOperations": "476000.00",
                    "netIncomeFromContinuingOps": "134749000.00",
                    "netIncomeApplicableToCommonShares": "145106000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "ILA",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "65000000.00",
                    "minorityInterest": "86000000.00",
                    "netIncome": "67000000.00",
                    "sellingGeneralAdministrative": "10000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "24000000.00",
                    "reconciledDepreciation": "9000000.00",
                    "ebit": "15000000.00",
                    "ebitda": "24000000.00",
                    "depreciationAndAmortization": "9000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "15000000.00",
                    "otherOperatingExpenses": "103000000.00",
                    "interestExpense": "11000000.00",
                    "taxProvision": "3000000.00",
                    "interestIncome": "5000000.00",
                    "netInterestIncome": "-6000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "3000000.00",
                    "totalRevenue": "117000000.00",
                    "totalOperatingExpenses": "10000000.00",
                    "costOfRevenue": "93000000.00",
                    "totalOtherIncomeExpenseNet": "50000000.00",
                    "discontinuedOperations": "8000000.00",
                    "netIncomeFromContinuingOps": "62000000.00",
                    "netIncomeApplicableToCommonShares": "67000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-30",
                    "currency_symbol": "ILA",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "278000000.00",
                    "minorityInterest": "82000000.00",
                    "netIncome": "279000000.00",
                    "sellingGeneralAdministrative": "10000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "10000000.00",
                    "reconciledDepreciation": "7000000.00",
                    "ebit": "0.00",
                    "ebitda": "7000000.00",
                    "depreciationAndAmortization": "7000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "287000000.00",
                    "otherOperatingExpenses": "76000000.00",
                    "interestExpense": "9000000.00",
                    "taxProvision": "0.00",
                    "interestIncome": "3000000.00",
                    "netInterestIncome": "-6000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "292000000.00",
                    "totalRevenue": "76000000.00",
                    "totalOperatingExpenses": "10000000.00",
                    "costOfRevenue": "66000000.00",
                    "totalOtherIncomeExpenseNet": "-2000000.00",
                    "discontinuedOperations": "8000000.00",
                    "netIncomeFromContinuingOps": "278000000.00",
                    "netIncomeApplicableToCommonShares": "279000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-31",
                    "currency_symbol": "ILA",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "25000000.00",
                    "minorityInterest": "81000000.00",
                    "netIncome": "15000000.00",
                    "sellingGeneralAdministrative": "8000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "24000000.00",
                    "reconciledDepreciation": "7000000.00",
                    "ebit": "32000000.00",
                    "ebitda": "39000000.00",
                    "depreciationAndAmortization": "7000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "22000000.00",
                    "otherOperatingExpenses": "67000000.00",
                    "interestExpense": "7000000.00",
                    "taxProvision": "5000000.00",
                    "interestIncome": "7000000.00",
                    "netInterestIncome": "0.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "5000000.00",
                    "totalRevenue": "89000000.00",
                    "totalOperatingExpenses": "2000000.00",
                    "costOfRevenue": "65000000.00",
                    "totalOtherIncomeExpenseNet": "3000000.00",
                    "discontinuedOperations": "8000000.00",
                    "netIncomeFromContinuingOps": "20000000.00",
                    "netIncomeApplicableToCommonShares": "15000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "ILA",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-15536000.00",
                    "minorityInterest": "89000000.00",
                    "netIncome": "-22359000.00",
                    "sellingGeneralAdministrative": "12806000.00",
                    "sellingAndMarketingExpenses": "1947000.00",
                    "grossProfit": "20296000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-11431000.00",
                    "ebitda": "-2339000.00",
                    "depreciationAndAmortization": "9092000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-11431000.00",
                    "otherOperatingExpenses": "80469000.00",
                    "interestExpense": "420000.00",
                    "taxProvision": "2675000.00",
                    "interestIncome": "3679000.00",
                    "netInterestIncome": "2461000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "2675000.00",
                    "totalRevenue": "89473000.00",
                    "totalOperatingExpenses": "11292000.00",
                    "costOfRevenue": "69177000.00",
                    "totalOtherIncomeExpenseNet": "-24540000.00",
                    "discontinuedOperations": "-1000000.00",
                    "netIncomeFromContinuingOps": "-18211000.00",
                    "netIncomeApplicableToCommonShares": "-23000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2019-09-30": {
                    "date": "2019-09-30",
                    "filing_date": "2019-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "16000000.00",
                    "minorityInterest": "103000000.00",
                    "netIncome": "28000000.00",
                    "sellingGeneralAdministrative": "7000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "25000000.00",
                    "reconciledDepreciation": null,
                    "ebit": "36000000.00",
                    "ebitda": "44000000.00",
                    "depreciationAndAmortization": "8000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "36000000.00",
                    "otherOperatingExpenses": "73000000.00",
                    "interestExpense": "6000000.00",
                    "taxProvision": "7000000.00",
                    "interestIncome": "5000000.00",
                    "netInterestIncome": "-1000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "7000000.00",
                    "totalRevenue": "102000000.00",
                    "totalOperatingExpenses": "-4000000.00",
                    "costOfRevenue": "77000000.00",
                    "totalOtherIncomeExpenseNet": "-7000000.00",
                    "discontinuedOperations": "26000000.00",
                    "netIncomeFromContinuingOps": "9000000.00",
                    "netIncomeApplicableToCommonShares": "28000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2019-06-30": {
                    "date": "2019-06-30",
                    "filing_date": "2019-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-5000000.00",
                    "minorityInterest": "82000000.00",
                    "netIncome": "-8000000.00",
                    "sellingGeneralAdministrative": "8000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "13000000.00",
                    "reconciledDepreciation": null,
                    "ebit": "8000000.00",
                    "ebitda": "16000000.00",
                    "depreciationAndAmortization": "8000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "8000000.00",
                    "otherOperatingExpenses": "80000000.00",
                    "interestExpense": "10000000.00",
                    "taxProvision": "2000000.00",
                    "interestIncome": "5000000.00",
                    "netInterestIncome": "-5000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "2000000.00",
                    "totalRevenue": "85000000.00",
                    "totalOperatingExpenses": "8000000.00",
                    "costOfRevenue": "72000000.00",
                    "totalOtherIncomeExpenseNet": "-11000000.00",
                    "discontinuedOperations": "-1000000.00",
                    "netIncomeFromContinuingOps": "-7000000.00",
                    "netIncomeApplicableToCommonShares": "-8000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2019-03-31": {
                    "date": "2019-03-31",
                    "filing_date": "2019-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-1000000.00",
                    "minorityInterest": "67000000.00",
                    "netIncome": "-12000000.00",
                    "sellingGeneralAdministrative": "10000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "29000000.00",
                    "reconciledDepreciation": null,
                    "ebit": "19000000.00",
                    "ebitda": "26000000.00",
                    "depreciationAndAmortization": "7000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "10000000.00",
                    "otherOperatingExpenses": "78000000.00",
                    "interestExpense": "6000000.00",
                    "taxProvision": "5000000.00",
                    "interestIncome": "4000000.00",
                    "netInterestIncome": "-2000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "5000000.00",
                    "totalRevenue": "97000000.00",
                    "totalOperatingExpenses": "10000000.00",
                    "costOfRevenue": "68000000.00",
                    "totalOtherIncomeExpenseNet": "-20000000.00",
                    "discontinuedOperations": "-1000000.00",
                    "netIncomeFromContinuingOps": "-6000000.00",
                    "netIncomeApplicableToCommonShares": "-12000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2018-12-31",
                    "currency_symbol": "ILS",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-61032000.00",
                    "minorityInterest": "66695000.00",
                    "netIncome": "-61787000.00",
                    "sellingGeneralAdministrative": "12115000.00",
                    "sellingAndMarketingExpenses": "3309000.00",
                    "grossProfit": "6688000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-36991000.00",
                    "ebitda": "-29575000.00",
                    "depreciationAndAmortization": "7416000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-36991000.00",
                    "otherOperatingExpenses": "94405000.00",
                    "interestExpense": "6382000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "499000.00",
                    "totalRevenue": "85012000.00",
                    "totalOperatingExpenses": "16081000.00",
                    "costOfRevenue": "78324000.00",
                    "totalOtherIncomeExpenseNet": "-51639000.00",
                    "discontinuedOperations": "-1631000.00",
                    "netIncomeFromContinuingOps": "-61531000.00",
                    "netIncomeApplicableToCommonShares": "-61787000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2018-09-30": {
                    "date": "2018-09-30",
                    "filing_date": "2018-09-30",
                    "currency_symbol": "ILS",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-7000000.00",
                    "minorityInterest": "70000000.00",
                    "netIncome": "-20000000.00",
                    "sellingGeneralAdministrative": "6000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "25000000.00",
                    "reconciledDepreciation": null,
                    "ebit": "19000000.00",
                    "ebitda": "27000000.00",
                    "depreciationAndAmortization": "8000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "19000000.00",
                    "otherOperatingExpenses": "75000000.00",
                    "interestExpense": "7000000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "4000000.00",
                    "totalRevenue": "94000000.00",
                    "totalOperatingExpenses": "6000000.00",
                    "costOfRevenue": "69000000.00",
                    "totalOtherIncomeExpenseNet": "-26000000.00",
                    "discontinuedOperations": "-4000000.00",
                    "netIncomeFromContinuingOps": "-11000000.00",
                    "netIncomeApplicableToCommonShares": "-20000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2018-06-30": {
                    "date": "2018-06-30",
                    "filing_date": "2018-06-30",
                    "currency_symbol": "ILS",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-28000000.00",
                    "minorityInterest": "67000000.00",
                    "netIncome": "-29000000.00",
                    "sellingGeneralAdministrative": "5000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "13000000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-17000000.00",
                    "ebitda": "-10000000.00",
                    "depreciationAndAmortization": "7000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "8000000.00",
                    "otherOperatingExpenses": "76000000.00",
                    "interestExpense": "11000000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1000000.00",
                    "totalRevenue": "84000000.00",
                    "totalOperatingExpenses": "5000000.00",
                    "costOfRevenue": "71000000.00",
                    "totalOtherIncomeExpenseNet": "-36000000.00",
                    "discontinuedOperations": "-4000000.00",
                    "netIncomeFromContinuingOps": "-29000000.00",
                    "netIncomeApplicableToCommonShares": "-29000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2018-03-31": {
                    "date": "2018-03-31",
                    "filing_date": "2018-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "558000000.00",
                    "minorityInterest": "75000000.00",
                    "netIncome": "545000000.00",
                    "sellingGeneralAdministrative": "7000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "30000000.00",
                    "reconciledDepreciation": null,
                    "ebit": "23000000.00",
                    "ebitda": "31000000.00",
                    "depreciationAndAmortization": "8000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "23000000.00",
                    "otherOperatingExpenses": "15000000.00",
                    "interestExpense": "6000000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "6000000.00",
                    "totalRevenue": "101000000.00",
                    "totalOperatingExpenses": "-56000000.00",
                    "costOfRevenue": "71000000.00",
                    "totalOtherIncomeExpenseNet": "535000000.00",
                    "discontinuedOperations": "-4000000.00",
                    "netIncomeFromContinuingOps": "552000000.00",
                    "netIncomeApplicableToCommonShares": "545000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2017-12-31": {
                    "date": "2017-12-31",
                    "filing_date": "2017-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-184636000.00",
                    "minorityInterest": "68229000.00",
                    "netIncome": "270590000.00",
                    "sellingGeneralAdministrative": "7000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "-288534000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-347122000.00",
                    "ebitda": "-303661000.00",
                    "depreciationAndAmortization": "43461000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-243709000.00",
                    "otherOperatingExpenses": "1043419000.00",
                    "interestExpense": "6000000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "11809000.00",
                    "totalRevenue": "-1268296000.00",
                    "totalOperatingExpenses": "-63657000.00",
                    "costOfRevenue": "-979762000.00",
                    "totalOtherIncomeExpenseNet": "59073000.00",
                    "discontinuedOperations": "-4000000.00",
                    "netIncomeFromContinuingOps": "552000000.00",
                    "netIncomeApplicableToCommonShares": "545000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2017-09-30": {
                    "date": "2017-09-30",
                    "filing_date": "2017-09-30",
                    "currency_symbol": "ILS",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-13000000.00",
                    "minorityInterest": "254000000.00",
                    "netIncome": "-23000000.00",
                    "sellingGeneralAdministrative": "36000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "117000000.00",
                    "reconciledDepreciation": null,
                    "ebit": "10000000.00",
                    "ebitda": "53000000.00",
                    "depreciationAndAmortization": "43000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "86000000.00",
                    "otherOperatingExpenses": "494000000.00",
                    "interestExpense": "15000000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "10000000.00",
                    "totalRevenue": "575000000.00",
                    "totalOperatingExpenses": "36000000.00",
                    "costOfRevenue": "458000000.00",
                    "totalOtherIncomeExpenseNet": "-23000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-23000000.00",
                    "netIncomeApplicableToCommonShares": "-23000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2017-06-30": {
                    "date": "2017-06-30",
                    "filing_date": "2017-06-30",
                    "currency_symbol": "ILS",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "52000000.00",
                    "minorityInterest": "216000000.00",
                    "netIncome": "9000000.00",
                    "sellingGeneralAdministrative": "43000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "115000000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-6000000.00",
                    "ebitda": "38000000.00",
                    "depreciationAndAmortization": "44000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "116000000.00",
                    "otherOperatingExpenses": "457000000.00",
                    "interestExpense": "24000000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "31000000.00",
                    "totalRevenue": "522000000.00",
                    "totalOperatingExpenses": "50000000.00",
                    "costOfRevenue": "407000000.00",
                    "totalOtherIncomeExpenseNet": "-20000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "21000000.00",
                    "netIncomeApplicableToCommonShares": "9000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2017-03-31": {
                    "date": "2017-03-31",
                    "filing_date": "2017-03-31",
                    "currency_symbol": "",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "9000000.00",
                    "minorityInterest": "218000000.00",
                    "netIncome": "-20000000.00",
                    "sellingGeneralAdministrative": "33000000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "125000000.00",
                    "reconciledDepreciation": null,
                    "ebit": "14000000.00",
                    "ebitda": "62000000.00",
                    "depreciationAndAmortization": "48000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "84000000.00",
                    "otherOperatingExpenses": "453000000.00",
                    "interestExpense": "20000000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "19000000.00",
                    "totalRevenue": "544000000.00",
                    "totalOperatingExpenses": "34000000.00",
                    "costOfRevenue": "419000000.00",
                    "totalOtherIncomeExpenseNet": "-42000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-10000000.00",
                    "netIncomeApplicableToCommonShares": "-20000000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2016-12-31": {
                    "date": "2016-12-31",
                    "filing_date": "2016-12-31",
                    "currency_symbol": "",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-22668000.00",
                    "minorityInterest": "212963000.00",
                    "netIncome": "-45937000.00",
                    "sellingGeneralAdministrative": "33756000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "87657000.00",
                    "reconciledDepreciation": null,
                    "ebit": "23237000.00",
                    "ebitda": "69618000.00",
                    "depreciationAndAmortization": "46381000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "55235000.00",
                    "otherOperatingExpenses": "439627000.00",
                    "interestExpense": "53202000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "19334000.00",
                    "totalRevenue": "490922000.00",
                    "totalOperatingExpenses": "36362000.00",
                    "costOfRevenue": "403265000.00",
                    "totalOtherIncomeExpenseNet": "-77903000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-42002000.00",
                    "netIncomeApplicableToCommonShares": "-45937000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2016-09-30": {
                    "date": "2016-09-30",
                    "filing_date": "2016-09-30",
                    "currency_symbol": null,
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-24000000.00",
                    "minorityInterest": null,
                    "netIncome": "-48000000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "103000000.00",
                    "reconciledDepreciation": null,
                    "ebit": "64836000.00",
                    "ebitda": "113000000.00",
                    "depreciationAndAmortization": "48164000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "70000000.00",
                    "otherOperatingExpenses": "443000000.00",
                    "interestExpense": "51000000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "19000000.00",
                    "totalRevenue": "502000000.00",
                    "totalOperatingExpenses": "44000000.00",
                    "costOfRevenue": "399000000.00",
                    "totalOtherIncomeExpenseNet": "-95000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2016-06-30": {
                    "date": "2016-06-30",
                    "filing_date": "2016-06-30",
                    "currency_symbol": null,
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-270850000.00",
                    "minorityInterest": null,
                    "netIncome": "-281373000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "77751000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-151343000.00",
                    "ebitda": "-109399000.00",
                    "depreciationAndAmortization": "41944000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-31732000.00",
                    "otherOperatingExpenses": "551839000.00",
                    "interestExpense": "47244000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "9174000.00",
                    "totalRevenue": "459329000.00",
                    "totalOperatingExpenses": "170261000.00",
                    "costOfRevenue": "381578000.00",
                    "totalOtherIncomeExpenseNet": "-239000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2016-03-31": {
                    "date": "2016-03-31",
                    "filing_date": "2016-03-31",
                    "currency_symbol": null,
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-16381000.00",
                    "minorityInterest": null,
                    "netIncome": "-36057000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "87315000.00",
                    "reconciledDepreciation": null,
                    "ebit": "57108000.00",
                    "ebitda": "93000000.00",
                    "depreciationAndAmortization": "35892000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "58353000.00",
                    "otherOperatingExpenses": "365756000.00",
                    "interestExpense": "38019000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "11821000.00",
                    "totalRevenue": "421852000.00",
                    "totalOperatingExpenses": "31219000.00",
                    "costOfRevenue": "334537000.00",
                    "totalOtherIncomeExpenseNet": "-74000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2015-12-31": {
                    "date": "2015-12-31",
                    "filing_date": "2015-12-31",
                    "currency_symbol": null,
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-88421000.00",
                    "minorityInterest": null,
                    "netIncome": "-109173000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "59847000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-73957000.00",
                    "ebitda": "-42711000.00",
                    "depreciationAndAmortization": "31246000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "26397000.00",
                    "otherOperatingExpenses": "273367000.00",
                    "interestExpense": "17184000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "19277000.00",
                    "totalRevenue": "297412000.00",
                    "totalOperatingExpenses": "35802000.00",
                    "costOfRevenue": "237565000.00",
                    "totalOtherIncomeExpenseNet": "-114818000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2015-09-30": {
                    "date": "2015-09-30",
                    "filing_date": "2015-09-30",
                    "currency_symbol": null,
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "179303000.00",
                    "minorityInterest": null,
                    "netIncome": "165000000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "66574000.00",
                    "reconciledDepreciation": null,
                    "ebit": "40199000.00",
                    "ebitda": "70463000.00",
                    "depreciationAndAmortization": "30264000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "250639000.00",
                    "otherOperatingExpenses": "295497000.00",
                    "interestExpense": "39658000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "9741000.00",
                    "totalRevenue": "336409000.00",
                    "totalOperatingExpenses": "25662000.00",
                    "costOfRevenue": "269835000.00",
                    "totalOtherIncomeExpenseNet": "-71000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2015-06-30": {
                    "date": "2015-06-30",
                    "filing_date": "2015-06-30",
                    "currency_symbol": null,
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "46050000.00",
                    "minorityInterest": null,
                    "netIncome": "11007000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "122696000.00",
                    "reconciledDepreciation": null,
                    "ebit": "105858000.00",
                    "ebitda": "135185000.00",
                    "depreciationAndAmortization": "29327000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "106262000.00",
                    "otherOperatingExpenses": "233247000.00",
                    "interestExpense": "35612000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "22055000.00",
                    "totalRevenue": "333089000.00",
                    "totalOperatingExpenses": "22854000.00",
                    "costOfRevenue": "210393000.00",
                    "totalOtherIncomeExpenseNet": "-60212000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2015-03-31": {
                    "date": "2015-03-31",
                    "filing_date": "2015-03-31",
                    "currency_symbol": null,
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "21338000.00",
                    "minorityInterest": null,
                    "netIncome": "4520000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "66179000.00",
                    "reconciledDepreciation": null,
                    "ebit": "40122000.00",
                    "ebitda": "69332000.00",
                    "depreciationAndAmortization": "29210000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "72547000.00",
                    "otherOperatingExpenses": "282560000.00",
                    "interestExpense": "25714000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "11305000.00",
                    "totalRevenue": "322158000.00",
                    "totalOperatingExpenses": "26581000.00",
                    "costOfRevenue": "255979000.00",
                    "totalOtherIncomeExpenseNet": "-51209000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2014-12-31": {
                    "date": "2014-12-31",
                    "filing_date": "2014-12-31",
                    "currency_symbol": null,
                    "researchDevelopment": "843000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-61322000.00",
                    "minorityInterest": null,
                    "netIncome": "-69735000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "63160000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-38632000.00",
                    "ebitda": "-8914000.00",
                    "depreciationAndAmortization": "29718000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "4933000.00",
                    "otherOperatingExpenses": "300834000.00",
                    "interestExpense": "22690000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "124000.00",
                    "totalRevenue": "338445000.00",
                    "totalOperatingExpenses": "25549000.00",
                    "costOfRevenue": "275285000.00",
                    "totalOtherIncomeExpenseNet": "-66255000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2014-09-30": {
                    "date": "2014-09-30",
                    "filing_date": "2014-09-30",
                    "currency_symbol": null,
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "114268000.00",
                    "minorityInterest": null,
                    "netIncome": "660908000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "82607000.00",
                    "reconciledDepreciation": null,
                    "ebit": "187045000.00",
                    "ebitda": "216750000.00",
                    "depreciationAndAmortization": "29705000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "215739000.00",
                    "otherOperatingExpenses": "357045000.00",
                    "interestExpense": "38777000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "55950000.00",
                    "totalRevenue": "372442000.00",
                    "totalOperatingExpenses": "67210000.00",
                    "costOfRevenue": "289835000.00",
                    "totalOtherIncomeExpenseNet": "-101471000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2014-06-30": {
                    "date": "2014-06-30",
                    "filing_date": "2014-06-30",
                    "currency_symbol": null,
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "4089000.00",
                    "minorityInterest": null,
                    "netIncome": "-90145000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "66536000.00",
                    "reconciledDepreciation": null,
                    "ebit": "38362000.00",
                    "ebitda": "105582000.00",
                    "depreciationAndAmortization": "67220000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "66792000.00",
                    "otherOperatingExpenses": "302298000.00",
                    "interestExpense": "24871000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "17779000.00",
                    "totalRevenue": "336518000.00",
                    "totalOperatingExpenses": "32316000.00",
                    "costOfRevenue": "269982000.00",
                    "totalOtherIncomeExpenseNet": "-62703000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2014-03-31": {
                    "date": "2014-03-31",
                    "filing_date": "2014-03-31",
                    "currency_symbol": null,
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "52239000.00",
                    "minorityInterest": null,
                    "netIncome": "-33490000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "78352000.00",
                    "reconciledDepreciation": null,
                    "ebit": "60715000.00",
                    "ebitda": "122243000.00",
                    "depreciationAndAmortization": "61528000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "86643000.00",
                    "otherOperatingExpenses": "266486000.00",
                    "interestExpense": "21886000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "16969000.00",
                    "totalRevenue": "324825000.00",
                    "totalOperatingExpenses": "20013000.00",
                    "costOfRevenue": "246473000.00",
                    "totalOtherIncomeExpenseNet": "-34404000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2013-12-31": {
                    "date": "2013-12-31",
                    "filing_date": "2013-12-31",
                    "currency_symbol": null,
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "312862000.00",
                    "minorityInterest": null,
                    "netIncome": "307849000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "-5405804000.00",
                    "reconciledDepreciation": null,
                    "ebit": "167809000.00",
                    "ebitda": "235430000.00",
                    "depreciationAndAmortization": "67621000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "167809000.00",
                    "otherOperatingExpenses": "2918271000.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "3291000.00",
                    "totalRevenue": "-2719606000.00",
                    "totalOperatingExpenses": "232073000.00",
                    "costOfRevenue": "2686198000.00",
                    "totalOtherIncomeExpenseNet": "145053000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2013-09-30": {
                    "date": "2013-09-30",
                    "filing_date": "2013-09-30",
                    "currency_symbol": null,
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-179000000.00",
                    "minorityInterest": null,
                    "netIncome": "-199500000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "114000000.00",
                    "reconciledDepreciation": null,
                    "ebit": "13000000.00",
                    "ebitda": "70000000.00",
                    "depreciationAndAmortization": "57000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "13000000.00",
                    "otherOperatingExpenses": "1360500000.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "17000000.00",
                    "totalRevenue": "1219000000.00",
                    "totalOperatingExpenses": "255500000.00",
                    "costOfRevenue": "1105000000.00",
                    "totalOtherIncomeExpenseNet": "-160500000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2013-06-30": {
                    "date": "2013-06-30",
                    "filing_date": "2013-06-30",
                    "currency_symbol": null,
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-94000000.00",
                    "minorityInterest": null,
                    "netIncome": "-113500000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "99500000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-21000000.00",
                    "ebitda": "36000000.00",
                    "depreciationAndAmortization": "57000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-21000000.00",
                    "otherOperatingExpenses": "1209500000.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "14500000.00",
                    "totalRevenue": "1187000000.00",
                    "totalOperatingExpenses": "122000000.00",
                    "costOfRevenue": "1087500000.00",
                    "totalOtherIncomeExpenseNet": "-73000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2013-03-31": {
                    "date": "2013-03-31",
                    "filing_date": "2013-03-31",
                    "currency_symbol": null,
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-94000000.00",
                    "minorityInterest": null,
                    "netIncome": "-113500000.00",
                    "sellingGeneralAdministrative": null,
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "99500000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-21000000.00",
                    "ebitda": "36000000.00",
                    "depreciationAndAmortization": "57000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-21000000.00",
                    "otherOperatingExpenses": "1209500000.00",
                    "interestExpense": null,
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "14500000.00",
                    "totalRevenue": "1187000000.00",
                    "totalOperatingExpenses": "122000000.00",
                    "costOfRevenue": "1087500000.00",
                    "totalOtherIncomeExpenseNet": "-73000000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2025-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "176508000.00",
                    "minorityInterest": "-81990000.00",
                    "netIncome": "66274000.00",
                    "sellingGeneralAdministrative": "105855000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "146822000.00",
                    "reconciledDepreciation": "72415000.00",
                    "ebit": "246534000.00",
                    "ebitda": "318949000.00",
                    "depreciationAndAmortization": "72415000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "62348000.00",
                    "otherOperatingExpenses": "809581000.00",
                    "interestExpense": "70026000.00",
                    "taxProvision": "28244000.00",
                    "interestIncome": "46205000.00",
                    "netInterestIncome": "-26134000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "28244000.00",
                    "totalRevenue": "871929000.00",
                    "totalOperatingExpenses": "84474000.00",
                    "costOfRevenue": "725107000.00",
                    "totalOtherIncomeExpenseNet": "114160000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "148264000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2024-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "674639000.00",
                    "minorityInterest": "-36414000.00",
                    "netIncome": "597673000.00",
                    "sellingGeneralAdministrative": "84145000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "143787000.00",
                    "reconciledDepreciation": "93437000.00",
                    "ebit": "178985000.00",
                    "ebitda": "272422000.00",
                    "depreciationAndAmortization": "93437000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "47505000.00",
                    "otherOperatingExpenses": "703799000.00",
                    "interestExpense": "85661000.00",
                    "taxProvision": "40552000.00",
                    "interestIncome": "32024000.00",
                    "netInterestIncome": "-70036000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "40552000.00",
                    "totalRevenue": "751304000.00",
                    "totalOperatingExpenses": "96282000.00",
                    "costOfRevenue": "607517000.00",
                    "totalOtherIncomeExpenseNet": "627134000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "52772000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2023-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": "15607000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-185749000.00",
                    "minorityInterest": "-25030000.00",
                    "netIncome": "-235978000.00",
                    "sellingGeneralAdministrative": "58372000.00",
                    "sellingAndMarketingExpenses": "22131000.00",
                    "grossProfit": "197484000.00",
                    "reconciledDepreciation": "90939000.00",
                    "ebit": "133463000.00",
                    "ebitda": "224402000.00",
                    "depreciationAndAmortization": "90939000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "42563000.00",
                    "otherOperatingExpenses": "649233000.00",
                    "interestExpense": "52306000.00",
                    "taxProvision": "25199000.00",
                    "interestIncome": "36754000.00",
                    "netInterestIncome": "-25895000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "25199000.00",
                    "totalRevenue": "691796000.00",
                    "totalOperatingExpenses": "154921000.00",
                    "costOfRevenue": "494312000.00",
                    "totalOtherIncomeExpenseNet": "-228312000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "55958000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2022-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": "15186000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "388000000.00",
                    "minorityInterest": "-37000000.00",
                    "netIncome": "312652000.00",
                    "sellingGeneralAdministrative": "92096000.00",
                    "sellingAndMarketingExpenses": "7904000.00",
                    "grossProfit": "100000000.00",
                    "reconciledDepreciation": "63000000.00",
                    "ebit": "435181000.00",
                    "ebitda": "498057000.00",
                    "depreciationAndAmortization": "62876000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "3000000.00",
                    "otherOperatingExpenses": "571000000.00",
                    "interestExpense": "50000000.00",
                    "taxProvision": "38000000.00",
                    "interestIncome": "45000000.00",
                    "netInterestIncome": "-5000000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "38000000.00",
                    "totalRevenue": "574000000.00",
                    "totalOperatingExpenses": "97000000.00",
                    "costOfRevenue": "474000000.00",
                    "totalOtherIncomeExpenseNet": "384814000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "350000000.00",
                    "netIncomeApplicableToCommonShares": "312652000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2021-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": "1566000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "879642000.00",
                    "minorityInterest": "54956000.00",
                    "netIncome": "930273000.00",
                    "sellingGeneralAdministrative": "72352000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "98349000.00",
                    "reconciledDepreciation": "57640000.00",
                    "ebit": "931566000.00",
                    "ebitda": "989206000.00",
                    "depreciationAndAmortization": "57640000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "22541000.00",
                    "otherOperatingExpenses": "464470000.00",
                    "interestExpense": "51924000.00",
                    "taxProvision": "4325000.00",
                    "interestIncome": "167000.00",
                    "netInterestIncome": "-135807000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "4325000.00",
                    "totalRevenue": "487763000.00",
                    "totalOperatingExpenses": "75056000.00",
                    "costOfRevenue": "389414000.00",
                    "totalOtherIncomeExpenseNet": "857101000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "875317000.00",
                    "netIncomeApplicableToCommonShares": "930273000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": "1998000.00",
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "501000000.00",
                    "minorityInterest": "209185000.00",
                    "netIncome": "507106000.00",
                    "sellingGeneralAdministrative": "36707000.00",
                    "sellingAndMarketingExpenses": "13293000.00",
                    "grossProfit": "71000000.00",
                    "reconciledDepreciation": "34171000.00",
                    "ebit": "35240000.00",
                    "ebitda": "69411000.00",
                    "depreciationAndAmortization": "34171000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "67000000.00",
                    "otherOperatingExpenses": "363000000.00",
                    "interestExpense": "51000000.00",
                    "taxProvision": "4698000.00",
                    "interestIncome": "14291000.00",
                    "netInterestIncome": "-23369000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "5000000.00",
                    "totalRevenue": "386000000.00",
                    "totalOperatingExpenses": "48000000.00",
                    "costOfRevenue": "315000000.00",
                    "totalOtherIncomeExpenseNet": "477434000.00",
                    "discontinuedOperations": "8476000.00",
                    "netIncomeFromContinuingOps": "495749000.00",
                    "netIncomeApplicableToCommonShares": "507106000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-5536000.00",
                    "minorityInterest": "88436000.00",
                    "netIncome": "-13359000.00",
                    "sellingGeneralAdministrative": "34489000.00",
                    "sellingAndMarketingExpenses": "1947000.00",
                    "grossProfit": "86296000.00",
                    "reconciledDepreciation": "32092000.00",
                    "ebit": "42569000.00",
                    "ebitda": "74661000.00",
                    "depreciationAndAmortization": "32092000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "42569000.00",
                    "otherOperatingExpenses": "312469000.00",
                    "interestExpense": "22420000.00",
                    "taxProvision": "16675000.00",
                    "interestIncome": "17679000.00",
                    "netInterestIncome": "-5539000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "16675000.00",
                    "totalRevenue": "373473000.00",
                    "totalOperatingExpenses": "25292000.00",
                    "costOfRevenue": "287177000.00",
                    "totalOtherIncomeExpenseNet": "-61510000.00",
                    "discontinuedOperations": "24653000.00",
                    "netIncomeFromContinuingOps": "-22211000.00",
                    "netIncomeApplicableToCommonShares": "-13359000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2018-12-31": {
                    "date": "2018-12-31",
                    "filing_date": "2018-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "461968000.00",
                    "minorityInterest": "66695000.00",
                    "netIncome": "434213000.00",
                    "sellingGeneralAdministrative": "33038000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "74688000.00",
                    "reconciledDepreciation": "30416000.00",
                    "ebit": "531009000.00",
                    "ebitda": "561425000.00",
                    "depreciationAndAmortization": "30416000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "531009000.00",
                    "otherOperatingExpenses": "261405000.00",
                    "interestExpense": "30382000.00",
                    "taxProvision": "11499000.00",
                    "interestIncome": "27020000.00",
                    "netInterestIncome": "-2919000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "11499000.00",
                    "totalRevenue": "364012000.00",
                    "totalOperatingExpenses": "-27919000.00",
                    "costOfRevenue": "289324000.00",
                    "totalOtherIncomeExpenseNet": "-69041000.00",
                    "discontinuedOperations": "-5631000.00",
                    "netIncomeFromContinuingOps": "450469000.00",
                    "netIncomeApplicableToCommonShares": "434213000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2017-12-31": {
                    "date": "2017-12-31",
                    "filing_date": "2017-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-136000000.00",
                    "minorityInterest": "68229000.00",
                    "netIncome": "237000000.00",
                    "sellingGeneralAdministrative": "55601000.00",
                    "sellingAndMarketingExpenses": "399000.00",
                    "grossProfit": "68000000.00",
                    "reconciledDepreciation": "178461000.00",
                    "ebit": "-75661000.00",
                    "ebitda": "102339000.00",
                    "depreciationAndAmortization": "178000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "42000000.00",
                    "otherOperatingExpenses": "354000000.00",
                    "interestExpense": "70000000.00",
                    "taxProvision": "72809000.00",
                    "interestIncome": "640000.00",
                    "netInterestIncome": "-68353000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "-28758000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "73000000.00",
                    "totalRevenue": "366000000.00",
                    "totalOperatingExpenses": "56000000.00",
                    "costOfRevenue": "298000000.00",
                    "totalOtherIncomeExpenseNet": "-178604000.00",
                    "discontinuedOperations": "476565000.00",
                    "netIncomeFromContinuingOps": "-208445000.00",
                    "netIncomeApplicableToCommonShares": "236590000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2016-12-31": {
                    "date": "2016-12-31",
                    "filing_date": "2016-12-31",
                    "currency_symbol": "ILA",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-335000000.00",
                    "minorityInterest": "212963000.00",
                    "netIncome": "-412000000.00",
                    "sellingGeneralAdministrative": "134070000.00",
                    "sellingAndMarketingExpenses": "12930000.00",
                    "grossProfit": "355000000.00",
                    "reconciledDepreciation": null,
                    "ebit": "-381202000.00",
                    "ebitda": "-209202000.00",
                    "depreciationAndAmortization": "172000000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "152000000.00",
                    "otherOperatingExpenses": "1801000000.00",
                    "interestExpense": "190000000.00",
                    "taxProvision": "59334000.00",
                    "interestIncome": "3703000.00",
                    "netInterestIncome": "-181651000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "72263000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "59000000.00",
                    "totalRevenue": "1874000000.00",
                    "totalOperatingExpenses": "282000000.00",
                    "costOfRevenue": "1519000000.00",
                    "totalOtherIncomeExpenseNet": "-453033000.00",
                    "discontinuedOperations": "35150000.00",
                    "netIncomeFromContinuingOps": "-394002000.00",
                    "netIncomeApplicableToCommonShares": "-411937000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2015-12-31": {
                    "date": "2015-12-31",
                    "filing_date": "2015-12-31",
                    "currency_symbol": "ILS",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "158270000.00",
                    "minorityInterest": "202341000.00",
                    "netIncome": "72992000.00",
                    "sellingGeneralAdministrative": "94693000.00",
                    "sellingAndMarketingExpenses": "9130000.00",
                    "grossProfit": "315296000.00",
                    "reconciledDepreciation": null,
                    "ebit": "66532000.00",
                    "ebitda": "186579000.00",
                    "depreciationAndAmortization": "120047000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "455845000.00",
                    "otherOperatingExpenses": "1084671000.00",
                    "interestExpense": "124228000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": "6541000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "62378000.00",
                    "totalRevenue": "1289068000.00",
                    "totalOperatingExpenses": "110899000.00",
                    "costOfRevenue": "973772000.00",
                    "totalOtherIncomeExpenseNet": "-212706000.00",
                    "discontinuedOperations": "72781000.00",
                    "netIncomeFromContinuingOps": "23111000.00",
                    "netIncomeApplicableToCommonShares": "72992000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2014-12-31": {
                    "date": "2014-12-31",
                    "filing_date": "2014-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "109274000.00",
                    "minorityInterest": "207207000.00",
                    "netIncome": "467538000.00",
                    "sellingGeneralAdministrative": "123394000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "290655000.00",
                    "reconciledDepreciation": null,
                    "ebit": "159421000.00",
                    "ebitda": "347592000.00",
                    "depreciationAndAmortization": "188171000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "374107000.00",
                    "otherOperatingExpenses": "1226663000.00",
                    "interestExpense": "108224000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": "47844000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "90822000.00",
                    "totalRevenue": "1372230000.00",
                    "totalOperatingExpenses": "145088000.00",
                    "costOfRevenue": "1081575000.00",
                    "totalOtherIncomeExpenseNet": "-264833000.00",
                    "discontinuedOperations": "470421000.00",
                    "netIncomeFromContinuingOps": "5933000.00",
                    "netIncomeApplicableToCommonShares": "458161000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2013-12-31": {
                    "date": "2013-12-31",
                    "filing_date": "2013-12-31",
                    "currency_symbol": "",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-54138000.00",
                    "minorityInterest": "237529000.00",
                    "netIncome": "-631140000.00",
                    "sellingGeneralAdministrative": "68753000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "209188000.00",
                    "reconciledDepreciation": null,
                    "ebit": "138809000.00",
                    "ebitda": "377430000.00",
                    "depreciationAndAmortization": "238621000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "136542000.00",
                    "otherOperatingExpenses": "737869000.00",
                    "interestExpense": "67741000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "49291000.00",
                    "totalRevenue": "873394000.00",
                    "totalOperatingExpenses": "73663000.00",
                    "costOfRevenue": "664206000.00",
                    "totalOtherIncomeExpenseNet": "-190680000.00",
                    "discontinuedOperations": "-512489000.00",
                    "netIncomeFromContinuingOps": "-103429000.00",
                    "netIncomeApplicableToCommonShares": "-631140000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2012-12-31": {
                    "date": "2012-12-31",
                    "filing_date": "2012-12-31",
                    "currency_symbol": null,
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-9262000.00",
                    "minorityInterest": null,
                    "netIncome": "-452378000.00",
                    "sellingGeneralAdministrative": "65078000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "130896000.00",
                    "reconciledDepreciation": null,
                    "ebit": "26602000.00",
                    "ebitda": "261323000.00",
                    "depreciationAndAmortization": "234721000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "78886000.00",
                    "otherOperatingExpenses": "516113000.00",
                    "interestExpense": "35864000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "21832000.00",
                    "totalRevenue": "577266000.00",
                    "totalOperatingExpenses": "69743000.00",
                    "costOfRevenue": "446370000.00",
                    "totalOtherIncomeExpenseNet": "-88148000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                }
            }
        }
    }
}
Kenon Holdings

1 Year

3 Year

10 Year

Company Information

People

Directors & Officers

Financial Highlights

Valuation Metrics

Shares Statistics

Stock Price History

1 Year Price History

3 Years Price History

10 Years Price History

Financial Charts

Revenue, Net Income & Operating Cash Flow (Yearly)

Revenue, Net Income & Operating Cash Flow (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)

Assistant
