PTLO.US Fundamentals - AlphaKey Financial

People

▼
Directors & Officers

Name	Title	Year Born
Mr. Tony Darden	Chief Operating Officer	1971
Ms. Kelly M. Kaiser	General Counsel & Corporate Secretary	1975
Ms. Jill Francine Waite	Chief People Officer	1978
Mr. Brett A. Patterson	CEO, President & Director	1968
Mr. Kevin Kalicak	CFO, Principal Financial Officer, Principal Accounting Officer &Treasurer	NA
Mr. Keith M. Correia	Chief Information Officer	1972
Mr. Chris Brandon	Vice President of Investor Relations	NA
Sara Wirth	Director of PR & Communications	NA
Ms. Denise Lauer	Chief Marketing Officer	1978
Ms. Jennifer Pecoraro-Striepling	Chief Development Officer	1975
Insider Trading

Open insider trading
Date	Insider Name	Title	Transaction Type	Shares	Price	Value	SEC
Mar 13, 2026	Eugene I Lee Jr	N/A	Purchase	286.00K	$5.18	$1.48M	SEC
Aug 11, 2025	Michael Osanloo	N/A	Purchase	2.00K	$8.00	$16.00K	SEC
Aug 08, 2025	Michael Osanloo	N/A	Purchase	11.32K	$7.42	$83.99K	SEC
Aug 07, 2025	Eugene I Lee Jr	N/A	Purchase	130.25K	$7.68	$1.00M	SEC
Aug 07, 2025	Kelly M Kaiser	N/A	Purchase	27.00K	$7.68	$207.36K	SEC
Aug 07, 2025	Michelle Greig Hook	N/A	Purchase	40.00K	$7.67	$306.80K	SEC
May 19, 2025	Berkshire Partners Llc	N/A	Sale	10.00M	$12.23	$122.30M	SEC
Shareholders

▼
Institutional Holders

Holder Name	Shares	Date Reported	% Out	Value	% Change
BlackRock Inc	4.91M	Jun 30, 2026	6.77%	$0.00	-4.11%
Orbis Allan Gray Ltd	4.17M	Jun 30, 2026	5.75%	$0.07	-40.99%
Engaged Capital LLC	3.44M	Jun 30, 2026	4.75%	$4.99	0.00%
Citadel Advisors Llc	3.15M	Jun 30, 2026	4.34%	$0.00	469.54%
Vanguard Capital Management, LLC	3.07M	Jun 30, 2026	4.23%	$0.00	0.86%
Marshall Wace Asset Management Ltd	2.34M	Jun 30, 2026	3.23%	$0.01	38.02%
Zuckerman Investment Group, LLC	2.05M	Jun 30, 2026	2.83%	$0.82	-0.60%
Geode Capital Management, LLC	1.81M	Jun 30, 2026	2.50%	$0.00	8.64%
State Street Corp	1.45M	Jun 30, 2026	2.01%	$0.00	12.94%
The Goldman Sachs Group Inc	1.42M	Jun 30, 2026	1.96%	$0.00	43.95%
Blair William & Co	1.24M	Jun 30, 2026	1.71%	$0.02	11.64%
Millennium Management LLC	1.23M	Jun 30, 2026	1.70%	$0.00	97.87%
AQR Capital Management LLC	1.08M	Jun 30, 2026	1.49%	$0.00	251.27%
Berkshire Partners LLC	1.05M	Jun 30, 2026	1.44%	$100.00	0.00%
Morgan Stanley - Brokerage Accounts	736.16K	Jun 30, 2026	1.02%	$0.00	20.49%
Hotchkis & Wiley Capital Management LLC	734.34K	Jun 30, 2026	1.01%	$0.01	21.96%
Vanguard Portfolio Management, LLC	705.10K	Jun 30, 2026	0.97%	$0.00	13.40%
Susquehanna International Group, LLP	636.67K	Jun 30, 2026	0.88%	$0.00	-19.84%
Charles Schwab Investment Management Inc	635.07K	Jun 30, 2026	0.88%	$0.00	0.71%
Northern Trust Corp	552.98K	Jun 30, 2026	0.76%	$0.00	5.97%
Fund Holdings

Rank	Holder Name	Shares Held	% of Shares	Change	Date Reported
1	Orbis SICAV Global Bal Instl Inv	2.49M	3.43%	▲ 0.00%	Mar 31, 2026
2	Vanguard MStar Total Stk Mkt Idx Invest	2.15M	2.96%	▲ 0.00%	Sep 30, 2026
3	iShares Russell 2000 ETF	1.70M	2.35%	▼ 0.41%	Oct 29, 2026
4	Orbis OEIC Global Balanced Fixed Fee	914.70K	1.26%	▲ 0.00%	Apr 30, 2026
5	Fidelity Small Cap Index	733.40K	1.01%	▲ 0.19%	Jul 31, 2026
6	Goldman Sachs Small Cp Val Insghts Instl	714.25K	0.99%	▲ 194.97%	Jul 31, 2026
7	iShares Russell 2000 Value ETF	635.06K	0.88%	▼ 0.31%	Oct 28, 2026
8	Goldman Sachs Small Cap Eq Insghts Instl	480.13K	0.66%	▲ 187.75%	Jul 31, 2026
9	Vanguard Russell 2000 ETF	389.50K	0.54%	▲ 0.72%	Sep 30, 2026
10	Schwab US Small-Cap ETF™	389.29K	0.54%	▲ 0.00%	Oct 30, 2026
Financial Highlights

▼
Market Cap: $377.82M
EBITDA: $76.97M
P/E Ratio: $27.42
Book Value: $6.62
Earnings/Share: $0.19
Profit Margin: 1.85%
Operating Margin: 8.44%
ROA (TTM): 1.80%
ROE (TTM): 2.75%
Revenue (TTM): $748.75M
Revenue/Share (TTM): $10.39
Earnings Growth (YOY): -25.00%
Revenue Growth (YOY): 5.60%
Valuation Metrics

Enterprise Value: $1.05B
Trailing P/E: 27.42
Forward P/E: 16.21
Shares Statistics

Shares Outstanding: 72.52M
Shares Float: 67.56M
% Insiders: 7.85%
% Institutions: 67.33%
Shares Short: 9.64M
Shares Short (Prior Month): 10.51M
Short Ratio: 5.01
Short % Float: 14.24%
Stock Price History

▼
Open price histogram
1 Year Price History

3 Years Price History

10 Years Price History

Max Price History

Financial Charts

▼
Open balance sheet Open capital intensity Download Financials (Excel)
Revenue, Net Income & Operating Cash Flow (Yearly)

Change % vs Prior Year

Revenue, Net Income & Operating Cash Flow (Quarterly)

Change % vs Prior Quarter

Operating Expenses (Yearly)

Operating Expenses (Quarterly)

Balance Sheet (Yearly)

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
$732.07M
Cost of Goods Sold
adjust
$-443.40M
Gross Profit
subtotal
$288.67M
SG&A
adjust
$-117.77M
Other Operating Expense
adjust
$-119.70M
Operating Income
subtotal
$51.20M
Other / Non-Operating Items
adjust
$-31.86M
Net Income
subtotal
$19.35M
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": "PTLO",
        "Type": "Common Stock",
        "Name": "Portillo's Inc",
        "Exchange": "NASDAQ",
        "OperatingMIC": "XNAS",
        "CurrencyCode": "USD",
        "CurrencyName": "US Dollar",
        "CurrencySymbol": "$",
        "CountryName": "USA",
        "CountryISO": "US",
        "OpenFigi": "BBG012YL5W13",
        "ISIN": null,
        "LEI": null,
        "PrimaryTicker": "PTLO.US",
        "CUSIP": null,
        "CIK": "0001871509",
        "EmployerIdNumber": null,
        "FiscalYearEnd": "December",
        "IPODate": "2021-10-21",
        "InternationalDomestic": null,
        "Sector": "Consumer Cyclical",
        "Industry": "Restaurants",
        "GicSector": "Consumer Discretionary",
        "GicGroup": "Consumer Services",
        "GicIndustry": "Hotels, Restaurants & Leisure",
        "GicSubIndustry": "Restaurants",
        "HomeCategory": null,
        "IsDelisted": false,
        "Description": "Portillo's Inc. owns and operates fast casual restaurants in the United States. The company offers Chicago-style hot dogs and sausages, Italian beef sandwiches, char-grilled burgers, chopped salads, crinkle-cut and cheese fries, homemade chocolate cakes, and chocolate cake shake. It also operates a food truck under The Beef Bus name; and a ghost kitchen. In addition, the company provides delivery services through its application and website, as well as third-party delivery platforms. Further, it sells gift cards. Portillo's Inc. was founded in 1963 and is based in Oak Brook, Illinois.",
        "Address": "2001 Spring Road, Oak Brook, IL, United States, 60523",
        "AddressData": {
            "Street": "2001 Spring Road",
            "City": "Oak Brook",
            "State": "IL",
            "Country": "United States",
            "ZIP": "60523"
        },
        "Listings": [],
        "Officers": [
            {
                "Name": "Mr. Tony  Darden",
                "Title": "Chief Operating Officer",
                "YearBorn": "1971"
            },
            {
                "Name": "Ms. Kelly M. Kaiser",
                "Title": "General Counsel & Corporate Secretary",
                "YearBorn": "1975"
            },
            {
                "Name": "Ms. Jill Francine Waite",
                "Title": "Chief People Officer",
                "YearBorn": "1978"
            },
            {
                "Name": "Mr. Brett A. Patterson",
                "Title": "CEO, President & Director",
                "YearBorn": "1968"
            },
            {
                "Name": "Mr. Kevin  Kalicak",
                "Title": "CFO, Principal Financial Officer, Principal Accounting Officer &Treasurer",
                "YearBorn": "NA"
            },
            {
                "Name": "Mr. Keith M. Correia",
                "Title": "Chief Information Officer",
                "YearBorn": "1972"
            },
            {
                "Name": "Mr. Chris  Brandon",
                "Title": "Vice President of Investor Relations",
                "YearBorn": "NA"
            },
            {
                "Name": "Sara  Wirth",
                "Title": "Director of PR & Communications",
                "YearBorn": "NA"
            },
            {
                "Name": "Ms. Denise  Lauer",
                "Title": "Chief Marketing Officer",
                "YearBorn": "1978"
            },
            {
                "Name": "Ms. Jennifer  Pecoraro-Striepling",
                "Title": "Chief Development Officer",
                "YearBorn": "1975"
            }
        ],
        "Phone": "630 954 3773",
        "WebURL": "https://www.portillos.com",
        "LogoURL": "/img/logos/US/PTLO.png",
        "FullTimeEmployees": 7890,
        "UpdatedAt": "2026-11-04"
    },
    "Highlights": {
        "MarketCapitalization": 377822336,
        "MarketCapitalizationMln": 377.8223,
        "EBITDA": 76974000,
        "PERatio": 27.4211,
        "PEGRatio": null,
        "WallStreetTargetPrice": 5.9444,
        "BookValue": 6.622,
        "DividendShare": null,
        "DividendYield": null,
        "EarningsShare": 0.19,
        "EPSEstimateCurrentYear": 0.1475,
        "EPSEstimateNextYear": 0.2139,
        "EPSEstimateNextQuarter": 0.0379,
        "EPSEstimateCurrentQuarter": 0.0888,
        "MostRecentQuarter": "2026-06-30",
        "ProfitMargin": 0.0185,
        "OperatingMarginTTM": 0.0844,
        "ReturnOnAssetsTTM": 0.018,
        "ReturnOnEquityTTM": 0.0275,
        "RevenueTTM": 748750016,
        "RevenuePerShareTTM": 10.388,
        "QuarterlyRevenueGrowthYOY": 0.056,
        "GrossProfitTTM": 155356000,
        "DilutedEpsTTM": 0.19,
        "QuarterlyEarningsGrowthYOY": -0.25
    },
    "Valuation": {
        "TrailingPE": 27.4211,
        "ForwardPE": 16.2075,
        "PriceSalesTTM": 0.5046,
        "PriceBookMRQ": 0.7839,
        "EnterpriseValue": 1045781752,
        "EnterpriseValueRevenue": 1.3977,
        "EnterpriseValueEbitda": 15.6137
    },
    "SharesStats": {
        "SharesOutstanding": 72518678,
        "SharesFloat": 67562752,
        "PercentInsiders": 7.85,
        "PercentInstitutions": 67.33,
        "SharesShort": 9641514,
        "SharesShortPriorMonth": 10511530,
        "ShortRatio": 5.01,
        "ShortPercentOutstanding": null,
        "ShortPercentFloat": 0.1424
    },
    "Technicals": {
        "Beta": 1.536,
        "52WeekHigh": 6.69,
        "52WeekLow": 3.29,
        "50DayMA": 4.2021,
        "200DayMA": 4.8273,
        "SharesShort": 9641514,
        "SharesShortPriorMonth": 10511530,
        "ShortRatio": 5.01,
        "ShortPercent": 0.1424
    },
    "SplitsDividends": {
        "ForwardAnnualDividendRate": 0,
        "ForwardAnnualDividendYield": 0,
        "PayoutRatio": 0,
        "DividendDate": null,
        "ExDividendDate": null,
        "LastSplitFactor": "",
        "LastSplitDate": "0000-00-00",
        "NumberDividendsByYear": []
    },
    "AnalystRatings": {
        "Rating": 3.5,
        "TargetPrice": 5.9444,
        "StrongBuy": 3,
        "Buy": 0,
        "Hold": 9,
        "Sell": 0,
        "StrongSell": 0
    },
    "Holders": {
        "Institutions": [
            {
                "name": "BlackRock Inc",
                "date": "2026-06-30",
                "totalShares": 6.7686,
                "totalAssets": 0.0004,
                "currentShares": 4907534,
                "change": -210200,
                "change_p": -4.1073
            },
            {
                "name": "Orbis Allan Gray Ltd",
                "date": "2026-06-30",
                "totalShares": 5.7531,
                "totalAssets": 0.068,
                "currentShares": 4171276,
                "change": -2896948,
                "change_p": -40.9855
            },
            {
                "name": "Engaged Capital LLC",
                "date": "2026-06-30",
                "totalShares": 4.7486,
                "totalAssets": 4.9896,
                "currentShares": 3442990,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Citadel Advisors Llc",
                "date": "2026-06-30",
                "totalShares": 4.3447,
                "totalAssets": 0.0017,
                "currentShares": 3150113,
                "change": 2597013,
                "change_p": 469.5377
            },
            {
                "name": "Vanguard Capital Management, LLC",
                "date": "2026-06-30",
                "totalShares": 4.2283,
                "totalAssets": 0.0003,
                "currentShares": 3065726,
                "change": 26173,
                "change_p": 0.8611
            },
            {
                "name": "Marshall Wace Asset Management Ltd",
                "date": "2026-06-30",
                "totalShares": 3.2296,
                "totalAssets": 0.0088,
                "currentShares": 2341610,
                "change": 645050,
                "change_p": 38.0211
            },
            {
                "name": "Zuckerman Investment Group, LLC",
                "date": "2026-06-30",
                "totalShares": 2.827,
                "totalAssets": 0.8216,
                "currentShares": 2049697,
                "change": -12427,
                "change_p": -0.6026
            },
            {
                "name": "Geode Capital Management, LLC",
                "date": "2026-06-30",
                "totalShares": 2.5023,
                "totalAssets": 0.0005,
                "currentShares": 1814316,
                "change": 144298,
                "change_p": 8.6405
            },
            {
                "name": "State Street Corp",
                "date": "2026-06-30",
                "totalShares": 2.0056,
                "totalAssets": 0.0002,
                "currentShares": 1454163,
                "change": 166617,
                "change_p": 12.9407
            },
            {
                "name": "The Goldman Sachs Group Inc",
                "date": "2026-06-30",
                "totalShares": 1.9599,
                "totalAssets": 0.0006,
                "currentShares": 1421040,
                "change": 433889,
                "change_p": 43.9537
            },
            {
                "name": "Blair William & Co",
                "date": "2026-06-30",
                "totalShares": 1.7137,
                "totalAssets": 0.0153,
                "currentShares": 1242512,
                "change": 129590,
                "change_p": 11.6441
            },
            {
                "name": "Millennium Management LLC",
                "date": "2026-06-30",
                "totalShares": 1.6959,
                "totalAssets": 0.0021,
                "currentShares": 1229588,
                "change": 608172,
                "change_p": 97.8687
            },
            {
                "name": "AQR Capital Management LLC",
                "date": "2026-06-30",
                "totalShares": 1.4895,
                "totalAssets": 0.0018,
                "currentShares": 1079932,
                "change": 772499,
                "change_p": 251.2739
            },
            {
                "name": "Berkshire Partners LLC",
                "date": "2026-06-30",
                "totalShares": 1.4422,
                "totalAssets": 100,
                "currentShares": 1045630,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Morgan Stanley - Brokerage Accounts",
                "date": "2026-06-30",
                "totalShares": 1.0153,
                "totalAssets": 0.0002,
                "currentShares": 736160,
                "change": 125169,
                "change_p": 20.4862
            },
            {
                "name": "Hotchkis & Wiley Capital Management LLC",
                "date": "2026-06-30",
                "totalShares": 1.0128,
                "totalAssets": 0.0101,
                "currentShares": 734340,
                "change": 132200,
                "change_p": 21.955
            },
            {
                "name": "Vanguard Portfolio Management, LLC",
                "date": "2026-06-30",
                "totalShares": 0.9725,
                "totalAssets": 0.0002,
                "currentShares": 705095,
                "change": 83336,
                "change_p": 13.4033
            },
            {
                "name": "Susquehanna International Group, LLP",
                "date": "2026-06-30",
                "totalShares": 0.8781,
                "totalAssets": 0.0002,
                "currentShares": 636666,
                "change": -157552,
                "change_p": -19.8374
            },
            {
                "name": "Charles Schwab Investment Management Inc",
                "date": "2026-06-30",
                "totalShares": 0.8759,
                "totalAssets": 0.0004,
                "currentShares": 635068,
                "change": 4489,
                "change_p": 0.7119
            },
            {
                "name": "Northern Trust Corp",
                "date": "2026-06-30",
                "totalShares": 0.7627,
                "totalAssets": 0.0003,
                "currentShares": 552977,
                "change": 31161,
                "change_p": 5.9716
            }
        ],
        "Funds": [
            {
                "name": "Orbis SICAV Global Bal Instl Inv",
                "date": "2026-03-31",
                "totalShares": 3.4274,
                "totalAssets": 0.1913,
                "currentShares": 2485051,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Vanguard MStar Total Stk Mkt Idx Invest",
                "date": "2026-09-30",
                "totalShares": 2.9623,
                "totalAssets": 0.0003,
                "currentShares": 2147844,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "iShares Russell 2000 ETF",
                "date": "2026-10-29",
                "totalShares": 2.3497,
                "totalAssets": 0.011,
                "currentShares": 1703634,
                "change": -6930,
                "change_p": -0.4051
            },
            {
                "name": "Orbis OEIC Global Balanced Fixed Fee",
                "date": "2026-04-30",
                "totalShares": 1.2616,
                "totalAssets": 0.1902,
                "currentShares": 914702,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Fidelity Small Cap Index",
                "date": "2026-07-31",
                "totalShares": 1.0115,
                "totalAssets": 0.0098,
                "currentShares": 733403,
                "change": 1360,
                "change_p": 0.1858
            },
            {
                "name": "Goldman Sachs Small Cp Val Insghts Instl",
                "date": "2026-07-31",
                "totalShares": 0.9851,
                "totalAssets": 0.2468,
                "currentShares": 714254,
                "change": 472111,
                "change_p": 194.972
            },
            {
                "name": "iShares Russell 2000 Value ETF",
                "date": "2026-10-28",
                "totalShares": 0.8759,
                "totalAssets": 0.0203,
                "currentShares": 635055,
                "change": -1948,
                "change_p": -0.3058
            },
            {
                "name": "Goldman Sachs Small Cap Eq Insghts Instl",
                "date": "2026-07-31",
                "totalShares": 0.6622,
                "totalAssets": 0.2163,
                "currentShares": 480132,
                "change": 313274,
                "change_p": 187.7489
            },
            {
                "name": "Vanguard Russell 2000 ETF",
                "date": "2026-09-30",
                "totalShares": 0.5372,
                "totalAssets": 0.0078,
                "currentShares": 389496,
                "change": 2794,
                "change_p": 0.7225
            },
            {
                "name": "Schwab US Small-Cap ETF\u2122",
                "date": "2026-10-30",
                "totalShares": 0.5369,
                "totalAssets": 0.0086,
                "currentShares": 389290,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Fidelity Extended Market Index",
                "date": "2026-08-31",
                "totalShares": 0.5178,
                "totalAssets": 0.0043,
                "currentShares": 375456,
                "change": 14679,
                "change_p": 4.0687
            },
            {
                "name": "GS US Sm Cp CORE Eq Base Inc USD Snap",
                "date": "2026-08-31",
                "totalShares": 0.452,
                "totalAssets": 0.1471,
                "currentShares": 327713,
                "change": -65582,
                "change_p": -16.675
            },
            {
                "name": "EA Bridgeway Omni Small-Cap Value ETF",
                "date": "2026-10-29",
                "totalShares": 0.4199,
                "totalAssets": 0.0608,
                "currentShares": 304479,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Vanguard Consumer Discretionary ETF",
                "date": "2026-09-30",
                "totalShares": 0.3443,
                "totalAssets": 0.0143,
                "currentShares": 249661,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Invesco RAFI US 1500 Small-Mid ETF",
                "date": "2026-10-30",
                "totalShares": 0.3322,
                "totalAssets": 0.044,
                "currentShares": 240832,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Hotchkis & Wiley Sm Cp Divers Val I",
                "date": "2026-08-31",
                "totalShares": 0.2684,
                "totalAssets": 0.0993,
                "currentShares": 194600,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Dimensional US Small Cap Value ETF",
                "date": "2026-09-24",
                "totalShares": 0.2468,
                "totalAssets": 0.008,
                "currentShares": 178924,
                "change": 13057,
                "change_p": 7.872
            },
            {
                "name": "Victory Integrity Discovery Y",
                "date": "2026-09-30",
                "totalShares": 0.2393,
                "totalAssets": 0.4998,
                "currentShares": 173500,
                "change": 68500,
                "change_p": 65.2381
            },
            {
                "name": "Schwab Small Cap Index",
                "date": "2026-09-30",
                "totalShares": 0.2281,
                "totalAssets": 0.008,
                "currentShares": 165391,
                "change": 0,
                "change_p": 0
            },
            {
                "name": "Stt Strt SPDR\u00ae Russell2000 US SmCapETF",
                "date": "2026-09-30",
                "totalShares": 0.181,
                "totalAssets": 0.009,
                "currentShares": 131213,
                "change": -9138,
                "change_p": -6.5108
            }
        ]
    },
    "InsiderTransactions": [
        {
            "date": "2026-03-13",
            "ownerCik": null,
            "ownerName": "Eugene I Lee Jr",
            "transactionDate": "2026-03-13",
            "transactionCode": "P",
            "transactionAmount": 286000,
            "transactionPrice": 5.18,
            "transactionAcquiredDisposed": "A",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1242843/000124284326000004/xslF345X05/wk-form4_1773440101.xml"
        },
        {
            "date": "2025-08-11",
            "ownerCik": null,
            "ownerName": "Michael Osanloo",
            "transactionDate": "2025-08-11",
            "transactionCode": "P",
            "transactionAmount": 2000,
            "transactionPrice": 8,
            "transactionAcquiredDisposed": "A",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1432086/000187150925000130/xslF345X05/wk-form4_1754948835.xml"
        },
        {
            "date": "2025-08-08",
            "ownerCik": null,
            "ownerName": "Michael Osanloo",
            "transactionDate": "2025-08-08",
            "transactionCode": "P",
            "transactionAmount": 11320,
            "transactionPrice": 7.42,
            "transactionAcquiredDisposed": "A",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1432086/000187150925000130/xslF345X05/wk-form4_1754948835.xml"
        },
        {
            "date": "2025-08-07",
            "ownerCik": null,
            "ownerName": "Eugene I Lee Jr",
            "transactionDate": "2025-08-07",
            "transactionCode": "P",
            "transactionAmount": 130250,
            "transactionPrice": 7.68,
            "transactionAcquiredDisposed": "A",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1242843/000187150925000128/xslF345X05/wk-form4_1754685925.xml"
        },
        {
            "date": "2025-08-07",
            "ownerCik": null,
            "ownerName": "Kelly M Kaiser",
            "transactionDate": "2025-08-07",
            "transactionCode": "P",
            "transactionAmount": 27000,
            "transactionPrice": 7.68,
            "transactionAcquiredDisposed": "A",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1871509/000187150925000126/xslF345X05/wk-form4_1754685808.xml"
        },
        {
            "date": "2025-08-07",
            "ownerCik": null,
            "ownerName": "Michelle Greig Hook",
            "transactionDate": "2025-08-07",
            "transactionCode": "P",
            "transactionAmount": 40000,
            "transactionPrice": 7.67,
            "transactionAcquiredDisposed": "A",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1871509/000187150925000127/xslF345X05/wk-form4_1754685862.xml"
        },
        {
            "date": "2025-05-19",
            "ownerCik": null,
            "ownerName": "Berkshire Partners Llc",
            "transactionDate": "2025-05-19",
            "transactionCode": "S",
            "transactionAmount": 10000000,
            "transactionPrice": 12.23,
            "transactionAcquiredDisposed": "D",
            "postTransactionAmount": null,
            "secLink": "http://www.sec.gov/Archives/edgar/data/1312988/000095017025076001/xslF345X05/ownership.xml"
        }
    ],
    "outstandingShares": {
        "annual": [
            {
                "date": "2026",
                "dateFormatted": "2026-12-31",
                "sharesMln": "73.1710",
                "shares": 73171000
            },
            {
                "date": "2025",
                "dateFormatted": "2025-12-31",
                "sharesMln": "71.0868",
                "shares": 71086800
            },
            {
                "date": "2024",
                "dateFormatted": "2024-12-31",
                "sharesMln": "65.8856",
                "shares": 65885600
            },
            {
                "date": "2023",
                "dateFormatted": "2023-12-31",
                "sharesMln": "58.6352",
                "shares": 58635200
            },
            {
                "date": "2022",
                "dateFormatted": "2022-12-31",
                "sharesMln": "48.4381",
                "shares": 48438100
            },
            {
                "date": "2021",
                "dateFormatted": "2021-12-31",
                "sharesMln": "35.8072",
                "shares": 35807200
            },
            {
                "date": "2020",
                "dateFormatted": "2020-12-31",
                "sharesMln": "33.5672",
                "shares": 33567200
            },
            {
                "date": "2019",
                "dateFormatted": "2019-12-31",
                "sharesMln": "51.0000",
                "shares": 51000000
            }
        ],
        "quarterly": [
            {
                "date": "2026-Q2",
                "dateFormatted": "2026-06-30",
                "sharesMln": "73.1710",
                "shares": 73171000
            },
            {
                "date": "2026-Q1",
                "dateFormatted": "2026-03-31",
                "sharesMln": "72.0764",
                "shares": 72076400
            },
            {
                "date": "2025-Q4",
                "dateFormatted": "2025-12-31",
                "sharesMln": "71.0868",
                "shares": 71086800
            },
            {
                "date": "2025-Q3",
                "dateFormatted": "2025-09-30",
                "sharesMln": "73.9737",
                "shares": 73973700
            },
            {
                "date": "2025-Q2",
                "dateFormatted": "2025-06-30",
                "sharesMln": "69.8678",
                "shares": 69867800
            },
            {
                "date": "2025-Q1",
                "dateFormatted": "2025-03-31",
                "sharesMln": "66.4685",
                "shares": 66468500.00000001
            },
            {
                "date": "2024-Q4",
                "dateFormatted": "2024-12-31",
                "sharesMln": "65.8856",
                "shares": 65885600
            },
            {
                "date": "2024-Q3",
                "dateFormatted": "2024-09-30",
                "sharesMln": "64.8946",
                "shares": 64894600
            },
            {
                "date": "2024-Q2",
                "dateFormatted": "2024-06-30",
                "sharesMln": "64.6087",
                "shares": 64608700
            },
            {
                "date": "2024-Q1",
                "dateFormatted": "2024-03-31",
                "sharesMln": "60.4940",
                "shares": 60494000
            },
            {
                "date": "2023-Q4",
                "dateFormatted": "2023-12-31",
                "sharesMln": "58.6352",
                "shares": 58635200
            },
            {
                "date": "2023-Q3",
                "dateFormatted": "2023-09-30",
                "sharesMln": "58.7678",
                "shares": 58767800
            },
            {
                "date": "2023-Q2",
                "dateFormatted": "2023-06-30",
                "sharesMln": "58.5501",
                "shares": 58550100
            },
            {
                "date": "2023-Q1",
                "dateFormatted": "2023-03-31",
                "sharesMln": "49.5991",
                "shares": 49599100
            },
            {
                "date": "2022-Q4",
                "dateFormatted": "2022-12-31",
                "sharesMln": "48.4381",
                "shares": 48438100
            },
            {
                "date": "2022-Q3",
                "dateFormatted": "2022-09-30",
                "sharesMln": "42.6252",
                "shares": 42625200
            },
            {
                "date": "2022-Q2",
                "dateFormatted": "2022-06-30",
                "sharesMln": "39.6871",
                "shares": 39687100
            },
            {
                "date": "2022-Q1",
                "dateFormatted": "2022-03-31",
                "sharesMln": "39.9441",
                "shares": 39944100
            },
            {
                "date": "2021-Q4",
                "dateFormatted": "2021-12-31",
                "sharesMln": "35.8072",
                "shares": 35807200
            },
            {
                "date": "2021-Q3",
                "dateFormatted": "2021-09-30",
                "sharesMln": "33.5672",
                "shares": 33567200
            },
            {
                "date": "2021-Q2",
                "dateFormatted": "2021-06-30",
                "sharesMln": "33.5672",
                "shares": 33567200
            },
            {
                "date": "2021-Q1",
                "dateFormatted": "2021-03-31",
                "sharesMln": "33.5672",
                "shares": 33567200
            },
            {
                "date": "2020-Q4",
                "dateFormatted": "2020-12-31",
                "sharesMln": "33.5672",
                "shares": 33567200
            },
            {
                "date": "2020-Q3",
                "dateFormatted": "2020-09-30",
                "sharesMln": "33.5672",
                "shares": 33567200
            },
            {
                "date": "2020-Q2",
                "dateFormatted": "2020-06-30",
                "sharesMln": "51.1634",
                "shares": 51163400
            },
            {
                "date": "2020-Q1",
                "dateFormatted": "2020-03-31",
                "sharesMln": "51.1634",
                "shares": 51163400
            }
        ]
    },
    "Earnings": {
        "History": {
            "2026-09-30": {
                "reportDate": "2026-11-05",
                "date": "2026-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": null,
                "epsActual": null,
                "epsEstimate": 0.04,
                "epsDifference": 0,
                "surprisePercent": null
            },
            "2026-06-30": {
                "reportDate": "2026-08-05",
                "date": "2026-06-30",
                "beforeAfterMarket": "AfterMarket",
                "currency": "USD",
                "epsActual": 0.09,
                "epsEstimate": 0.09,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2026-03-31": {
                "reportDate": "2026-05-05",
                "date": "2026-03-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.02,
                "epsEstimate": 0.01,
                "epsDifference": 0.01,
                "surprisePercent": 100
            },
            "2025-12-31": {
                "reportDate": "2026-03-03",
                "date": "2025-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.1654,
                "epsEstimate": 0.0211,
                "epsDifference": 0.1443,
                "surprisePercent": 683.8863
            },
            "2025-09-30": {
                "reportDate": "2025-11-04",
                "date": "2025-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.14,
                "epsEstimate": 0.04,
                "epsDifference": 0.1,
                "surprisePercent": 250
            },
            "2025-06-30": {
                "reportDate": "2025-08-05",
                "date": "2025-06-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.13,
                "epsEstimate": 0.12,
                "epsDifference": 0.01,
                "surprisePercent": 8.3333
            },
            "2025-03-31": {
                "reportDate": "2025-05-06",
                "date": "2025-03-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.06,
                "epsEstimate": 0.05,
                "epsDifference": 0.01,
                "surprisePercent": 20
            },
            "2024-12-31": {
                "reportDate": "2025-02-25",
                "date": "2024-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.17,
                "epsEstimate": 0.02,
                "epsDifference": 0.15,
                "surprisePercent": 750
            },
            "2024-09-30": {
                "reportDate": "2024-11-05",
                "date": "2024-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.11,
                "epsEstimate": 0.06,
                "epsDifference": 0.05,
                "surprisePercent": 83.3333
            },
            "2024-06-30": {
                "reportDate": "2024-08-06",
                "date": "2024-06-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.11,
                "epsEstimate": 0.1,
                "epsDifference": 0.01,
                "surprisePercent": 10
            },
            "2024-03-31": {
                "reportDate": "2024-05-07",
                "date": "2024-03-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.1,
                "epsEstimate": 0.05,
                "epsDifference": 0.05,
                "surprisePercent": 100
            },
            "2023-12-31": {
                "reportDate": "2024-02-27",
                "date": "2023-12-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.13,
                "epsEstimate": 0.04,
                "epsDifference": 0.09,
                "surprisePercent": 225
            },
            "2023-09-30": {
                "reportDate": "2023-11-02",
                "date": "2023-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.09,
                "epsEstimate": 0.08,
                "epsDifference": 0.01,
                "surprisePercent": 12.5
            },
            "2023-06-30": {
                "reportDate": "2023-08-03",
                "date": "2023-06-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.13,
                "epsEstimate": 0.14,
                "epsDifference": -0.01,
                "surprisePercent": -7.1429
            },
            "2023-03-31": {
                "reportDate": "2023-05-04",
                "date": "2023-03-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.06,
                "epsEstimate": 0.01,
                "epsDifference": 0.05,
                "surprisePercent": 500
            },
            "2022-12-31": {
                "reportDate": "2023-03-02",
                "date": "2022-12-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.08,
                "epsEstimate": 0.01,
                "epsDifference": 0.07,
                "surprisePercent": 700
            },
            "2022-09-30": {
                "reportDate": "2022-11-03",
                "date": "2022-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.06,
                "epsEstimate": 0.02,
                "epsDifference": 0.04,
                "surprisePercent": 200
            },
            "2022-06-30": {
                "reportDate": "2022-08-04",
                "date": "2022-06-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.11,
                "epsEstimate": 0.07,
                "epsDifference": 0.04,
                "surprisePercent": 57.1429
            },
            "2022-03-31": {
                "reportDate": "2022-05-05",
                "date": "2022-03-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.04,
                "epsEstimate": -0.03,
                "epsDifference": 0.07,
                "surprisePercent": 233.3333
            },
            "2021-12-31": {
                "reportDate": "2022-03-10",
                "date": "2021-12-31",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": -0.52,
                "epsEstimate": -0.37,
                "epsDifference": -0.15,
                "surprisePercent": -40.5405
            },
            "2021-09-30": {
                "reportDate": "2021-11-18",
                "date": "2021-09-30",
                "beforeAfterMarket": "BeforeMarket",
                "currency": "USD",
                "epsActual": 0.08,
                "epsEstimate": 0.09,
                "epsDifference": -0.01,
                "surprisePercent": -11.1111
            },
            "2021-06-30": {
                "reportDate": "2021-09-01",
                "date": "2021-06-30",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.18,
                "epsEstimate": 0.18,
                "epsDifference": 0,
                "surprisePercent": 0
            },
            "2021-03-31": {
                "reportDate": "2021-06-27",
                "date": "2021-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.0037,
                "epsEstimate": 0,
                "epsDifference": 0.0037,
                "surprisePercent": null
            },
            "2020-12-31": {
                "reportDate": "2021-03-27",
                "date": "2020-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": 0.0037,
                "epsEstimate": 0,
                "epsDifference": 0.0037,
                "surprisePercent": null
            },
            "2020-03-31": {
                "reportDate": "2020-06-28",
                "date": "2020-03-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.015,
                "epsEstimate": 0,
                "epsDifference": -0.015,
                "surprisePercent": null
            },
            "2019-12-31": {
                "reportDate": "2020-03-28",
                "date": "2019-12-31",
                "beforeAfterMarket": null,
                "currency": "USD",
                "epsActual": -0.015,
                "epsEstimate": 0,
                "epsDifference": -0.015,
                "surprisePercent": null
            }
        },
        "Trend": {
            "2027-12-31": {
                "date": "2027-12-31",
                "period": "+1y",
                "growth": "0.4498",
                "earningsEstimateAvg": "0.2139",
                "earningsEstimateLow": "0.1400",
                "earningsEstimateHigh": "0.2993",
                "earningsEstimateYearAgoEps": "0.1475",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "0.4498",
                "revenueEstimateAvg": "797639970.00",
                "revenueEstimateLow": "768700000.00",
                "revenueEstimateHigh": "814500000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "11.00",
                "revenueEstimateGrowth": "0.0359",
                "epsTrendCurrent": "0.2139",
                "epsTrend7daysAgo": "0.2215",
                "epsTrend30daysAgo": "0.2323",
                "epsTrend60daysAgo": "0.2323",
                "epsTrend90daysAgo": "0.2657",
                "epsRevisionsUpLast7days": "2.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2026-12-31": {
                "date": "2026-12-31",
                "period": "0y",
                "growth": "-0.7259",
                "earningsEstimateAvg": "0.1475",
                "earningsEstimateLow": "0.1400",
                "earningsEstimateHigh": "0.1500",
                "earningsEstimateYearAgoEps": "0.5381",
                "earningsEstimateNumberOfAnalysts": "4.0000",
                "earningsEstimateGrowth": "-0.7259",
                "revenueEstimateAvg": "769967300.00",
                "revenueEstimateLow": "757400000.00",
                "revenueEstimateHigh": "780456060.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "11.00",
                "revenueEstimateGrowth": "0.0518",
                "epsTrendCurrent": "0.1475",
                "epsTrend7daysAgo": "0.1788",
                "epsTrend30daysAgo": "0.1847",
                "epsTrend60daysAgo": "0.1847",
                "epsTrend90daysAgo": "0.2089",
                "epsRevisionsUpLast7days": "2.0000",
                "epsRevisionsUpLast30days": "2.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2026-09-30": {
                "date": "2026-09-30",
                "period": "0q",
                "growth": "-0.8743",
                "earningsEstimateAvg": "0.0179",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.0494",
                "earningsEstimateYearAgoEps": "0.1423",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "-0.8743",
                "revenueEstimateAvg": "192611360.00",
                "revenueEstimateLow": "187500000.00",
                "revenueEstimateHigh": "195500000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "0.0616",
                "epsTrendCurrent": "0.0179",
                "epsTrend7daysAgo": "0.0216",
                "epsTrend30daysAgo": "0.0239",
                "epsTrend60daysAgo": "0.0239",
                "epsTrend90daysAgo": "0.0377",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2026-06-30": {
                "date": "2026-06-30",
                "period": "0q",
                "growth": "-0.3370",
                "earningsEstimateAvg": "0.0888",
                "earningsEstimateLow": "0.0800",
                "earningsEstimateHigh": "0.1000",
                "earningsEstimateYearAgoEps": "0.1340",
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": "-0.3370",
                "revenueEstimateAvg": "199363010.00",
                "revenueEstimateLow": "193700000.00",
                "revenueEstimateHigh": "204022060.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "11.00",
                "revenueEstimateGrowth": "0.0579",
                "epsTrendCurrent": "0.0888",
                "epsTrend7daysAgo": "0.0972",
                "epsTrend30daysAgo": "0.0972",
                "epsTrend60daysAgo": "0.0947",
                "epsTrend90daysAgo": "0.0920",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "2.0000"
            },
            "2026-03-31": {
                "date": "2026-03-31",
                "period": "0q",
                "growth": "-0.9367",
                "earningsEstimateAvg": "0.0040",
                "earningsEstimateLow": "-0.0300",
                "earningsEstimateHigh": "0.0200",
                "earningsEstimateYearAgoEps": "0.0632",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "-0.9367",
                "revenueEstimateAvg": "183264770.00",
                "revenueEstimateLow": "181000000.00",
                "revenueEstimateHigh": "185979170.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "11.00",
                "revenueEstimateGrowth": "0.0387",
                "epsTrendCurrent": "0.0040",
                "epsTrend7daysAgo": "0.0040",
                "epsTrend30daysAgo": "0.0040",
                "epsTrend60daysAgo": "0.0167",
                "epsTrend90daysAgo": "0.0133",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "3.0000"
            },
            "2025-12-31": {
                "date": "2025-12-31",
                "period": "0y",
                "growth": "-0.4507",
                "earningsEstimateAvg": "0.2471",
                "earningsEstimateLow": "0.2100",
                "earningsEstimateHigh": "0.2900",
                "earningsEstimateYearAgoEps": "0.4499",
                "earningsEstimateNumberOfAnalysts": "7.0000",
                "earningsEstimateGrowth": "-0.4507",
                "revenueEstimateAvg": "732021160.00",
                "revenueEstimateLow": "732000000.00",
                "revenueEstimateHigh": "732061000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": "0.0302",
                "epsTrendCurrent": "0.2471",
                "epsTrend7daysAgo": "0.2514",
                "epsTrend30daysAgo": "0.2200",
                "epsTrend60daysAgo": "0.2100",
                "epsTrend90daysAgo": "0.2100",
                "epsRevisionsUpLast7days": "3.0000",
                "epsRevisionsUpLast30days": "6.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2025-09-30": {
                "date": "2025-09-30",
                "period": "0q",
                "growth": "-0.6409",
                "earningsEstimateAvg": "0.0400",
                "earningsEstimateLow": "0.0200",
                "earningsEstimateHigh": "0.0600",
                "earningsEstimateYearAgoEps": "0.1114",
                "earningsEstimateNumberOfAnalysts": "7.0000",
                "earningsEstimateGrowth": "-0.6409",
                "revenueEstimateAvg": "179592880.00",
                "revenueEstimateLow": "176730000.00",
                "revenueEstimateHigh": "183146000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "7.00",
                "revenueEstimateGrowth": "0.0075",
                "epsTrendCurrent": "0.0400",
                "epsTrend7daysAgo": "0.0414",
                "epsTrend30daysAgo": "0.0471",
                "epsTrend60daysAgo": "0.0625",
                "epsTrend90daysAgo": "0.0867",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "3.0000"
            },
            "2025-06-30": {
                "date": "2025-06-30",
                "period": "0q",
                "growth": "0.0035",
                "earningsEstimateAvg": "0.1150",
                "earningsEstimateLow": "0.1100",
                "earningsEstimateHigh": "0.1300",
                "earningsEstimateYearAgoEps": "0.1146",
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": "0.0035",
                "revenueEstimateAvg": "195827560.00",
                "revenueEstimateLow": "191242000.00",
                "revenueEstimateHigh": "199100000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": "0.0768",
                "epsTrendCurrent": "0.1150",
                "epsTrend7daysAgo": "0.1150",
                "epsTrend30daysAgo": "0.1167",
                "epsTrend60daysAgo": "0.1167",
                "epsTrend90daysAgo": "0.1150",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2025-03-31": {
                "date": "2025-03-31",
                "period": "0q",
                "growth": "-0.5138",
                "earningsEstimateAvg": "0.0475",
                "earningsEstimateLow": "0.0300",
                "earningsEstimateHigh": "0.0600",
                "earningsEstimateYearAgoEps": "0.0977",
                "earningsEstimateNumberOfAnalysts": "4.0000",
                "earningsEstimateGrowth": "-0.5138",
                "revenueEstimateAvg": "180715260.00",
                "revenueEstimateLow": "179161790.00",
                "revenueEstimateHigh": "183683000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "7.00",
                "revenueEstimateGrowth": "0.0898",
                "epsTrendCurrent": "0.0475",
                "epsTrend7daysAgo": "0.0500",
                "epsTrend30daysAgo": "0.0480",
                "epsTrend60daysAgo": "0.0400",
                "epsTrend90daysAgo": "0.0450",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2024-12-31": {
                "date": "2024-12-31",
                "period": "0y",
                "growth": "-0.1842",
                "earningsEstimateAvg": "0.3517",
                "earningsEstimateLow": "0.3200",
                "earningsEstimateHigh": "0.3800",
                "earningsEstimateYearAgoEps": "0.4311",
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": "-0.1842",
                "revenueEstimateAvg": "712041250.00",
                "revenueEstimateLow": "710500000.00",
                "revenueEstimateHigh": "722200000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "11.00",
                "revenueEstimateGrowth": "0.0473",
                "epsTrendCurrent": "0.3517",
                "epsTrend7daysAgo": "0.3360",
                "epsTrend30daysAgo": "0.3060",
                "epsTrend60daysAgo": "0.3060",
                "epsTrend90daysAgo": "0.2817",
                "epsRevisionsUpLast7days": "3.0000",
                "epsRevisionsUpLast30days": "5.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2024-09-30": {
                "date": "2024-09-30",
                "period": "0q",
                "growth": "-0.1430",
                "earningsEstimateAvg": "0.0600",
                "earningsEstimateLow": "-0.0200",
                "earningsEstimateHigh": "0.0900",
                "earningsEstimateYearAgoEps": "0.0700",
                "earningsEstimateNumberOfAnalysts": "9.0000",
                "earningsEstimateGrowth": "-0.1430",
                "revenueEstimateAvg": "182180000.00",
                "revenueEstimateLow": "180000000.00",
                "revenueEstimateHigh": "184300000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "0.0920",
                "epsTrendCurrent": "0.0600",
                "epsTrend7daysAgo": "0.0500",
                "epsTrend30daysAgo": "0.0500",
                "epsTrend60daysAgo": "0.0500",
                "epsTrend90daysAgo": "0.0900",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2024-06-30": {
                "date": "2024-06-30",
                "period": "0q",
                "growth": "-0.0830",
                "earningsEstimateAvg": "0.1100",
                "earningsEstimateLow": "0.0700",
                "earningsEstimateHigh": "0.1400",
                "earningsEstimateYearAgoEps": "0.1200",
                "earningsEstimateNumberOfAnalysts": "8.0000",
                "earningsEstimateGrowth": "-0.0830",
                "revenueEstimateAvg": "184440000.00",
                "revenueEstimateLow": "179200000.00",
                "revenueEstimateHigh": "190400000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "0.0900",
                "epsTrendCurrent": "0.1100",
                "epsTrend7daysAgo": "0.1100",
                "epsTrend30daysAgo": "0.1200",
                "epsTrend60daysAgo": "0.1100",
                "epsTrend90daysAgo": "0.1500",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2024-03-31": {
                "date": "2024-03-31",
                "period": "0q",
                "growth": "8.0000",
                "earningsEstimateAvg": "0.0700",
                "earningsEstimateLow": "0.0500",
                "earningsEstimateHigh": "0.1400",
                "earningsEstimateYearAgoEps": "-0.0100",
                "earningsEstimateNumberOfAnalysts": "7.0000",
                "earningsEstimateGrowth": "8.0000",
                "revenueEstimateAvg": "174840000.00",
                "revenueEstimateLow": "167470000.00",
                "revenueEstimateHigh": "178200000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": "0.1200",
                "epsTrendCurrent": "0.0700",
                "epsTrend7daysAgo": "0.0700",
                "epsTrend30daysAgo": "0.0700",
                "epsTrend60daysAgo": "0.0600",
                "epsTrend90daysAgo": "0.0600",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2023-12-31": {
                "date": "2023-12-31",
                "period": "0y",
                "growth": "-0.0400",
                "earningsEstimateAvg": "0.2400",
                "earningsEstimateLow": "0.1200",
                "earningsEstimateHigh": "0.3400",
                "earningsEstimateYearAgoEps": "0.2500",
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": "-0.0400",
                "revenueEstimateAvg": "676570000.00",
                "revenueEstimateLow": "670400000.00",
                "revenueEstimateHigh": "681640000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "11.00",
                "revenueEstimateGrowth": "0.1520",
                "epsTrendCurrent": "0.2400",
                "epsTrend7daysAgo": "0.2400",
                "epsTrend30daysAgo": "0.2400",
                "epsTrend60daysAgo": "0.2300",
                "epsTrend90daysAgo": "0.2300",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2023-09-30": {
                "date": "2023-09-30",
                "period": "0q",
                "growth": "0.7500",
                "earningsEstimateAvg": "0.0700",
                "earningsEstimateLow": "0.0700",
                "earningsEstimateHigh": "0.0800",
                "earningsEstimateYearAgoEps": "0.0400",
                "earningsEstimateNumberOfAnalysts": "6.0000",
                "earningsEstimateGrowth": "0.7500",
                "revenueEstimateAvg": "170910000.00",
                "revenueEstimateLow": "169600000.00",
                "revenueEstimateHigh": "172190000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "8.00",
                "revenueEstimateGrowth": "0.1450",
                "epsTrendCurrent": "0.0700",
                "epsTrend7daysAgo": "0.0700",
                "epsTrend30daysAgo": "0.0800",
                "epsTrend60daysAgo": "0.0800",
                "epsTrend90daysAgo": "0.0700",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2023-06-30": {
                "date": "2023-06-30",
                "period": "0q",
                "growth": "0.0000",
                "earningsEstimateAvg": "0.1300",
                "earningsEstimateLow": "0.1000",
                "earningsEstimateHigh": "0.1700",
                "earningsEstimateYearAgoEps": "0.1300",
                "earningsEstimateNumberOfAnalysts": "9.0000",
                "earningsEstimateGrowth": "0.0000",
                "revenueEstimateAvg": "169610000.00",
                "revenueEstimateLow": "167400000.00",
                "revenueEstimateHigh": "172000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": "0.1260",
                "epsTrendCurrent": "0.1300",
                "epsTrend7daysAgo": "0.1300",
                "epsTrend30daysAgo": "0.1300",
                "epsTrend60daysAgo": "0.1300",
                "epsTrend90daysAgo": "0.1500",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2023-03-31": {
                "date": "2023-03-31",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "0.0200",
                "earningsEstimateLow": "-0.0500",
                "earningsEstimateHigh": "0.0900",
                "earningsEstimateYearAgoEps": "0.0000",
                "earningsEstimateNumberOfAnalysts": "8.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "156270000.00",
                "revenueEstimateLow": "152960000.00",
                "revenueEstimateHigh": "158400000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "7.00",
                "revenueEstimateGrowth": "0.1620",
                "epsTrendCurrent": "0.0200",
                "epsTrend7daysAgo": "0.0200",
                "epsTrend30daysAgo": "0.0200",
                "epsTrend60daysAgo": "0.0000",
                "epsTrend90daysAgo": "-0.0100",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2022-12-31": {
                "date": "2022-12-31",
                "period": "0y",
                "growth": "1.5000",
                "earningsEstimateAvg": "0.2100",
                "earningsEstimateLow": "0.1900",
                "earningsEstimateHigh": "0.2200",
                "earningsEstimateYearAgoEps": "-0.4200",
                "earningsEstimateNumberOfAnalysts": "5.0000",
                "earningsEstimateGrowth": "1.5000",
                "revenueEstimateAvg": "591510000.00",
                "revenueEstimateLow": "588090000.00",
                "revenueEstimateHigh": "596000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "0.1060",
                "epsTrendCurrent": "0.2100",
                "epsTrend7daysAgo": "0.2100",
                "epsTrend30daysAgo": "0.2100",
                "epsTrend60daysAgo": "0.2100",
                "epsTrend90daysAgo": "0.2100",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2022-09-30": {
                "date": "2022-09-30",
                "period": "0q",
                "growth": "1.0000",
                "earningsEstimateAvg": "0.0200",
                "earningsEstimateLow": "-0.0200",
                "earningsEstimateHigh": "0.0500",
                "earningsEstimateYearAgoEps": "0.0100",
                "earningsEstimateNumberOfAnalysts": "7.0000",
                "earningsEstimateGrowth": "1.0000",
                "revenueEstimateAvg": "149250000.00",
                "revenueEstimateLow": "146200000.00",
                "revenueEstimateHigh": "152230000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "10.00",
                "revenueEstimateGrowth": "0.0810",
                "epsTrendCurrent": "0.0200",
                "epsTrend7daysAgo": "0.0200",
                "epsTrend30daysAgo": "0.0100",
                "epsTrend60daysAgo": "0.0300",
                "epsTrend90daysAgo": "0.0300",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "1.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "1.0000"
            },
            "2022-06-30": {
                "date": "2022-06-30",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "0.0000",
                "earningsEstimateLow": "0.0000",
                "earningsEstimateHigh": "0.0000",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "0.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "151900000.00",
                "revenueEstimateLow": "148100000.00",
                "revenueEstimateHigh": "156000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.0000",
                "epsTrend7daysAgo": "0.0700",
                "epsTrend30daysAgo": "0.0600",
                "epsTrend60daysAgo": "0.0600",
                "epsTrend90daysAgo": "0.0800",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2022-03-31": {
                "date": "2022-03-31",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "-0.0300",
                "earningsEstimateLow": "-0.0900",
                "earningsEstimateHigh": "0.0100",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "9.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "135470000.00",
                "revenueEstimateLow": "131910000.00",
                "revenueEstimateHigh": "136820000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "-0.0300",
                "epsTrend7daysAgo": "-0.0300",
                "epsTrend30daysAgo": "-0.0200",
                "epsTrend60daysAgo": "0.0200",
                "epsTrend90daysAgo": "0.0200",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": null,
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2021-12-31": {
                "date": "2021-12-31",
                "period": "0y",
                "growth": null,
                "earningsEstimateAvg": "-0.0800",
                "earningsEstimateLow": "-0.4700",
                "earningsEstimateHigh": "0.3100",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "9.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "535420000.00",
                "revenueEstimateLow": "532650000.00",
                "revenueEstimateHigh": "538000000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "9.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "-0.0800",
                "epsTrend7daysAgo": "-0.0800",
                "epsTrend30daysAgo": "-0.0800",
                "epsTrend60daysAgo": "-0.0800",
                "epsTrend90daysAgo": "-0.0800",
                "epsRevisionsUpLast7days": "0.0000",
                "epsRevisionsUpLast30days": "0.0000",
                "epsRevisionsDownLast7days": "1.0000",
                "epsRevisionsDownLast30days": "0.0000"
            },
            "2021-09-30": {
                "date": "2021-09-30",
                "period": "0q",
                "growth": null,
                "earningsEstimateAvg": "0.0900",
                "earningsEstimateLow": "0.0100",
                "earningsEstimateHigh": "0.1400",
                "earningsEstimateYearAgoEps": null,
                "earningsEstimateNumberOfAnalysts": "7.0000",
                "earningsEstimateGrowth": null,
                "revenueEstimateAvg": "138040000.00",
                "revenueEstimateLow": "138000000.00",
                "revenueEstimateHigh": "138300000.00",
                "revenueEstimateYearAgoEps": null,
                "revenueEstimateNumberOfAnalysts": "7.00",
                "revenueEstimateGrowth": null,
                "epsTrendCurrent": "0.0900",
                "epsTrend7daysAgo": "0.0800",
                "epsTrend30daysAgo": "0.0000",
                "epsTrend60daysAgo": "0.0000",
                "epsTrend90daysAgo": "0.0000",
                "epsRevisionsUpLast7days": "1.0000",
                "epsRevisionsUpLast30days": "2.0000",
                "epsRevisionsDownLast7days": "1.0000",
                "epsRevisionsDownLast30days": "1.0000"
            }
        },
        "Annual": {
            "2026-09-30": {
                "date": "2026-09-30",
                "epsActual": 0.11
            },
            "2025-12-31": {
                "date": "2025-12-31",
                "epsActual": 0.4954
            },
            "2024-12-31": {
                "date": "2024-12-31",
                "epsActual": 0.49
            },
            "2023-12-31": {
                "date": "2023-12-31",
                "epsActual": 0.41
            },
            "2022-12-31": {
                "date": "2022-12-31",
                "epsActual": 0.29
            },
            "2021-12-31": {
                "date": "2021-12-31",
                "epsActual": -0.2563
            },
            "2020-12-31": {
                "date": "2020-12-31",
                "epsActual": -0.0113
            },
            "2019-12-31": {
                "date": "2019-12-31",
                "epsActual": -0.015
            }
        }
    },
    "Financials": {
        "Balance_Sheet": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-08-05",
                    "currency_symbol": "USD",
                    "totalAssets": "1624516000.00",
                    "intangibleAssets": "243762000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "6108000.00",
                    "totalLiab": "1114564000.00",
                    "totalStockholderEquity": "480135000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "34017000.00",
                    "commonStock": "725000.00",
                    "capitalStock": "725000.00",
                    "retainedEarnings": "69016000.00",
                    "otherLiab": null,
                    "goodWill": "394298000.00",
                    "otherAssets": null,
                    "cash": "21253000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "188816000.00",
                    "currentDeferredRevenue": "5196000.00",
                    "netDebt": "670135000.00",
                    "shortTermDebt": "111277000.00",
                    "shortLongTermDebt": "103250000.00",
                    "shortLongTermDebtTotal": "691388000.00",
                    "otherStockholderEquity": "410394000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "49768000.00",
                    "longTermInvestments": "15646000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "11274000.00",
                    "longTermDebt": "235192000.00",
                    "inventory": "11133000.00",
                    "accountsPayable": "38326000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "29817000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7081000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1574748000.00",
                    "capitalLeaseObligations": "352946000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "3577000.00",
                    "nonCurrentLiabilitiesTotal": "925748000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1624516000.00",
                    "cashAndShortTermInvestments": "21253000.00",
                    "propertyPlantAndEquipmentGross": "889528000.00",
                    "propertyPlantAndEquipmentNet": "704257000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-139048000.00",
                    "netInvestedCapital": "818577000.00",
                    "commonStockSharesOutstanding": "73171000.00"
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-05",
                    "currency_symbol": "USD",
                    "totalAssets": "1617836000.00",
                    "intangibleAssets": "244439000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "7127000.00",
                    "totalLiab": "1117581000.00",
                    "totalStockholderEquity": "470955000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "38163000.00",
                    "commonStock": "722000.00",
                    "capitalStock": "722000.00",
                    "retainedEarnings": "62072000.00",
                    "otherLiab": null,
                    "goodWill": "394298000.00",
                    "otherAssets": null,
                    "cash": "23993000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "199934000.00",
                    "currentDeferredRevenue": "5541000.00",
                    "netDebt": "664591000.00",
                    "shortTermDebt": "117172000.00",
                    "shortLongTermDebt": "110250000.00",
                    "shortLongTermDebtTotal": "688584000.00",
                    "otherStockholderEquity": "408161000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "51925000.00",
                    "longTermInvestments": "15624000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "13137000.00",
                    "longTermDebt": "236585000.00",
                    "inventory": "7668000.00",
                    "accountsPayable": "39058000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "29300000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "6680000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1565911000.00",
                    "capitalLeaseObligations": "341749000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "3394000.00",
                    "nonCurrentLiabilitiesTotal": "917646999.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1617836000.00",
                    "cashAndShortTermInvestments": "23993000.00",
                    "propertyPlantAndEquipmentGross": "871461000.00",
                    "propertyPlantAndEquipmentNet": "693397000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-148009000.00",
                    "netInvestedCapital": "817790000.00",
                    "commonStockSharesOutstanding": "72076398.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-24",
                    "currency_symbol": "USD",
                    "totalAssets": "1606534000.00",
                    "intangibleAssets": "245116000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "6844000.00",
                    "totalLiab": "1109261000.00",
                    "totalStockholderEquity": "467797000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "40146000.00",
                    "commonStock": "720000.00",
                    "capitalStock": "720000.00",
                    "retainedEarnings": "62474000.00",
                    "otherLiab": null,
                    "goodWill": "394298000.00",
                    "otherAssets": null,
                    "cash": "19963000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "193956000.00",
                    "currentDeferredRevenue": "7472000.00",
                    "netDebt": "650332000.00",
                    "shortTermDebt": "103128000.00",
                    "shortLongTermDebt": "96250000.00",
                    "shortLongTermDebtTotal": "670295000.00",
                    "otherStockholderEquity": "404603000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "51516000.00",
                    "longTermInvestments": "15696000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "16502000.00",
                    "longTermDebt": "237977000.00",
                    "inventory": "8207000.00",
                    "accountsPayable": "43210000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "29476000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7292000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1555018000.00",
                    "capitalLeaseObligations": "336068000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "3614000.00",
                    "nonCurrentLiabilitiesTotal": "915305000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1606534000.00",
                    "cashAndShortTermInvestments": "19963000.00",
                    "propertyPlantAndEquipmentGross": "852639000.00",
                    "propertyPlantAndEquipmentNet": "681349000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-142440000.00",
                    "netInvestedCapital": "802024000.00",
                    "commonStockSharesOutstanding": "71086762.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-04",
                    "currency_symbol": "USD",
                    "totalAssets": "1590542000.00",
                    "intangibleAssets": "245793000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "4786000.00",
                    "totalLiab": "1102142000.00",
                    "totalStockholderEquity": "459422000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "44889000.00",
                    "commonStock": "719000.00",
                    "capitalStock": "719000.00",
                    "retainedEarnings": "56360000.00",
                    "otherLiab": null,
                    "goodWill": "394298000.00",
                    "otherAssets": null,
                    "cash": "17234000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "187304000.00",
                    "currentDeferredRevenue": "4394000.00",
                    "netDebt": "638076000.00",
                    "shortTermDebt": "89551000.00",
                    "shortLongTermDebt": "83250000.00",
                    "shortLongTermDebtTotal": "655310000.00",
                    "otherStockholderEquity": "402343000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "50095000.00",
                    "longTermInvestments": "15701000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "18850000.00",
                    "longTermDebt": "239368000.00",
                    "inventory": "9225000.00",
                    "accountsPayable": "48470000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "28978000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7637000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1540447000.00",
                    "capitalLeaseObligations": "332692000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "3599000.00",
                    "nonCurrentLiabilitiesTotal": "914838000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1590542000.00",
                    "cashAndShortTermInvestments": "17234000.00",
                    "propertyPlantAndEquipmentGross": "833534000.00",
                    "propertyPlantAndEquipmentNet": "666720000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-137209000.00",
                    "netInvestedCapital": "782040000.00",
                    "commonStockSharesOutstanding": "73973710.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-05",
                    "currency_symbol": "USD",
                    "totalAssets": "1553730000.00",
                    "intangibleAssets": "248670000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5905000.00",
                    "totalLiab": "1065933000.00",
                    "totalStockholderEquity": "458933000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "30730000.00",
                    "commonStock": "719000.00",
                    "capitalStock": "719000.00",
                    "retainedEarnings": "55146000.00",
                    "otherLiab": null,
                    "goodWill": "394298000.00",
                    "otherAssets": null,
                    "cash": "16621000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "171268000.00",
                    "currentDeferredRevenue": "4970000.00",
                    "netDebt": "613537000.00",
                    "shortTermDebt": "82708000.00",
                    "shortLongTermDebt": "76250000.00",
                    "shortLongTermDebtTotal": "630158000.00",
                    "otherStockholderEquity": "403068000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "50293000.00",
                    "longTermInvestments": "15538000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "17669000.00",
                    "longTermDebt": "240758000.00",
                    "inventory": "10098000.00",
                    "accountsPayable": "43683000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "28864000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7777000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1503437000.00",
                    "capitalLeaseObligations": "313150000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "3498000.00",
                    "nonCurrentLiabilitiesTotal": "894665000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1553730000.00",
                    "cashAndShortTermInvestments": "16621000.00",
                    "propertyPlantAndEquipmentGross": "788696000.00",
                    "propertyPlantAndEquipmentNet": "628103000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-120975000.00",
                    "netInvestedCapital": "775941000.00",
                    "commonStockSharesOutstanding": "69867802.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-06",
                    "currency_symbol": "USD",
                    "totalAssets": "1499296000.00",
                    "intangibleAssets": "249346000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "7963000.00",
                    "totalLiab": "1003890000.00",
                    "totalStockholderEquity": "406879000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "34244000.00",
                    "commonStock": "639000.00",
                    "capitalStock": "639000.00",
                    "retainedEarnings": "46442000.00",
                    "otherLiab": null,
                    "goodWill": "394298000.00",
                    "otherAssets": null,
                    "cash": "12936000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "165910000.00",
                    "currentDeferredRevenue": "5319000.00",
                    "netDebt": "598665000.00",
                    "shortTermDebt": "84231000.00",
                    "shortLongTermDebt": "77688000.00",
                    "shortLongTermDebtTotal": "611601000.00",
                    "otherStockholderEquity": "359798000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "41857000.00",
                    "longTermInvestments": "15942000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "14283000.00",
                    "longTermDebt": "242147000.00",
                    "inventory": "6675000.00",
                    "accountsPayable": "33109000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "7558000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1457439000.00",
                    "capitalLeaseObligations": "291766000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "3371000.00",
                    "nonCurrentLiabilitiesTotal": "837980000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1499296000.00",
                    "cashAndShortTermInvestments": "12936000.00",
                    "propertyPlantAndEquipmentGross": "748549000.00",
                    "propertyPlantAndEquipmentNet": "594246000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-124053000.00",
                    "netInvestedCapital": "726714000.00",
                    "commonStockSharesOutstanding": "66468491.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-25",
                    "currency_symbol": "USD",
                    "totalAssets": "1500086000.00",
                    "intangibleAssets": "250023000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "7066000.00",
                    "totalLiab": "1009983000.00",
                    "totalStockholderEquity": "401061000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "29721000.00",
                    "commonStock": "637000.00",
                    "capitalStock": "637000.00",
                    "retainedEarnings": "43129000.00",
                    "otherLiab": null,
                    "goodWill": "394298000.00",
                    "otherAssets": null,
                    "cash": "22876000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "135569000.00",
                    "currentDeferredRevenue": "7032000.00",
                    "netDebt": "573349000.00",
                    "shortTermDebt": "42263000.00",
                    "shortLongTermDebt": "36250000.00",
                    "shortLongTermDebtTotal": "596225000.00",
                    "otherStockholderEquity": "357295000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "52651000.00",
                    "longTermInvestments": "16056000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "14794000.00",
                    "longTermDebt": "275422000.00",
                    "inventory": "7915000.00",
                    "accountsPayable": "45516000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "8284000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1447435000.00",
                    "capitalLeaseObligations": "284553000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "3559000.00",
                    "nonCurrentLiabilitiesTotal": "874414000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1500086000.00",
                    "cashAndShortTermInvestments": "22876000.00",
                    "propertyPlantAndEquipmentGross": "729410000.00",
                    "propertyPlantAndEquipmentNet": "581365000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-82918000.00",
                    "netInvestedCapital": "712733000.00",
                    "commonStockSharesOutstanding": "65885627.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-11-05",
                    "currency_symbol": "USD",
                    "totalAssets": "1471419000.00",
                    "intangibleAssets": "250670000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5201000.00",
                    "totalLiab": "993827000.00",
                    "totalStockholderEquity": "382441000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "36246000.00",
                    "commonStock": "622000.00",
                    "capitalStock": "622000.00",
                    "retainedEarnings": "31864000.00",
                    "otherLiab": null,
                    "goodWill": "394298000.00",
                    "otherAssets": null,
                    "cash": "18520000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "124288000.00",
                    "currentDeferredRevenue": "4112000.00",
                    "netDebt": "557149000.00",
                    "shortTermDebt": "29042000.00",
                    "shortLongTermDebt": "23375000.00",
                    "shortLongTermDebtTotal": "575669000.00",
                    "otherStockholderEquity": "349955000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "46932000.00",
                    "longTermInvestments": "16032000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "14913000.00",
                    "longTermDebt": "278867000.00",
                    "inventory": "8298000.00",
                    "accountsPayable": "47165000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "8409000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1424487000.00",
                    "capitalLeaseObligations": "273427000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "3945000.00",
                    "nonCurrentLiabilitiesTotal": "869539000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1471419000.00",
                    "cashAndShortTermInvestments": "18520000.00",
                    "propertyPlantAndEquipmentGross": "701345000.00",
                    "propertyPlantAndEquipmentNet": "557498000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-77356000.00",
                    "netInvestedCapital": "684683000.00",
                    "commonStockSharesOutstanding": "64894558.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-06",
                    "currency_symbol": "USD",
                    "totalAssets": "1438918000.00",
                    "intangibleAssets": "251392000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5507000.00",
                    "totalLiab": "974796000.00",
                    "totalStockholderEquity": "370198000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "27573000.00",
                    "commonStock": "617000.00",
                    "capitalStock": "617000.00",
                    "retainedEarnings": "24644000.00",
                    "otherLiab": null,
                    "goodWill": "394298000.00",
                    "otherAssets": null,
                    "cash": "12357000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "109265000.00",
                    "currentDeferredRevenue": "4712000.00",
                    "netDebt": "561717000.00",
                    "shortTermDebt": "32166000.00",
                    "shortLongTermDebt": "26375000.00",
                    "shortLongTermDebtTotal": "574074000.00",
                    "otherStockholderEquity": "344937000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "41945000.00",
                    "longTermInvestments": "15940000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "15326000.00",
                    "longTermDebt": "278679000.00",
                    "inventory": "8755000.00",
                    "accountsPayable": "37584000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "6850000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1396973000.00",
                    "capitalLeaseObligations": "269020000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "2774000.00",
                    "nonCurrentLiabilitiesTotal": "865531000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1438918000.00",
                    "cashAndShortTermInvestments": "12357000.00",
                    "propertyPlantAndEquipmentGross": "666419000.00",
                    "propertyPlantAndEquipmentNet": "528374000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-67320000.00",
                    "netInvestedCapital": "675252000.00",
                    "commonStockSharesOutstanding": "64608698.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-07",
                    "currency_symbol": "USD",
                    "totalAssets": "1416890000.00",
                    "intangibleAssets": "252114000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "6246000.00",
                    "totalLiab": "964545000.00",
                    "totalStockholderEquity": "360539000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "29895000.00",
                    "commonStock": "615000.00",
                    "capitalStock": "615000.00",
                    "retainedEarnings": "18174000.00",
                    "otherLiab": null,
                    "goodWill": "394298000.00",
                    "otherAssets": null,
                    "cash": "13184000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "116875000.00",
                    "currentDeferredRevenue": "5193000.00",
                    "netDebt": "555761000.00",
                    "shortTermDebt": "45273000.00",
                    "shortLongTermDebt": "39500000.00",
                    "shortLongTermDebtTotal": "568945000.00",
                    "otherStockholderEquity": "341750000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "42387000.00",
                    "longTermInvestments": "16641000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "14447000.00",
                    "longTermDebt": "282239000.00",
                    "inventory": "8510000.00",
                    "accountsPayable": "29323000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "6877000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1374503000.00",
                    "capitalLeaseObligations": "247206000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "2670000.00",
                    "nonCurrentLiabilitiesTotal": "847670000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1416890000.00",
                    "cashAndShortTermInvestments": "13184000.00",
                    "propertyPlantAndEquipmentGross": "632838000.00",
                    "propertyPlantAndEquipmentNet": "500958000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-74488000.00",
                    "netInvestedCapital": "682278000.00",
                    "commonStockSharesOutstanding": "60493958.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-27",
                    "currency_symbol": "USD",
                    "totalAssets": "1385541000.00",
                    "intangibleAssets": "252836000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "8565000.00",
                    "totalLiab": "925431000.00",
                    "totalStockholderEquity": "322379000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "28562000.00",
                    "commonStock": "555000.00",
                    "capitalStock": "555000.00",
                    "retainedEarnings": "13612000.00",
                    "otherLiab": null,
                    "goodWill": "394298000.00",
                    "otherAssets": "1.00",
                    "cash": "10438000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "104913000.00",
                    "currentDeferredRevenue": "7180000.00",
                    "netDebt": "539976000.00",
                    "shortTermDebt": "28077000.00",
                    "shortLongTermDebt": "22500000.00",
                    "shortLongTermDebtTotal": "550414000.00",
                    "otherStockholderEquity": "308212000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "41919000.00",
                    "longTermInvestments": "16684000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "14183000.00",
                    "longTermDebt": "283923000.00",
                    "inventory": "8733000.00",
                    "accountsPayable": "33189000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "5485000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1343622000.00",
                    "capitalLeaseObligations": "243991000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "298181000.00",
                    "nonCurrentLiabilitiesTotal": "820518000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1385541000.00",
                    "cashAndShortTermInvestments": "10438000.00",
                    "propertyPlantAndEquipmentGross": "615465000.00",
                    "propertyPlantAndEquipmentNet": "489618000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-62994000.00",
                    "netInvestedCapital": "628802000.00",
                    "commonStockSharesOutstanding": "58635214.00"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-11-02",
                    "currency_symbol": "USD",
                    "totalAssets": "1357840000.00",
                    "intangibleAssets": "253559000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "4798000.00",
                    "totalLiab": "910113000.00",
                    "totalStockholderEquity": "311890000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "33355000.00",
                    "commonStock": "552000.00",
                    "capitalStock": "552000.00",
                    "retainedEarnings": "5823000.00",
                    "otherLiab": null,
                    "goodWill": "394298000.00",
                    "otherAssets": null,
                    "cash": "12947000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "90005000.00",
                    "currentDeferredRevenue": "4094000.00",
                    "netDebt": "521786000.00",
                    "shortTermDebt": "12548000.00",
                    "shortLongTermDebt": "7500000.00",
                    "shortLongTermDebtTotal": "534733000.00",
                    "otherStockholderEquity": "305515000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "39125000.00",
                    "longTermInvestments": "16543000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "14962000.00",
                    "longTermDebt": "287486000.00",
                    "inventory": "6418000.00",
                    "accountsPayable": "33481000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3847000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1318715000.00",
                    "capitalLeaseObligations": "239747000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "297923000.00",
                    "nonCurrentLiabilitiesTotal": "820108000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1357840000.00",
                    "cashAndShortTermInvestments": "12947000.00",
                    "propertyPlantAndEquipmentGross": "586548000.00",
                    "propertyPlantAndEquipmentNet": "466093000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-50880000.00",
                    "netInvestedCapital": "606876000.00",
                    "commonStockSharesOutstanding": "58767812.00"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-08-03",
                    "currency_symbol": "USD",
                    "totalAssets": "1331487000.00",
                    "intangibleAssets": "254281000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5139000.00",
                    "totalLiab": "895031000.00",
                    "totalStockholderEquity": "303635000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "31322000.00",
                    "commonStock": "551000.00",
                    "capitalStock": "551000.00",
                    "retainedEarnings": "1462000.00",
                    "otherLiab": "298847000.00",
                    "goodWill": "394298000.00",
                    "otherAssets": "191058000.00",
                    "cash": "22457000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "89027000.00",
                    "currentDeferredRevenue": "4696000.00",
                    "netDebt": "507253000.00",
                    "shortTermDebt": "22553000.00",
                    "shortLongTermDebt": "17500000.00",
                    "shortLongTermDebtTotal": "529710000.00",
                    "otherStockholderEquity": "301622000.00",
                    "propertyPlantEquipment": "250443000.00",
                    "totalCurrentAssets": "45585000.00",
                    "longTermInvestments": "16373000.00",
                    "netTangibleAssets": "303635000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "11496000.00",
                    "longTermDebt": "289168000.00",
                    "inventory": "6493000.00",
                    "accountsPayable": "24147000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "132821000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "551000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "1462000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "4061000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1285902000.00",
                    "capitalLeaseObligations": "223042000.00",
                    "longTermDebtTotal": "289168000.00",
                    "nonCurrentLiabilitiesOther": "516836000.00",
                    "nonCurrentLiabilitiesTotal": "806004000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "301622000.00",
                    "liabilitiesAndStockholdersEquity": "1331487000.00",
                    "cashAndShortTermInvestments": "22457000.00",
                    "propertyPlantAndEquipmentGross": "545309000.00",
                    "propertyPlantAndEquipmentNet": "429892000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-43442000.00",
                    "netInvestedCapital": "610303000.00",
                    "commonStockSharesOutstanding": "58550057.00"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-05-04",
                    "currency_symbol": "USD",
                    "totalAssets": "1301703000.00",
                    "intangibleAssets": "255003000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5879000.00",
                    "totalLiab": "878717000.00",
                    "totalStockholderEquity": "290203000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "27592000.00",
                    "commonStock": "545000.00",
                    "capitalStock": "545000.00",
                    "retainedEarnings": "-5326000.00",
                    "otherLiab": null,
                    "goodWill": "394298000.00",
                    "otherAssets": null,
                    "cash": "14611000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "83739000.00",
                    "currentDeferredRevenue": "5120000.00",
                    "netDebt": "507638000.00",
                    "shortTermDebt": "22588000.00",
                    "shortLongTermDebt": "17500000.00",
                    "shortLongTermDebtTotal": "522249000.00",
                    "otherStockholderEquity": "294984000.00",
                    "propertyPlantEquipment": "237216000.00",
                    "totalCurrentAssets": "35878000.00",
                    "longTermInvestments": "16238000.00",
                    "netTangibleAssets": "290203000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "10129000.00",
                    "longTermDebt": "288979000.00",
                    "inventory": "5259000.00",
                    "accountsPayable": "22130000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "132783000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "545000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-5326000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3713000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1265825000.00",
                    "capitalLeaseObligations": "215770000.00",
                    "longTermDebtTotal": "288979000.00",
                    "nonCurrentLiabilitiesOther": "505999000.00",
                    "nonCurrentLiabilitiesTotal": "794978000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "294984000.00",
                    "liabilitiesAndStockholdersEquity": "1301703000.00",
                    "cashAndShortTermInvestments": "14611000.00",
                    "propertyPlantAndEquipmentGross": "410630000.00",
                    "propertyPlantAndEquipmentNet": "410630000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-47861000.00",
                    "netInvestedCapital": "596682000.00",
                    "commonStockSharesOutstanding": "49599074.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-02",
                    "currency_symbol": "USD",
                    "totalAssets": "1280083000.00",
                    "intangibleAssets": "255725000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "4922000.00",
                    "totalLiab": "847182000.00",
                    "totalStockholderEquity": "256336000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "27959000.00",
                    "commonStock": "484000.00",
                    "capitalStock": "484000.00",
                    "retainedEarnings": "-4812000.00",
                    "otherLiab": "255294000.00",
                    "goodWill": "394298000.00",
                    "otherAssets": "154616000.00",
                    "cash": "44427000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "77297000.00",
                    "currentDeferredRevenue": "7292000.00",
                    "netDebt": "479168000.00",
                    "shortTermDebt": "9004000.00",
                    "shortLongTermDebt": "4155000.00",
                    "shortLongTermDebtTotal": "523595000.00",
                    "otherStockholderEquity": "260664000.00",
                    "propertyPlantEquipment": "227036000.00",
                    "totalCurrentAssets": "65326000.00",
                    "longTermInvestments": "16274000.00",
                    "netTangibleAssets": "256336000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "8590000.00",
                    "longTermDebt": "314425000.00",
                    "inventory": "7387000.00",
                    "accountsPayable": "30273000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "176565000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "484000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-4812000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "4119000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1214757000.00",
                    "capitalLeaseObligations": "205015000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "769885000.00",
                    "nonCurrentLiabilitiesTotal": "769885000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "260664000.00",
                    "liabilitiesAndStockholdersEquity": "1280083000.00",
                    "cashAndShortTermInvestments": "44427000.00",
                    "propertyPlantAndEquipmentGross": "393844000.00",
                    "propertyPlantAndEquipmentNet": "393844000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-11971000.00",
                    "netInvestedCapital": "574916000.00",
                    "commonStockSharesOutstanding": "48438054.00"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-11-03",
                    "currency_symbol": "USD",
                    "totalAssets": "1064072000.00",
                    "intangibleAssets": "257403000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "4170000.00",
                    "totalLiab": "619947000.00",
                    "totalStockholderEquity": "223399000.00",
                    "deferredLongTermLiab": "37564000.00",
                    "otherCurrentLiab": "23264000.00",
                    "commonStock": "421000.00",
                    "capitalStock": "421000.00",
                    "retainedEarnings": "-9053000.00",
                    "otherLiab": "246596000.00",
                    "goodWill": "394298000.00",
                    "otherAssets": "119449000.00",
                    "cash": "46722000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "58063000.00",
                    "currentDeferredRevenue": "4033000.00",
                    "netDebt": "271890000.00",
                    "shortTermDebt": "3324000.00",
                    "shortLongTermDebt": "3324000.00",
                    "shortLongTermDebtTotal": "318612000.00",
                    "otherStockholderEquity": "232031000.00",
                    "propertyPlantEquipment": "211741000.00",
                    "totalCurrentAssets": "64936000.00",
                    "longTermInvestments": "16245000.00",
                    "netTangibleAssets": "223399000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "8110000.00",
                    "longTermDebt": "315288000.00",
                    "inventory": "5934000.00",
                    "accountsPayable": "27442000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "220726000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "421000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-9053000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "4247000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "999136000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "315288000.00",
                    "nonCurrentLiabilitiesOther": "209032000.00",
                    "nonCurrentLiabilitiesTotal": "561884000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "232031000.00",
                    "liabilitiesAndStockholdersEquity": "1064072000.00",
                    "cashAndShortTermInvestments": "46722000.00",
                    "propertyPlantAndEquipmentGross": "211741000.00",
                    "propertyPlantAndEquipmentNet": "211741000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "6873000.00",
                    "netInvestedCapital": "542011000.00",
                    "commonStockSharesOutstanding": "42625160.00"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-08-04",
                    "currency_symbol": "USD",
                    "totalAssets": "1007894000.00",
                    "intangibleAssets": "258188000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5082000.00",
                    "totalLiab": "564082000.00",
                    "totalStockholderEquity": "182579000.00",
                    "deferredLongTermLiab": "36511000.00",
                    "otherCurrentLiab": "25123000.00",
                    "commonStock": "362000.00",
                    "capitalStock": "362000.00",
                    "retainedEarnings": "-10645000.00",
                    "otherLiab": "195194000.00",
                    "goodWill": "394298000.00",
                    "otherAssets": "76231000.00",
                    "cash": "49730000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "53478000.00",
                    "currentDeferredRevenue": "4649000.00",
                    "netDebt": "269004000.00",
                    "shortTermDebt": "3324000.00",
                    "shortLongTermDebt": "3324000.00",
                    "shortLongTermDebtTotal": "318734000.00",
                    "otherStockholderEquity": "192862000.00",
                    "propertyPlantEquipment": "193813000.00",
                    "totalCurrentAssets": "69281000.00",
                    "longTermInvestments": "16083000.00",
                    "netTangibleAssets": "182579000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "8830000.00",
                    "longTermDebt": "315410000.00",
                    "inventory": "5639000.00",
                    "accountsPayable": "20382000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "261233000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "362000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-10645000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "4282000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "938613000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "315410000.00",
                    "nonCurrentLiabilitiesOther": "158683000.00",
                    "nonCurrentLiabilitiesTotal": "510604000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "192862000.00",
                    "liabilitiesAndStockholdersEquity": "1007894000.00",
                    "cashAndShortTermInvestments": "49730000.00",
                    "propertyPlantAndEquipmentGross": "193813000.00",
                    "propertyPlantAndEquipmentNet": "193813000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "15803000.00",
                    "netInvestedCapital": "501313000.00",
                    "commonStockSharesOutstanding": "39687090.00"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-05-05",
                    "currency_symbol": "USD",
                    "totalAssets": "989300000.00",
                    "intangibleAssets": "258972000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "6155000.00",
                    "totalLiab": "561559000.00",
                    "totalStockholderEquity": "173354000.00",
                    "deferredLongTermLiab": "33324000.00",
                    "otherCurrentLiab": "21265000.00",
                    "commonStock": "358000.00",
                    "capitalStock": "358000.00",
                    "retainedEarnings": "-15756000.00",
                    "otherLiab": "194118000.00",
                    "goodWill": "394298000.00",
                    "otherAssets": "78925000.00",
                    "cash": "32182000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "51822000.00",
                    "currentDeferredRevenue": "5063000.00",
                    "netDebt": "286761000.00",
                    "shortTermDebt": "3324000.00",
                    "shortLongTermDebt": "3324000.00",
                    "shortLongTermDebtTotal": "318943000.00",
                    "otherStockholderEquity": "188752000.00",
                    "propertyPlantEquipment": "192093000.00",
                    "totalCurrentAssets": "48885000.00",
                    "longTermInvestments": "16127000.00",
                    "netTangibleAssets": "173354000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "5401000.00",
                    "longTermDebt": "315619000.00",
                    "inventory": "5147000.00",
                    "accountsPayable": "22170000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "254387000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "358000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-15756000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "4636000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "940415000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "315619000.00",
                    "nonCurrentLiabilitiesOther": "160794000.00",
                    "nonCurrentLiabilitiesTotal": "509737000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "188752000.00",
                    "liabilitiesAndStockholdersEquity": "989300000.00",
                    "cashAndShortTermInvestments": "32182000.00",
                    "propertyPlantAndEquipmentGross": "192093000.00",
                    "propertyPlantAndEquipmentNet": "192093000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-2937000.00",
                    "netInvestedCapital": "492297000.00",
                    "commonStockSharesOutstanding": "39944086.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-10",
                    "currency_symbol": "USD",
                    "totalAssets": "999573000.00",
                    "intangibleAssets": "259757000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5836000.00",
                    "totalLiab": "576167000.00",
                    "totalStockholderEquity": "171264000.00",
                    "deferredLongTermLiab": "32174000.00",
                    "otherCurrentLiab": "27502000.00",
                    "commonStock": "358000.00",
                    "capitalStock": "358000.00",
                    "retainedEarnings": "-15950000.00",
                    "otherLiab": "193400000.00",
                    "goodWill": "394298000.00",
                    "otherAssets": "79497000.00",
                    "cash": "39263000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "66938000.00",
                    "currentDeferredRevenue": "6893000.00",
                    "netDebt": "279890000.00",
                    "shortTermDebt": "3324000.00",
                    "shortLongTermDebt": "3324000.00",
                    "shortLongTermDebtTotal": "319153000.00",
                    "otherStockholderEquity": "186856000.00",
                    "propertyPlantEquipment": "190834000.00",
                    "totalCurrentAssets": "59017000.00",
                    "longTermInvestments": "16170000.00",
                    "netTangibleAssets": "171264000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "7840000.00",
                    "longTermDebt": "315829000.00",
                    "inventory": "6078000.00",
                    "accountsPayable": "27249000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "252142000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "358000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-15950000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "5042000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "940556000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": "315829000.00",
                    "nonCurrentLiabilitiesOther": "161226000.00",
                    "nonCurrentLiabilitiesTotal": "509229000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "186856000.00",
                    "liabilitiesAndStockholdersEquity": "999573000.00",
                    "cashAndShortTermInvestments": "39263000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "190834000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-7921000.00",
                    "netInvestedCapital": "490417000.00",
                    "commonStockSharesOutstanding": "35807171.00"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-11-18",
                    "currency_symbol": "USD",
                    "totalAssets": "929462000.00",
                    "intangibleAssets": "260541000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2845000.00",
                    "totalLiab": "566736000.00",
                    "totalStockholderEquity": "362726000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "33482000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "3426000.00",
                    "otherLiab": "37706000.00",
                    "goodWill": "394298000.00",
                    "otherAssets": "4596000.00",
                    "cash": "49557000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "62266000.00",
                    "currentDeferredRevenue": "3929000.00",
                    "netDebt": "420531000.00",
                    "shortTermDebt": "3324000.00",
                    "shortLongTermDebt": "3324000.00",
                    "shortLongTermDebtTotal": "470088000.00",
                    "otherStockholderEquity": "141751000.00",
                    "propertyPlantEquipment": "186621000.00",
                    "totalCurrentAssets": "62528000.00",
                    "longTermInvestments": "16278000.00",
                    "netTangibleAssets": "929462000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "5727000.00",
                    "longTermDebt": "466764000.00",
                    "inventory": "4399000.00",
                    "accountsPayable": "21531000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "9196000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "866934000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "6862000.00",
                    "nonCurrentLiabilitiesTotal": "504470000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "141751000.00",
                    "liabilitiesAndStockholdersEquity": "929462000.00",
                    "cashAndShortTermInvestments": "49557000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "186621000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "4862000.00",
                    "netInvestedCapital": "615265000.00",
                    "commonStockSharesOutstanding": "33567206.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "totalAssets": "924033000.00",
                    "intangibleAssets": "261795000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "4230000.00",
                    "totalLiab": "779920000.00",
                    "totalStockholderEquity": "355776000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "35416000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "2781000.00",
                    "otherLiab": "35618000.00",
                    "goodWill": "394298000.00",
                    "otherAssets": "4516000.00",
                    "cash": "54157000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "66001000.00",
                    "currentDeferredRevenue": "4414000.00",
                    "netDebt": "415805000.00",
                    "shortTermDebt": "3324000.00",
                    "shortLongTermDebt": "3324000.00",
                    "shortLongTermDebtTotal": "469962000.00",
                    "otherStockholderEquity": "-2781000.00",
                    "propertyPlantEquipment": "180907000.00",
                    "totalCurrentAssets": "66333000.00",
                    "longTermInvestments": "16184000.00",
                    "netTangibleAssets": "-511980000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "4373000.00",
                    "longTermDebt": "466638000.00",
                    "inventory": "3573000.00",
                    "accountsPayable": "20642000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-248999.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "4516000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "857700000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "6795000.00",
                    "nonCurrentLiabilitiesTotal": "713919000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "779920000.00",
                    "cashAndShortTermInvestments": "54157000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "180907000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "332000.00",
                    "netInvestedCapital": "614075000.00",
                    "commonStockSharesOutstanding": "33567206.00"
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "-41432000.00",
                    "totalLiab": "-341280000.00",
                    "totalStockholderEquity": "341280000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "4414000.00",
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": "2781000.00",
                    "otherLiab": "35618000.00",
                    "goodWill": null,
                    "otherAssets": "4516000.00",
                    "cash": "-41432000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "66001000.00",
                    "currentDeferredRevenue": null,
                    "netDebt": "41432000.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": "-249000.00",
                    "propertyPlantEquipment": "180907000.00",
                    "totalCurrentAssets": "41432000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-519769000.00",
                    "shortTermInvestments": "82864000.00",
                    "netReceivables": "4373000.00",
                    "longTermDebt": null,
                    "inventory": "3573000.00",
                    "accountsPayable": "20642000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "140709000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "-41432000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "-41432000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "-341280000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "341280000.00",
                    "cashAndShortTermInvestments": "41432000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "33567206.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "910222000.00",
                    "intangibleAssets": "266180000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2915000.00",
                    "totalLiab": "769513000.00",
                    "totalStockholderEquity": "140709000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "33218000.00",
                    "commonStock": "140709000.00",
                    "capitalStock": null,
                    "retainedEarnings": "0.00",
                    "otherLiab": null,
                    "goodWill": "394298000.00",
                    "otherAssets": null,
                    "cash": "41432000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "66352000.00",
                    "currentDeferredRevenue": "6774000.00",
                    "netDebt": "428272000.00",
                    "shortTermDebt": "3324000.00",
                    "shortLongTermDebt": "3324000.00",
                    "shortLongTermDebtTotal": "469704000.00",
                    "otherStockholderEquity": "140709000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "54626000.00",
                    "longTermInvestments": "16015000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": "82864000.00",
                    "netReceivables": "5204000.00",
                    "longTermDebt": "466380000.00",
                    "inventory": "5075000.00",
                    "accountsPayable": "21427000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "140709000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "4334000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "855596000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "9516000.00",
                    "nonCurrentLiabilitiesTotal": "703161000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "910222000.00",
                    "cashAndShortTermInvestments": "41432000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": "174769000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-11726000.00",
                    "netInvestedCapital": "610413000.00",
                    "commonStockSharesOutstanding": "33567206.00"
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": null,
                    "totalStockholderEquity": null,
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": null,
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": null,
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": null,
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": null,
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": null,
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": null,
                    "cashAndShortTermInvestments": null,
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "33567206.00"
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-28",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": null,
                    "totalLiab": null,
                    "totalStockholderEquity": null,
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": null,
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": null,
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": null,
                    "longTermInvestments": null,
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": null,
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": null,
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": null,
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": null,
                    "cashAndShortTermInvestments": null,
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "51163394.00"
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-28",
                    "currency_symbol": "USD",
                    "totalAssets": null,
                    "intangibleAssets": null,
                    "earningAssets": null,
                    "otherCurrentAssets": "-22424000.00",
                    "totalLiab": "-327781000.00",
                    "totalStockholderEquity": "327781000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": null,
                    "commonStock": null,
                    "capitalStock": null,
                    "retainedEarnings": null,
                    "otherLiab": null,
                    "goodWill": null,
                    "otherAssets": null,
                    "cash": "22424000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": null,
                    "currentDeferredRevenue": null,
                    "netDebt": "-22424000.00",
                    "shortTermDebt": null,
                    "shortLongTermDebt": null,
                    "shortLongTermDebtTotal": null,
                    "otherStockholderEquity": null,
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "22424000.00",
                    "longTermInvestments": null,
                    "netTangibleAssets": "-521512000.00",
                    "shortTermInvestments": "44848000.00",
                    "netReceivables": null,
                    "longTermDebt": null,
                    "inventory": null,
                    "accountsPayable": null,
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "147734000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "-22424000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "-22424000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": null,
                    "nonCurrentLiabilitiesTotal": "-327781000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "327781000.00",
                    "cashAndShortTermInvestments": "22424000.00",
                    "propertyPlantAndEquipmentGross": null,
                    "propertyPlantAndEquipmentNet": null,
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": null,
                    "netInvestedCapital": null,
                    "commonStockSharesOutstanding": "51163394.00"
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-24",
                    "currency_symbol": "USD",
                    "totalAssets": "1606534000.00",
                    "intangibleAssets": "23391000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "-1066000.00",
                    "totalLiab": "1109261000.00",
                    "totalStockholderEquity": "467797000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "40146000.00",
                    "commonStock": "720000.00",
                    "capitalStock": "720000.00",
                    "retainedEarnings": "62474000.00",
                    "otherLiab": null,
                    "goodWill": "394298000.00",
                    "otherAssets": null,
                    "cash": "19963000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "193956000.00",
                    "currentDeferredRevenue": "7472000.00",
                    "netDebt": "650332000.00",
                    "shortTermDebt": "103128000.00",
                    "shortLongTermDebt": "96250000.00",
                    "shortLongTermDebtTotal": "670295000.00",
                    "otherStockholderEquity": "404603000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "51516000.00",
                    "longTermInvestments": "15696000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "24412000.00",
                    "longTermDebt": "237977000.00",
                    "inventory": "8207000.00",
                    "accountsPayable": "43210000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "29476000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "229017000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1555018000.00",
                    "capitalLeaseObligations": "336068000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "3614000.00",
                    "nonCurrentLiabilitiesTotal": "915305000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1606534000.00",
                    "cashAndShortTermInvestments": "19963000.00",
                    "propertyPlantAndEquipmentGross": "852639000.00",
                    "propertyPlantAndEquipmentNet": "681349000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-142440000.00",
                    "netInvestedCapital": "802024000.00",
                    "commonStockSharesOutstanding": "71086762.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-25",
                    "currency_symbol": "USD",
                    "totalAssets": "1500086000.00",
                    "intangibleAssets": "250023000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "7066000.00",
                    "totalLiab": "1009983000.00",
                    "totalStockholderEquity": "401061000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "29721000.00",
                    "commonStock": "637000.00",
                    "capitalStock": "637000.00",
                    "retainedEarnings": "43129000.00",
                    "otherLiab": null,
                    "goodWill": "394298000.00",
                    "otherAssets": null,
                    "cash": "22876000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "135569000.00",
                    "currentDeferredRevenue": "7032000.00",
                    "netDebt": "573349000.00",
                    "shortTermDebt": "42263000.00",
                    "shortLongTermDebt": "36250000.00",
                    "shortLongTermDebtTotal": "596225000.00",
                    "otherStockholderEquity": "357295000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "52651000.00",
                    "longTermInvestments": "16056000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "14794000.00",
                    "longTermDebt": "275422000.00",
                    "inventory": "7915000.00",
                    "accountsPayable": "45516000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "89042000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "8284000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1447435000.00",
                    "capitalLeaseObligations": "284553000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "3559000.00",
                    "nonCurrentLiabilitiesTotal": "874414000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1500086000.00",
                    "cashAndShortTermInvestments": "22876000.00",
                    "propertyPlantAndEquipmentGross": "729410000.00",
                    "propertyPlantAndEquipmentNet": "581365000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-82918000.00",
                    "netInvestedCapital": "712733000.00",
                    "commonStockSharesOutstanding": "63982643.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-27",
                    "currency_symbol": "USD",
                    "totalAssets": "1385541000.00",
                    "intangibleAssets": "252836000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "8565000.00",
                    "totalLiab": "925431000.00",
                    "totalStockholderEquity": "322379000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "32039000.00",
                    "commonStock": "555000.00",
                    "capitalStock": "555000.00",
                    "retainedEarnings": "13612000.00",
                    "otherLiab": null,
                    "goodWill": "394298000.00",
                    "otherAssets": "1.00",
                    "cash": "10438000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "104913000.00",
                    "currentDeferredRevenue": "7180000.00",
                    "netDebt": "539976000.00",
                    "shortTermDebt": "28077000.00",
                    "shortLongTermDebt": "22500000.00",
                    "shortLongTermDebtTotal": "550414000.00",
                    "otherStockholderEquity": "308212000.00",
                    "propertyPlantEquipment": null,
                    "totalCurrentAssets": "41919000.00",
                    "longTermInvestments": "16684000.00",
                    "netTangibleAssets": null,
                    "shortTermInvestments": null,
                    "netReceivables": "14183000.00",
                    "longTermDebt": "283923000.00",
                    "inventory": "8733000.00",
                    "accountsPayable": "33189000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "137731000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "5485000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1343622000.00",
                    "capitalLeaseObligations": "243991000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "298181000.00",
                    "nonCurrentLiabilitiesTotal": "820518000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "1385541000.00",
                    "cashAndShortTermInvestments": "10438000.00",
                    "propertyPlantAndEquipmentGross": "615465000.00",
                    "propertyPlantAndEquipmentNet": "489618000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-62994000.00",
                    "netInvestedCapital": "628802000.00",
                    "commonStockSharesOutstanding": "57307784.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-02",
                    "currency_symbol": "USD",
                    "totalAssets": "1280083000.00",
                    "intangibleAssets": "255725000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "4922000.00",
                    "totalLiab": "847182000.00",
                    "totalStockholderEquity": "256336000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "27959000.00",
                    "commonStock": "484000.00",
                    "capitalStock": "484000.00",
                    "retainedEarnings": "-4812000.00",
                    "otherLiab": "255294000.00",
                    "goodWill": "394298000.00",
                    "otherAssets": "154616000.00",
                    "cash": "44427000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "77297000.00",
                    "currentDeferredRevenue": "7292000.00",
                    "netDebt": "479168000.00",
                    "shortTermDebt": "9004000.00",
                    "shortLongTermDebt": "4155000.00",
                    "shortLongTermDebtTotal": "523595000.00",
                    "otherStockholderEquity": "260664000.00",
                    "propertyPlantEquipment": "227036000.00",
                    "totalCurrentAssets": "65326000.00",
                    "longTermInvestments": "16274000.00",
                    "netTangibleAssets": "256336000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "8590000.00",
                    "longTermDebt": "314425000.00",
                    "inventory": "7387000.00",
                    "accountsPayable": "30273000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "176565000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "0.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "484000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-4812000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "4119000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "1214757000.00",
                    "capitalLeaseObligations": "205015000.00",
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "769885000.00",
                    "nonCurrentLiabilitiesTotal": "769885000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "260664000.00",
                    "liabilitiesAndStockholdersEquity": "1280083000.00",
                    "cashAndShortTermInvestments": "44427000.00",
                    "propertyPlantAndEquipmentGross": "393844000.00",
                    "propertyPlantAndEquipmentNet": "393844000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-11971000.00",
                    "netInvestedCapital": "574916000.00",
                    "commonStockSharesOutstanding": "42715977.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-10",
                    "currency_symbol": "USD",
                    "totalAssets": "999573000.00",
                    "intangibleAssets": "259757000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "5836000.00",
                    "totalLiab": "576167000.00",
                    "totalStockholderEquity": "171264000.00",
                    "deferredLongTermLiab": "32174000.00",
                    "otherCurrentLiab": "27502000.00",
                    "commonStock": "358000.00",
                    "capitalStock": "358000.00",
                    "retainedEarnings": "-15950000.00",
                    "otherLiab": "193400000.00",
                    "goodWill": "394298000.00",
                    "otherAssets": "79497000.00",
                    "cash": "39263000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "66938000.00",
                    "currentDeferredRevenue": "6893000.00",
                    "netDebt": "279890000.00",
                    "shortTermDebt": "3324000.00",
                    "shortLongTermDebt": "3324000.00",
                    "shortLongTermDebtTotal": "319153000.00",
                    "otherStockholderEquity": "186856000.00",
                    "propertyPlantEquipment": "190834000.00",
                    "totalCurrentAssets": "59017000.00",
                    "longTermInvestments": "16170000.00",
                    "netTangibleAssets": "171264000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "7840000.00",
                    "longTermDebt": "315829000.00",
                    "inventory": "6078000.00",
                    "accountsPayable": "27249000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": "252142000.00",
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-999573000.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": "358000.00",
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": "-15950000.00",
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "5042000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "940556000.00",
                    "capitalLeaseObligations": "0.00",
                    "longTermDebtTotal": "315829000.00",
                    "nonCurrentLiabilitiesOther": "161226000.00",
                    "nonCurrentLiabilitiesTotal": "509229000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": "186856000.00",
                    "liabilitiesAndStockholdersEquity": "999573000.00",
                    "cashAndShortTermInvestments": "39263000.00",
                    "propertyPlantAndEquipmentGross": "280064000.00",
                    "propertyPlantAndEquipmentNet": "190834000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-7921000.00",
                    "netInvestedCapital": "490417000.00",
                    "commonStockSharesOutstanding": "35807171.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "910222000.00",
                    "intangibleAssets": "266180000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2915000.00",
                    "totalLiab": "769513000.00",
                    "totalStockholderEquity": "140709000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "33218000.00",
                    "commonStock": "140709000.00",
                    "capitalStock": "0.00",
                    "retainedEarnings": "68343000.00",
                    "otherLiab": "36210000.00",
                    "goodWill": "394298000.00",
                    "otherAssets": "4334000.00",
                    "cash": "41432000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "66352000.00",
                    "currentDeferredRevenue": "6774000.00",
                    "netDebt": "428272000.00",
                    "shortTermDebt": "3324000.00",
                    "shortLongTermDebt": "3324000.00",
                    "shortLongTermDebtTotal": "469704000.00",
                    "otherStockholderEquity": "140709000.00",
                    "propertyPlantEquipment": "174769000.00",
                    "totalCurrentAssets": "54626000.00",
                    "longTermInvestments": "16015000.00",
                    "netTangibleAssets": "-519769000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "5204000.00",
                    "longTermDebt": "466380000.00",
                    "inventory": "5075000.00",
                    "accountsPayable": "21427000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": null,
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "4334000.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "855596000.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "9516000.00",
                    "nonCurrentLiabilitiesTotal": "703161000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "910222000.00",
                    "cashAndShortTermInvestments": "41432000.00",
                    "propertyPlantAndEquipmentGross": "248789000.00",
                    "propertyPlantAndEquipmentNet": "174769000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-11726000.00",
                    "netInvestedCapital": "610413000.00",
                    "commonStockSharesOutstanding": "33567206.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "totalAssets": "886640000.00",
                    "intangibleAssets": "274948000.00",
                    "earningAssets": null,
                    "otherCurrentAssets": "2703999.00",
                    "totalLiab": "558859000.00",
                    "totalStockholderEquity": "327781000.00",
                    "deferredLongTermLiab": null,
                    "otherCurrentLiab": "35730000.00",
                    "commonStock": "749000.00",
                    "capitalStock": null,
                    "retainedEarnings": "56080000.00",
                    "otherLiab": "23083000.00",
                    "goodWill": "394298000.00",
                    "otherAssets": "3743000.00",
                    "cash": "22424000.00",
                    "cashAndEquivalents": null,
                    "totalCurrentLiabilities": "69935000.00",
                    "currentDeferredRevenue": "5985000.00",
                    "netDebt": "461741000.00",
                    "shortTermDebt": "18324000.00",
                    "shortLongTermDebt": "18324000.00",
                    "shortLongTermDebtTotal": "484165000.00",
                    "otherStockholderEquity": "92402999.00",
                    "propertyPlantEquipment": "165102000.00",
                    "totalCurrentAssets": "32686999.00",
                    "longTermInvestments": "15862000.00",
                    "netTangibleAssets": "-521512000.00",
                    "shortTermInvestments": null,
                    "netReceivables": "3664000.00",
                    "longTermDebt": "465841000.00",
                    "inventory": "3895000.00",
                    "accountsPayable": "15881000.00",
                    "totalPermanentEquity": null,
                    "noncontrollingInterestInConsolidatedEntity": null,
                    "temporaryEquityRedeemableNoncontrollingInterests": null,
                    "accumulatedOtherComprehensiveIncome": "-748999.00",
                    "additionalPaidInCapital": null,
                    "commonStockTotalEquity": null,
                    "preferredStockTotalEquity": null,
                    "retainedEarningsTotalEquity": null,
                    "treasuryStock": null,
                    "accumulatedAmortization": null,
                    "nonCurrrentAssetsOther": "3743001.00",
                    "deferredLongTermAssetCharges": null,
                    "nonCurrentAssetsTotal": "853953001.00",
                    "capitalLeaseObligations": null,
                    "longTermDebtTotal": null,
                    "nonCurrentLiabilitiesOther": "3328000.00",
                    "nonCurrentLiabilitiesTotal": "488924000.00",
                    "negativeGoodwill": null,
                    "warrants": null,
                    "preferredStockRedeemable": null,
                    "capitalSurpluse": null,
                    "liabilitiesAndStockholdersEquity": "886640000.00",
                    "cashAndShortTermInvestments": "22424000.00",
                    "propertyPlantAndEquipmentGross": "223729000.00",
                    "propertyPlantAndEquipmentNet": "165102000.00",
                    "accumulatedDepreciation": null,
                    "netWorkingCapital": "-37248000.00",
                    "netInvestedCapital": "631899000.00",
                    "commonStockSharesOutstanding": "33567206.00"
                }
            }
        },
        "Cash_Flow": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-08-05",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-11676000.00",
                    "netBorrowings": "-8563000.00",
                    "totalCashFromFinancingActivities": "-8638000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "7155000.00",
                    "changeInCash": "-2740000.00",
                    "beginPeriodCashFlow": "23993000.00",
                    "endPeriodCashFlow": "21253000.00",
                    "totalCashFromOperatingActivities": "17574000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "8254000.00",
                    "otherCashflowsFromInvestingActivities": "16000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-3465000.00",
                    "changeToAccountReceivables": "-277000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-205000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "11692000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-1541000.00",
                    "stockBasedCompensation": "2604000.00",
                    "otherNonCashItems": "-667000.00",
                    "freeCashFlow": "5882000.00"
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-05",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-18305000.00",
                    "netBorrowings": "12438000.00",
                    "totalCashFromFinancingActivities": "4781000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "-402000.00",
                    "changeInCash": "4030000.00",
                    "beginPeriodCashFlow": "19963000.00",
                    "endPeriodCashFlow": "23993000.00",
                    "totalCashFromOperatingActivities": "17554000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "7936000.00",
                    "otherCashflowsFromInvestingActivities": "156000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "539000.00",
                    "changeToAccountReceivables": "1418000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-7968000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "18461000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "7567000.00",
                    "stockBasedCompensation": "3230000.00",
                    "otherNonCashItems": "-613000.00",
                    "freeCashFlow": "-907000.00"
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-24",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-31904000.00",
                    "netBorrowings": "11437000.00",
                    "totalCashFromFinancingActivities": "10200000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "6277000.00",
                    "changeInCash": "2729000.00",
                    "beginPeriodCashFlow": "17234000.00",
                    "endPeriodCashFlow": "19963000.00",
                    "totalCashFromOperatingActivities": "24433000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "7623000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "1018000.00",
                    "changeToAccountReceivables": "-1287000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-1325000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "32338000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "8517000.00",
                    "stockBasedCompensation": "2205000.00",
                    "otherNonCashItems": "606000.00",
                    "freeCashFlow": "-7905000.00"
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-04",
                    "currency_symbol": "USD",
                    "investments": "-25003000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-25003000.00",
                    "netBorrowings": "5438000.00",
                    "totalCashFromFinancingActivities": "5568000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "782000.00",
                    "changeInCash": "613000.00",
                    "beginPeriodCashFlow": "16621000.00",
                    "endPeriodCashFlow": "17234000.00",
                    "totalCashFromOperatingActivities": "20048000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "7312000.00",
                    "otherCashflowsFromInvestingActivities": "13000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "873000.00",
                    "changeToAccountReceivables": "-389000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "43000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "25016000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "10844000.00",
                    "stockBasedCompensation": "-320000.00",
                    "otherNonCashItems": "2324000.00",
                    "freeCashFlow": "-4968000.00"
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-05",
                    "currency_symbol": "USD",
                    "investments": "-14036000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-14036000.00",
                    "netBorrowings": "-3000000.00",
                    "totalCashFromFinancingActivities": "-1522000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "10043000.00",
                    "changeInCash": "3685000.00",
                    "beginPeriodCashFlow": "12936000.00",
                    "endPeriodCashFlow": "16621000.00",
                    "totalCashFromOperatingActivities": "19243000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "7137000.00",
                    "otherCashflowsFromInvestingActivities": "5000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-3423000.00",
                    "changeToAccountReceivables": "-355000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-826000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "14041000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-2489000.00",
                    "stockBasedCompensation": "2658000.00",
                    "otherNonCashItems": "53000.00",
                    "freeCashFlow": "5202000.00"
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-06",
                    "currency_symbol": "USD",
                    "investments": "-19040000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-19040000.00",
                    "netBorrowings": "9250000.00",
                    "totalCashFromFinancingActivities": "-350000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "3990000.00",
                    "changeInCash": "-9940000.00",
                    "beginPeriodCashFlow": "22876000.00",
                    "endPeriodCashFlow": "12936000.00",
                    "totalCashFromOperatingActivities": "9450000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "7040000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "1240000.00",
                    "changeToAccountReceivables": "519000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-9600000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "19040000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-4179000.00",
                    "stockBasedCompensation": "1950000.00",
                    "otherNonCashItems": "-64000.00",
                    "freeCashFlow": "-9590000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-25",
                    "currency_symbol": "USD",
                    "investments": "-31677000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-31677000.00",
                    "netBorrowings": "9125000.00",
                    "totalCashFromFinancingActivities": "9947000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "12429000.00",
                    "changeInCash": "4356000.00",
                    "beginPeriodCashFlow": "18520000.00",
                    "endPeriodCashFlow": "22876000.00",
                    "totalCashFromOperatingActivities": "26086000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "6568000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "383000.00",
                    "changeToAccountReceivables": "167000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "822000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "31677000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "8539000.00",
                    "stockBasedCompensation": "1928000.00",
                    "otherNonCashItems": "1174000.00",
                    "freeCashFlow": "-5591000.00"
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-11-05",
                    "currency_symbol": "USD",
                    "investments": "-22609000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-22609000.00",
                    "netBorrowings": "-3000000.00",
                    "totalCashFromFinancingActivities": "-1554000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "8773000.00",
                    "changeInCash": "6163000.00",
                    "beginPeriodCashFlow": "12357000.00",
                    "endPeriodCashFlow": "18520000.00",
                    "totalCashFromOperatingActivities": "30326000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "6679000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "457000.00",
                    "changeToAccountReceivables": "1488000.00",
                    "salePurchaseOfStock": "-116000.00",
                    "otherCashflowsFromFinancingActivities": "-116000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "22609000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "10465000.00",
                    "stockBasedCompensation": "3506000.00",
                    "otherNonCashItems": "88000.00",
                    "freeCashFlow": "7717000.00"
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-06",
                    "currency_symbol": "USD",
                    "investments": "-16889000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-16889000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-16489000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "8530000.00",
                    "changeInCash": "-827000.00",
                    "beginPeriodCashFlow": "13184000.00",
                    "endPeriodCashFlow": "12357000.00",
                    "totalCashFromOperatingActivities": "32551000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "7106000.00",
                    "otherCashflowsFromInvestingActivities": "77000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-245000.00",
                    "changeToAccountReceivables": "-623000.00",
                    "salePurchaseOfStock": "-267000.00",
                    "otherCashflowsFromFinancingActivities": "386000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "16966000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "10990000.00",
                    "stockBasedCompensation": "2890000.00",
                    "otherNonCashItems": "-22000.00",
                    "freeCashFlow": "15585000.00"
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-07",
                    "currency_symbol": "USD",
                    "investments": "-16939000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-16939000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "10608000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "5344000.00",
                    "changeInCash": "2746000.00",
                    "beginPeriodCashFlow": "10438000.00",
                    "endPeriodCashFlow": "13184000.00",
                    "totalCashFromOperatingActivities": "9077000.00",
                    "issuanceOfCapitalStock": "114960000.00",
                    "depreciation": "6944000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "223000.00",
                    "changeToAccountReceivables": "-216000.00",
                    "salePurchaseOfStock": "-114960000.00",
                    "otherCashflowsFromFinancingActivities": "-4517000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "16939000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-4306000.00",
                    "stockBasedCompensation": "2827000.00",
                    "otherNonCashItems": "-34000.00",
                    "freeCashFlow": "-7862000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-27",
                    "currency_symbol": "USD",
                    "investments": "-30258000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-30258000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "10538000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "7789000.00",
                    "changeInCash": "-2509000.00",
                    "beginPeriodCashFlow": "12947000.00",
                    "endPeriodCashFlow": "10438000.00",
                    "totalCashFromOperatingActivities": "17211000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "6525000.00",
                    "otherCashflowsFromInvestingActivities": "81000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-2315000.00",
                    "changeToAccountReceivables": "632000.00",
                    "salePurchaseOfStock": "-1393000.00",
                    "otherCashflowsFromFinancingActivities": "-1393000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "30258000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-483000.00",
                    "stockBasedCompensation": "3498000.00",
                    "otherNonCashItems": "3736000.00",
                    "freeCashFlow": "-13047000.00"
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-11-02",
                    "currency_symbol": "USD",
                    "investments": "-20253000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-20253000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-11518000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "6546000.00",
                    "changeInCash": "-9510000.00",
                    "beginPeriodCashFlow": "22457000.00",
                    "endPeriodCashFlow": "12947000.00",
                    "totalCashFromOperatingActivities": "22261000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "6178000.00",
                    "otherCashflowsFromInvestingActivities": "48000.00",
                    "dividendsPaid": "413000.00",
                    "changeToInventory": "75000.00",
                    "changeToAccountReceivables": "-346000.00",
                    "salePurchaseOfStock": "-56000.00",
                    "otherCashflowsFromFinancingActivities": "357000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "20301000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "3069000.00",
                    "stockBasedCompensation": "4324000.00",
                    "otherNonCashItems": "50000.00",
                    "freeCashFlow": "1960000.00"
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-08-03",
                    "currency_symbol": "USD",
                    "investments": "-17136000.00",
                    "changeToLiabilities": "4335000.00",
                    "totalCashflowsFromInvestingActivities": "-17136000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "159000.00",
                    "changeToOperatingActivities": "5729000.00",
                    "netIncome": "9898000.00",
                    "changeInCash": "7846000.00",
                    "beginPeriodCashFlow": "14611000.00",
                    "endPeriodCashFlow": "22457000.00",
                    "totalCashFromOperatingActivities": "24823000.00",
                    "issuanceOfCapitalStock": "12906000.00",
                    "depreciation": "5940000.00",
                    "otherCashflowsFromInvestingActivities": "7000.00",
                    "dividendsPaid": "399000.00",
                    "changeToInventory": "-1234000.00",
                    "changeToAccountReceivables": "-1445000.00",
                    "salePurchaseOfStock": "-12943000.00",
                    "otherCashflowsFromFinancingActivities": "13102000.00",
                    "changeToNetincome": "6103000.00",
                    "capitalExpenditures": "17143000",
                    "changeReceivables": "-1445000.00",
                    "cashFlowsOtherOperating": "10935000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "7846000.00",
                    "changeInWorkingCapital": "3471000.00",
                    "stockBasedCompensation": "4183000.00",
                    "otherNonCashItems": "368000.00",
                    "freeCashFlow": "7680000.00"
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-05-04",
                    "currency_symbol": "USD",
                    "investments": "-20190000.00",
                    "changeToLiabilities": "-7673000.00",
                    "totalCashflowsFromInvestingActivities": "-20190000.00",
                    "netBorrowings": "-12428000.00",
                    "totalCashFromFinancingActivities": "-16111999.00",
                    "changeToOperatingActivities": "5729000.00",
                    "netIncome": "-514000.00",
                    "changeInCash": "-29816000.00",
                    "beginPeriodCashFlow": "44427000.00",
                    "endPeriodCashFlow": "14611000.00",
                    "totalCashFromOperatingActivities": "6486000.00",
                    "issuanceOfCapitalStock": "166400000.00",
                    "depreciation": "5670000.00",
                    "otherCashflowsFromInvestingActivities": "26000.00",
                    "dividendsPaid": "322447000.00",
                    "changeToInventory": "2128000.00",
                    "changeToAccountReceivables": "499000.00",
                    "salePurchaseOfStock": "-166419000.00",
                    "otherCashflowsFromFinancingActivities": "628782001.00",
                    "changeToNetincome": "6561000.00",
                    "capitalExpenditures": "20216000",
                    "changeReceivables": "398000.00",
                    "cashFlowsOtherOperating": "-1029000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-29816000.00",
                    "changeInWorkingCapital": "2627000.00",
                    "stockBasedCompensation": "3537000.00",
                    "otherNonCashItems": "-3691000.00",
                    "freeCashFlow": "-13730000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-02",
                    "currency_symbol": "USD",
                    "investments": "-17049000.00",
                    "changeToLiabilities": "7503000.00",
                    "totalCashflowsFromInvestingActivities": "-17049000.00",
                    "netBorrowings": "-831000.00",
                    "totalCashFromFinancingActivities": "-3166000.00",
                    "changeToOperatingActivities": "13863000.00",
                    "netIncome": "2653000.00",
                    "changeInCash": "-2295000.00",
                    "beginPeriodCashFlow": "46722000.00",
                    "endPeriodCashFlow": "44427000.00",
                    "totalCashFromOperatingActivities": "17920000.00",
                    "issuanceOfCapitalStock": "181520000.00",
                    "depreciation": "5104000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": "3463000.00",
                    "changeToInventory": "-1453000.00",
                    "changeToAccountReceivables": "2385000.00",
                    "salePurchaseOfStock": "-181520000.00",
                    "otherCashflowsFromFinancingActivities": "-2335000.00",
                    "changeToNetincome": "-3000.00",
                    "capitalExpenditures": "17049000",
                    "changeReceivables": "2385000.00",
                    "cashFlowsOtherOperating": "3296000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-2295000.00",
                    "changeInWorkingCapital": "12133000.00",
                    "stockBasedCompensation": "4790000.00",
                    "otherNonCashItems": "-2186000.00",
                    "freeCashFlow": "871000.00"
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-11-03",
                    "currency_symbol": "USD",
                    "investments": "-16058000.00",
                    "changeToLiabilities": "-489000.00",
                    "totalCashflowsFromInvestingActivities": "-16058000.00",
                    "netBorrowings": "-831000.00",
                    "totalCashFromFinancingActivities": "-560000.00",
                    "changeToOperatingActivities": "-1137000.00",
                    "netIncome": "3198000.00",
                    "changeInCash": "-3008000.00",
                    "beginPeriodCashFlow": "49730000.00",
                    "endPeriodCashFlow": "46722000.00",
                    "totalCashFromOperatingActivities": "13610000.00",
                    "issuanceOfCapitalStock": "183436000.00",
                    "depreciation": "5289000.00",
                    "otherCashflowsFromInvestingActivities": "14000.00",
                    "dividendsPaid": "831000.00",
                    "changeToInventory": "-295000.00",
                    "changeToAccountReceivables": "-943000.00",
                    "salePurchaseOfStock": "-183436000.00",
                    "otherCashflowsFromFinancingActivities": "271000.00",
                    "changeToNetincome": "5985000.00",
                    "capitalExpenditures": "16072000",
                    "changeReceivables": "-943000.00",
                    "cashFlowsOtherOperating": "3477000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-3008000.00",
                    "changeInWorkingCapital": "-588000.00",
                    "stockBasedCompensation": "3698000.00",
                    "otherNonCashItems": "1715000.00",
                    "freeCashFlow": "-2462000.00"
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-08-04",
                    "currency_symbol": "USD",
                    "investments": "-7631000.00",
                    "changeToLiabilities": "4405000.00",
                    "totalCashflowsFromInvestingActivities": "-7631000.00",
                    "netBorrowings": "-831000.00",
                    "totalCashFromFinancingActivities": "620000.00",
                    "changeToOperatingActivities": "5317000.00",
                    "netIncome": "10756000.00",
                    "changeInCash": "17548000.00",
                    "beginPeriodCashFlow": "32182000.00",
                    "endPeriodCashFlow": "49730000.00",
                    "totalCashFromOperatingActivities": "24559000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "5309000.00",
                    "otherCashflowsFromInvestingActivities": "30000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-492000.00",
                    "changeToAccountReceivables": "-2963000.00",
                    "salePurchaseOfStock": "1451000.00",
                    "otherCashflowsFromFinancingActivities": "1451000.00",
                    "changeToNetincome": "7148000.00",
                    "capitalExpenditures": "7661000",
                    "changeReceivables": "-2963000.00",
                    "cashFlowsOtherOperating": "10591000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "17548000.00",
                    "changeInWorkingCapital": "2720000.00",
                    "stockBasedCompensation": "3864000.00",
                    "otherNonCashItems": "1324000.00",
                    "freeCashFlow": "16898000.00"
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-05-05",
                    "currency_symbol": "USD",
                    "investments": "-6279000.00",
                    "changeToLiabilities": "-13453000.00",
                    "totalCashflowsFromInvestingActivities": "-6279000.00",
                    "netBorrowings": "-831000.00",
                    "totalCashFromFinancingActivities": "-1602000.00",
                    "changeToOperatingActivities": "-9442000.00",
                    "netIncome": "550000.00",
                    "changeInCash": "-7081000.00",
                    "beginPeriodCashFlow": "39263000.00",
                    "endPeriodCashFlow": "32182000.00",
                    "totalCashFromOperatingActivities": "800000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "5205000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "931000.00",
                    "changeToAccountReceivables": "1808000.00",
                    "salePurchaseOfStock": "-771000.00",
                    "otherCashflowsFromFinancingActivities": "-771000.00",
                    "changeToNetincome": "5225000.00",
                    "capitalExpenditures": "6279000",
                    "changeReceivables": "1808000.00",
                    "cashFlowsOtherOperating": "568000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-7081000.00",
                    "changeInWorkingCapital": "-10403000.00",
                    "stockBasedCompensation": "3785000.00",
                    "otherNonCashItems": "1498000.00",
                    "freeCashFlow": "-5479000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-10",
                    "currency_symbol": "USD",
                    "investments": "-8496000.00",
                    "changeToLiabilities": "4299000.00",
                    "totalCashflowsFromInvestingActivities": "-8496000.00",
                    "netBorrowings": "-155831000.00",
                    "totalCashFromFinancingActivities": "-4781000.00",
                    "changeToOperatingActivities": "-4512000.00",
                    "netIncome": "-14412000.00",
                    "changeInCash": "-10294000.00",
                    "beginPeriodCashFlow": "49557000.00",
                    "endPeriodCashFlow": "39263000.00",
                    "totalCashFromOperatingActivities": "2983000.00",
                    "issuanceOfCapitalStock": "437078000.00",
                    "depreciation": "5087000.00",
                    "otherCashflowsFromInvestingActivities": "-32000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-1679000.00",
                    "changeToAccountReceivables": "-696000.00",
                    "salePurchaseOfStock": "-278757000.00",
                    "otherCashflowsFromFinancingActivities": "-225918000.00",
                    "changeToNetincome": "51953000.00",
                    "capitalExpenditures": "8496000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-2580000.00",
                    "stockBasedCompensation": "28946000.00",
                    "otherNonCashItems": "18420000.00",
                    "freeCashFlow": "-5513000.00"
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-11-18",
                    "currency_symbol": "USD",
                    "investments": "-9219000.00",
                    "changeToLiabilities": "-1979000.00",
                    "totalCashflowsFromInvestingActivities": "-9219000.00",
                    "netBorrowings": "-831000.00",
                    "totalCashFromFinancingActivities": "-2690000.00",
                    "changeToOperatingActivities": "-3468000.00",
                    "netIncome": "6531000.00",
                    "changeInCash": "-4835000.00",
                    "beginPeriodCashFlow": "54392000.00",
                    "endPeriodCashFlow": "49557000.00",
                    "totalCashFromOperatingActivities": "7074000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "5516000.00",
                    "otherCashflowsFromInvestingActivities": "123000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-826000.00",
                    "changeToAccountReceivables": "-609000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-1859000.00",
                    "changeToNetincome": "-49000.00",
                    "capitalExpenditures": "9219000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-6897000.00",
                    "stockBasedCompensation": "170000.00",
                    "otherNonCashItems": "1754000.00",
                    "freeCashFlow": "-2145000.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "investments": "-100000.00",
                    "changeToLiabilities": "-266000.00",
                    "totalCashflowsFromInvestingActivities": "-7413000.00",
                    "netBorrowings": "-831000.00",
                    "totalCashFromFinancingActivities": "-731000.00",
                    "changeToOperatingActivities": "474000.00",
                    "netIncome": "13749000.00",
                    "changeInCash": "19625000.00",
                    "beginPeriodCashFlow": "34767000.00",
                    "endPeriodCashFlow": "54392000.00",
                    "totalCashFromOperatingActivities": "27769000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "6420000.00",
                    "otherCashflowsFromInvestingActivities": "89000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "202000.00",
                    "changeToAccountReceivables": "305000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "100000.00",
                    "changeToNetincome": "-110500.00",
                    "capitalExpenditures": "7502000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "5601000.00",
                    "stockBasedCompensation": "168000.00",
                    "otherNonCashItems": "1831000.00",
                    "freeCashFlow": "20267000.00"
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "investments": "-200000.00",
                    "changeToLiabilities": "-267000.00",
                    "totalCashflowsFromInvestingActivities": "-11132000.00",
                    "netBorrowings": "-831000.00",
                    "totalCashFromFinancingActivities": "-581000.00",
                    "changeToOperatingActivities": "-4382000.00",
                    "netIncome": "124000.00",
                    "changeInCash": "-6665000.00",
                    "beginPeriodCashFlow": "41432000.00",
                    "endPeriodCashFlow": "34767000.00",
                    "totalCashFromOperatingActivities": "5048000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "6289000.00",
                    "otherCashflowsFromInvestingActivities": "34000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "1300000.00",
                    "changeToAccountReceivables": "71000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "250000.00",
                    "changeToNetincome": "822000.00",
                    "capitalExpenditures": "10966000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "-3148000.00",
                    "stockBasedCompensation": "105000.00",
                    "otherNonCashItems": "1678000.00",
                    "freeCashFlow": "-5918000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "investments": "-11312000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-11312000.00",
                    "netBorrowings": null,
                    "totalCashFromFinancingActivities": "-830000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "4892000.00",
                    "changeInCash": "8024000.00",
                    "beginPeriodCashFlow": "33408000.00",
                    "endPeriodCashFlow": "41432000.00",
                    "totalCashFromOperatingActivities": "20166000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "6180000.00",
                    "otherCashflowsFromInvestingActivities": "2000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-1263000.00",
                    "changeToAccountReceivables": "-1481000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-830000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "11314000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "6728000.00",
                    "stockBasedCompensation": "396000.00",
                    "otherNonCashItems": "1970000.00",
                    "freeCashFlow": "8852000.00"
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "USD",
                    "investments": "-100000.00",
                    "changeToLiabilities": "1006000.00",
                    "totalCashflowsFromInvestingActivities": "-6593000.00",
                    "netBorrowings": "-831000.00",
                    "totalCashFromFinancingActivities": "-806000.00",
                    "changeToOperatingActivities": "108000.00",
                    "netIncome": "8104000.00",
                    "changeInCash": "9407000.00",
                    "beginPeriodCashFlow": "24001000.00",
                    "endPeriodCashFlow": "33408000.00",
                    "totalCashFromOperatingActivities": "16806000.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "6138000.00",
                    "otherCashflowsFromInvestingActivities": "30000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-437000.00",
                    "changeToAccountReceivables": "-118000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-806000.00",
                    "changeToNetincome": "-46000.00",
                    "capitalExpenditures": "6623000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "553000.00",
                    "stockBasedCompensation": "187000.00",
                    "otherNonCashItems": "1824000.00",
                    "freeCashFlow": "10183000.00"
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-28",
                    "currency_symbol": "USD",
                    "investments": "-100000.00",
                    "changeToLiabilities": "-943500.00",
                    "totalCashflowsFromInvestingActivities": "-1757500.00",
                    "netBorrowings": "-8331000.00",
                    "totalCashFromFinancingActivities": "-8206000.00",
                    "changeToOperatingActivities": "3401500.00",
                    "netIncome": "-366500.00",
                    "changeInCash": "686000.00",
                    "beginPeriodCashFlow": "23315000.00",
                    "endPeriodCashFlow": "24001000.00",
                    "totalCashFromOperatingActivities": "10649500.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "6133000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "260000.00",
                    "changeToAccountReceivables": "464000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-8206000.00",
                    "changeToNetincome": "-84000.00",
                    "capitalExpenditures": "1757500",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "4125500.00",
                    "stockBasedCompensation": "188500.00",
                    "otherNonCashItems": "569000.00",
                    "freeCashFlow": "8892000.00"
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-28",
                    "currency_symbol": "USD",
                    "investments": "-100000.00",
                    "changeToLiabilities": "-943500.00",
                    "totalCashflowsFromInvestingActivities": "-1757500.00",
                    "netBorrowings": "-8331000.00",
                    "totalCashFromFinancingActivities": "-8206000.00",
                    "changeToOperatingActivities": "3401500.00",
                    "netIncome": "-366500.00",
                    "changeInCash": "686000.00",
                    "beginPeriodCashFlow": null,
                    "endPeriodCashFlow": "686000.00",
                    "totalCashFromOperatingActivities": "10649500.00",
                    "issuanceOfCapitalStock": null,
                    "depreciation": "6133000.00",
                    "otherCashflowsFromInvestingActivities": null,
                    "dividendsPaid": null,
                    "changeToInventory": "260000.00",
                    "changeToAccountReceivables": "464000.00",
                    "salePurchaseOfStock": null,
                    "otherCashflowsFromFinancingActivities": "-8206000.00",
                    "changeToNetincome": "-84000.00",
                    "capitalExpenditures": "1757500",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "4125500.00",
                    "stockBasedCompensation": "188500.00",
                    "otherNonCashItems": "569000.00",
                    "freeCashFlow": "8892000.00"
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-24",
                    "currency_symbol": "USD",
                    "investments": null,
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-90193000.00",
                    "netBorrowings": "23125000.00",
                    "totalCashFromFinancingActivities": "15369000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "21092000.00",
                    "changeInCash": "-2913000.00",
                    "beginPeriodCashFlow": "22876000.00",
                    "endPeriodCashFlow": "19963000.00",
                    "totalCashFromOperatingActivities": "71911000.00",
                    "issuanceOfCapitalStock": "0.00",
                    "depreciation": "29112000.00",
                    "otherCashflowsFromInvestingActivities": "242000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-292000.00",
                    "changeToAccountReceivables": "-1512000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-10936000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "90435000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "12693000.00",
                    "stockBasedCompensation": "6493000.00",
                    "otherNonCashItems": "-476000.00",
                    "freeCashFlow": "-18524000.00"
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-25",
                    "currency_symbol": "USD",
                    "investments": "-88114000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-88114000.00",
                    "netBorrowings": "4375000.00",
                    "totalCashFromFinancingActivities": "2512000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "35076000.00",
                    "changeInCash": "12438000.00",
                    "beginPeriodCashFlow": "10438000.00",
                    "endPeriodCashFlow": "22876000.00",
                    "totalCashFromOperatingActivities": "98040000.00",
                    "issuanceOfCapitalStock": "114960000.00",
                    "depreciation": "27297000.00",
                    "otherCashflowsFromInvestingActivities": "77000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "818000.00",
                    "changeToAccountReceivables": "816000.00",
                    "salePurchaseOfStock": "-114960000.00",
                    "otherCashflowsFromFinancingActivities": "-1863000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "88191000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "25688000.00",
                    "stockBasedCompensation": "11151000.00",
                    "otherNonCashItems": "1206000.00",
                    "freeCashFlow": "9849000.00"
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-27",
                    "currency_symbol": "USD",
                    "investments": "-74628000.00",
                    "changeToLiabilities": null,
                    "totalCashflowsFromInvestingActivities": "-87837000.00",
                    "netBorrowings": "-13053000.00",
                    "totalCashFromFinancingActivities": "-16933000.00",
                    "changeToOperatingActivities": null,
                    "netIncome": "24818000.00",
                    "changeInCash": "-33989000.00",
                    "beginPeriodCashFlow": "44427000.00",
                    "endPeriodCashFlow": "10438000.00",
                    "totalCashFromOperatingActivities": "70781000.00",
                    "issuanceOfCapitalStock": "360826000.00",
                    "depreciation": "24313000.00",
                    "otherCashflowsFromInvestingActivities": "81000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-1346000.00",
                    "changeToAccountReceivables": "-761000.00",
                    "salePurchaseOfStock": "-179306000.00",
                    "otherCashflowsFromFinancingActivities": "-3880000.00",
                    "changeToNetincome": null,
                    "capitalExpenditures": "87918000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "2067000.00",
                    "stockBasedCompensation": "15542000.00",
                    "otherNonCashItems": "4141000.00",
                    "freeCashFlow": "-17137000.00"
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-02",
                    "currency_symbol": "USD",
                    "investments": "-47017000.00",
                    "changeToLiabilities": "-2034000.00",
                    "totalCashflowsFromInvestingActivities": "-47017000.00",
                    "netBorrowings": "-3324000.00",
                    "totalCashFromFinancingActivities": "-4708000.00",
                    "changeToOperatingActivities": "8601000.00",
                    "netIncome": "17157000.00",
                    "changeInCash": "5164000.00",
                    "beginPeriodCashFlow": "39263000.00",
                    "endPeriodCashFlow": "44427000.00",
                    "totalCashFromOperatingActivities": "56889000.00",
                    "issuanceOfCapitalStock": "364956000.00",
                    "depreciation": "20907000.00",
                    "otherCashflowsFromInvestingActivities": "44000.00",
                    "dividendsPaid": "5956000.00",
                    "changeToInventory": "-1309000.00",
                    "changeToAccountReceivables": "287000.00",
                    "salePurchaseOfStock": "-364956000.00",
                    "otherCashflowsFromFinancingActivities": "-1384000.00",
                    "changeToNetincome": "18355000.00",
                    "capitalExpenditures": "47061000",
                    "changeReceivables": "287000.00",
                    "cashFlowsOtherOperating": "17932000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "5164000.00",
                    "changeInWorkingCapital": "3862000.00",
                    "stockBasedCompensation": "16137000.00",
                    "otherNonCashItems": "2351000.00",
                    "freeCashFlow": "9828000.00"
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-10",
                    "currency_symbol": "USD",
                    "investments": "-200000.00",
                    "changeToLiabilities": "-2733000.00",
                    "totalCashflowsFromInvestingActivities": "-36260000.00",
                    "netBorrowings": "-161424000.00",
                    "totalCashFromFinancingActivities": "-8783000.00",
                    "changeToOperatingActivities": "-7032000.00",
                    "netIncome": "-13416000.00",
                    "changeInCash": "-2169000.00",
                    "beginPeriodCashFlow": "41432000.00",
                    "endPeriodCashFlow": "39263000.00",
                    "totalCashFromOperatingActivities": "42874000.00",
                    "issuanceOfCapitalStock": "437178000.00",
                    "depreciation": "23312000.00",
                    "otherCashflowsFromInvestingActivities": "123000.00",
                    "dividendsPaid": "215565000.00",
                    "changeToInventory": "-1003000.00",
                    "changeToAccountReceivables": "-929000.00",
                    "salePurchaseOfStock": "-57010000.00",
                    "otherCashflowsFromFinancingActivities": "-230627000.00",
                    "changeToNetincome": "37498000.00",
                    "capitalExpenditures": "36183000",
                    "changeReceivables": "-929000.00",
                    "cashFlowsOtherOperating": "10342000.00",
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": "-2169000.00",
                    "changeInWorkingCapital": "-7024000.00",
                    "stockBasedCompensation": "29389000.00",
                    "otherNonCashItems": "14145000.00",
                    "freeCashFlow": "6691000.00"
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "investments": "-21420000.00",
                    "changeToLiabilities": "1354000.00",
                    "totalCashflowsFromInvestingActivities": "-21420000.00",
                    "netBorrowings": "-18324000.00",
                    "totalCashFromFinancingActivities": "-18048000.00",
                    "changeToOperatingActivities": "14224000.00",
                    "netIncome": "12263000.00",
                    "changeInCash": "18803000.00",
                    "beginPeriodCashFlow": "22629000.00",
                    "endPeriodCashFlow": "41432000.00",
                    "totalCashFromOperatingActivities": "58271000.00",
                    "issuanceOfCapitalStock": "26000.00",
                    "depreciation": "24584000.00",
                    "otherCashflowsFromInvestingActivities": "32000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-1180000.00",
                    "changeToAccountReceivables": "-473000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "250000.00",
                    "changeToNetincome": "28000.00",
                    "capitalExpenditures": "21452000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "13645000.00",
                    "stockBasedCompensation": "960000.00",
                    "otherNonCashItems": "6819000.00",
                    "freeCashFlow": "36819000.00"
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "investments": "-22012000.00",
                    "changeToLiabilities": "-1785000.00",
                    "totalCashflowsFromInvestingActivities": "-22012000.00",
                    "netBorrowings": "1268000.00",
                    "totalCashFromFinancingActivities": "-11721000.00",
                    "changeToOperatingActivities": "8778000.00",
                    "netIncome": "5555000.00",
                    "changeInCash": "9592000.00",
                    "beginPeriodCashFlow": "13037000.00",
                    "endPeriodCashFlow": "22629000.00",
                    "totalCashFromOperatingActivities": "43325000.00",
                    "issuanceOfCapitalStock": "100000.00",
                    "depreciation": "24364000.00",
                    "otherCashflowsFromInvestingActivities": "33000.00",
                    "dividendsPaid": null,
                    "changeToInventory": "-141000.00",
                    "changeToAccountReceivables": "447000.00",
                    "salePurchaseOfStock": "0.00",
                    "otherCashflowsFromFinancingActivities": "-13089000.00",
                    "changeToNetincome": "532000.00",
                    "capitalExpenditures": "22045000",
                    "changeReceivables": null,
                    "cashFlowsOtherOperating": null,
                    "exchangeRateChanges": null,
                    "cashAndCashEquivalentsChanges": null,
                    "changeInWorkingCapital": "6885000.00",
                    "stockBasedCompensation": "1286000.00",
                    "otherNonCashItems": "5235000.00",
                    "freeCashFlow": "21280000.00"
                }
            }
        },
        "Income_Statement": {
            "currency_symbol": "USD",
            "quarterly": {
                "2026-06-30": {
                    "date": "2026-06-30",
                    "filing_date": "2026-08-05",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "8924000.00",
                    "minorityInterest": "-211000.00",
                    "netIncome": "6944000.00",
                    "sellingGeneralAdministrative": "19563000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "43247000.00",
                    "reconciledDepreciation": "8254000.00",
                    "ebit": "13016000.00",
                    "ebitda": "21270000.00",
                    "depreciationAndAmortization": "8254000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "13776000.00",
                    "otherOperatingExpenses": "185178000.00",
                    "interestExpense": "5672000.00",
                    "taxProvision": "1769000.00",
                    "interestIncome": "60000.00",
                    "netInterestIncome": "-5612000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1769000.00",
                    "totalRevenue": "198954000.00",
                    "totalOperatingExpenses": "29471000.00",
                    "costOfRevenue": "155707000.00",
                    "totalOtherIncomeExpenseNet": "-4852000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "7155000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2026-03-31": {
                    "date": "2026-03-31",
                    "filing_date": "2026-05-05",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-673000.00",
                    "minorityInterest": "107000.00",
                    "netIncome": "-402000.00",
                    "sellingGeneralAdministrative": "20359000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "34844000.00",
                    "reconciledDepreciation": "7936000.00",
                    "ebit": "4954000.00",
                    "ebitda": "12890000.00",
                    "depreciationAndAmortization": "7936000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "4492000.00",
                    "otherOperatingExpenses": "178131000.00",
                    "interestExpense": "5627000.00",
                    "taxProvision": "-164000.00",
                    "interestIncome": "50000.00",
                    "netInterestIncome": "-5577000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-164000.00",
                    "totalRevenue": "182623000.00",
                    "totalOperatingExpenses": "30352000.00",
                    "costOfRevenue": "147779000.00",
                    "totalOtherIncomeExpenseNet": "-5165000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-509000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-24",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "5482000.00",
                    "minorityInterest": "-163000.00",
                    "netIncome": "6114000.00",
                    "sellingGeneralAdministrative": "29534000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "73291000.00",
                    "reconciledDepreciation": "7623000.00",
                    "ebit": "11151000.00",
                    "ebitda": "18774000.00",
                    "depreciationAndAmortization": "7623000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "13391000.00",
                    "otherOperatingExpenses": "172354000.00",
                    "interestExpense": "5669000.00",
                    "taxProvision": "-795000.00",
                    "interestIncome": "7000.00",
                    "netInterestIncome": "-5662000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-795000.00",
                    "totalRevenue": "185745000.00",
                    "totalOperatingExpenses": "59900000.00",
                    "costOfRevenue": "112454000.00",
                    "totalOtherIncomeExpenseNet": "-7909000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "6277000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-09-30": {
                    "date": "2025-09-30",
                    "filing_date": "2025-11-04",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-465000.00",
                    "minorityInterest": "432000.00",
                    "netIncome": "1214000.00",
                    "sellingGeneralAdministrative": "20025000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "29379000.00",
                    "reconciledDepreciation": "7312000.00",
                    "ebit": "5199000.00",
                    "ebitda": "12511000.00",
                    "depreciationAndAmortization": "7312000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "9354000.00",
                    "otherOperatingExpenses": "172074000.00",
                    "interestExpense": "5664000.00",
                    "taxProvision": "-1247000.00",
                    "interestIncome": "118000.00",
                    "netInterestIncome": "-5546000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-1247000.00",
                    "totalRevenue": "181428000.00",
                    "totalOperatingExpenses": "20025000.00",
                    "costOfRevenue": "152049000.00",
                    "totalOtherIncomeExpenseNet": "-9819000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "782000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-06-30": {
                    "date": "2025-06-30",
                    "filing_date": "2025-08-05",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "13722000.00",
                    "minorityInterest": "-1339000.00",
                    "netIncome": "8704000.00",
                    "sellingGeneralAdministrative": "28764000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "76366000.00",
                    "reconciledDepreciation": "7137000.00",
                    "ebit": "19448000.00",
                    "ebitda": "26585000.00",
                    "depreciationAndAmortization": "7137000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "17531000.00",
                    "otherOperatingExpenses": "170925000.00",
                    "interestExpense": "5726000.00",
                    "taxProvision": "3679000.00",
                    "interestIncome": "79000.00",
                    "netInterestIncome": "-5647000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "3679000.00",
                    "totalRevenue": "188456000.00",
                    "totalOperatingExpenses": "58835000.00",
                    "costOfRevenue": "112090000.00",
                    "totalOtherIncomeExpenseNet": "-3809000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "10043000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2025-03-31": {
                    "date": "2025-03-31",
                    "filing_date": "2025-05-06",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "5350000.00",
                    "minorityInterest": "-677000.00",
                    "netIncome": "3313000.00",
                    "sellingGeneralAdministrative": "28924000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "68467000.00",
                    "reconciledDepreciation": "7040000.00",
                    "ebit": "11099000.00",
                    "ebitda": "18139000.00",
                    "depreciationAndAmortization": "7040000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "10381000.00",
                    "otherOperatingExpenses": "166056000.00",
                    "interestExpense": "5749000.00",
                    "taxProvision": "1360000.00",
                    "interestIncome": "71000.00",
                    "netInterestIncome": "-5678000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1360000.00",
                    "totalRevenue": "176437000.00",
                    "totalOperatingExpenses": "58086000.00",
                    "costOfRevenue": "107970000.00",
                    "totalOtherIncomeExpenseNet": "-5031000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "3990000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-25",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "14330000.00",
                    "minorityInterest": "-1164000.00",
                    "netIncome": "11265000.00",
                    "sellingGeneralAdministrative": "29212000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "76307000.00",
                    "reconciledDepreciation": "6568000.00",
                    "ebit": "20363000.00",
                    "ebitda": "26931000.00",
                    "depreciationAndAmortization": "6568000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "13833000.00",
                    "otherOperatingExpenses": "170776000.00",
                    "interestExpense": "6033000.00",
                    "taxProvision": "1901000.00",
                    "interestIncome": "105000.00",
                    "netInterestIncome": "-5928000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "1901000.00",
                    "totalRevenue": "184609000.00",
                    "totalOperatingExpenses": "62474000.00",
                    "costOfRevenue": "108302000.00",
                    "totalOtherIncomeExpenseNet": "497000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "12429000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-09-30": {
                    "date": "2024-09-30",
                    "filing_date": "2024-11-05",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "11312000.00",
                    "minorityInterest": "-1553000.00",
                    "netIncome": "7220000.00",
                    "sellingGeneralAdministrative": "27477000.00",
                    "sellingAndMarketingExpenses": "1747000.00",
                    "grossProfit": "72171000.00",
                    "reconciledDepreciation": "6679000.00",
                    "ebit": "17762000.00",
                    "ebitda": "24441000.00",
                    "depreciationAndAmortization": "6679000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "15988000.00",
                    "otherOperatingExpenses": "162264000.00",
                    "interestExpense": "6450000.00",
                    "taxProvision": "2539000.00",
                    "interestIncome": "50000.00",
                    "netInterestIncome": "-6400000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "2539000.00",
                    "totalRevenue": "178252000.00",
                    "totalOperatingExpenses": "56183000.00",
                    "costOfRevenue": "106081000.00",
                    "totalOtherIncomeExpenseNet": "-4676000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "8773000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-06-30": {
                    "date": "2024-06-30",
                    "filing_date": "2024-08-06",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "12026000.00",
                    "minorityInterest": "-2060000.00",
                    "netIncome": "6470000.00",
                    "sellingGeneralAdministrative": "27152000.00",
                    "sellingAndMarketingExpenses": "9211000.00",
                    "grossProfit": "73738000.00",
                    "reconciledDepreciation": "7106000.00",
                    "ebit": "18629000.00",
                    "ebitda": "25735000.00",
                    "depreciationAndAmortization": "7106000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "18115000.00",
                    "otherOperatingExpenses": "163747000.00",
                    "interestExpense": "6603000.00",
                    "taxProvision": "3496000.00",
                    "interestIncome": "75000.00",
                    "netInterestIncome": "-6528000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "3496000.00",
                    "totalRevenue": "181862000.00",
                    "totalOperatingExpenses": "55623000.00",
                    "costOfRevenue": "108124000.00",
                    "totalOtherIncomeExpenseNet": "-6089000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "8530000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-03-31": {
                    "date": "2024-03-31",
                    "filing_date": "2024-05-07",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "4207000.00",
                    "minorityInterest": "-782000.00",
                    "netIncome": "4562000.00",
                    "sellingGeneralAdministrative": "27880000.00",
                    "sellingAndMarketingExpenses": "9340000.00",
                    "grossProfit": "65568000.00",
                    "reconciledDepreciation": "6944000.00",
                    "ebit": "10737000.00",
                    "ebitda": "17681000.00",
                    "depreciationAndAmortization": "6944000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "10097000.00",
                    "otherOperatingExpenses": "155734000.00",
                    "interestExpense": "6530000.00",
                    "taxProvision": "-1137000.00",
                    "interestIncome": "79000.00",
                    "netInterestIncome": "-6451000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-1137000.00",
                    "totalRevenue": "165831000.00",
                    "totalOperatingExpenses": "55471000.00",
                    "costOfRevenue": "100263000.00",
                    "totalOtherIncomeExpenseNet": "-5890000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "5344000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-27",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "9290000.00",
                    "minorityInterest": "-1858000.00",
                    "netIncome": "7789000.00",
                    "sellingGeneralAdministrative": "30010000.00",
                    "sellingAndMarketingExpenses": "8460000.00",
                    "grossProfit": "74728000.00",
                    "reconciledDepreciation": "6525000.00",
                    "ebit": "16221000.00",
                    "ebitda": "22746000.00",
                    "depreciationAndAmortization": "6525000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "14467000.00",
                    "otherOperatingExpenses": "173391000.00",
                    "interestExpense": "6931000.00",
                    "taxProvision": "-357000.00",
                    "interestIncome": "96000.00",
                    "netInterestIncome": "-6835000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-357000.00",
                    "totalRevenue": "187858000.00",
                    "totalOperatingExpenses": "60261000.00",
                    "costOfRevenue": "113130000.00",
                    "totalOtherIncomeExpenseNet": "-5177000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "9647000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-09-30": {
                    "date": "2023-09-30",
                    "filing_date": "2023-11-02",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "9168000.00",
                    "minorityInterest": "-2185000.00",
                    "netIncome": "4361000.00",
                    "sellingGeneralAdministrative": "27108000.00",
                    "sellingAndMarketingExpenses": "3161000.00",
                    "grossProfit": "68666000.00",
                    "reconciledDepreciation": "6178000.00",
                    "ebit": "15741000.00",
                    "ebitda": "21919000.00",
                    "depreciationAndAmortization": "6178000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "15097000.00",
                    "otherOperatingExpenses": "151708000.00",
                    "interestExpense": "6573000.00",
                    "taxProvision": "2622000.00",
                    "interestIncome": "116000.00",
                    "netInterestIncome": "-6457000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "2622000.00",
                    "totalRevenue": "166805000.00",
                    "totalOperatingExpenses": "53569000.00",
                    "costOfRevenue": "98139000.00",
                    "totalOtherIncomeExpenseNet": "-5929000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "6546000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-06-30": {
                    "date": "2023-06-30",
                    "filing_date": "2023-08-03",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "11440000.00",
                    "minorityInterest": "3110000.00",
                    "netIncome": "6788000.00",
                    "sellingGeneralAdministrative": "27229000.00",
                    "sellingAndMarketingExpenses": "1303000.00",
                    "grossProfit": "36790000.00",
                    "reconciledDepreciation": "5940000.00",
                    "ebit": "17963000.00",
                    "ebitda": "23903000.00",
                    "depreciationAndAmortization": "5940000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "17181000.00",
                    "otherOperatingExpenses": "152001000.00",
                    "interestExpense": "6523000.00",
                    "taxProvision": "1542000.00",
                    "interestIncome": "0.00",
                    "netInterestIncome": "-6523000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "275000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "1542000.00",
                    "totalRevenue": "169182000.00",
                    "totalOperatingExpenses": "19609000.00",
                    "costOfRevenue": "132392000.00",
                    "totalOtherIncomeExpenseNet": "-5741000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "9898000.00",
                    "netIncomeApplicableToCommonShares": "6788000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-03-31": {
                    "date": "2023-03-31",
                    "filing_date": "2023-05-04",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-1832000.00",
                    "minorityInterest": "-759000.00",
                    "netIncome": "-514000.00",
                    "sellingGeneralAdministrative": "17784000.00",
                    "sellingAndMarketingExpenses": "3338000.00",
                    "grossProfit": "34821000.00",
                    "reconciledDepreciation": "5670000.00",
                    "ebit": "8404000.00",
                    "ebitda": "14074000.00",
                    "depreciationAndAmortization": "5670000.00",
                    "nonOperatingIncomeNetOther": "-3465000.00",
                    "operatingIncome": "8404000.00",
                    "otherOperatingExpenses": "150448999.00",
                    "interestExpense": "7444000.00",
                    "taxProvision": "-559000.00",
                    "interestIncome": "0.00",
                    "netInterestIncome": "-7444000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "2344000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "559000.00",
                    "totalRevenue": "156061000.00",
                    "totalOperatingExpenses": "29208999.00",
                    "costOfRevenue": "121240000.00",
                    "totalOtherIncomeExpenseNet": "-10236000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-1273000.00",
                    "netIncomeApplicableToCommonShares": "-514000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-02",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "965000.00",
                    "minorityInterest": "-1301000.00",
                    "netIncome": "3954000.00",
                    "sellingGeneralAdministrative": "25586000.00",
                    "sellingAndMarketingExpenses": "2945000.00",
                    "grossProfit": "58015000.00",
                    "reconciledDepreciation": "5104000.00",
                    "ebit": "9323000.00",
                    "ebitda": "14427000.00",
                    "depreciationAndAmortization": "5104000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "6440000.00",
                    "otherOperatingExpenses": "144438000.00",
                    "interestExpense": "8358000.00",
                    "taxProvision": "-1688000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-8358000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "2945000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "-1688000.00",
                    "totalRevenue": "150878000.00",
                    "totalOperatingExpenses": "51575000.00",
                    "costOfRevenue": "92863000.00",
                    "totalOtherIncomeExpenseNet": "-5475000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "2653000.00",
                    "netIncomeApplicableToCommonShares": "3954000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-09-30": {
                    "date": "2022-09-30",
                    "filing_date": "2022-11-03",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "4204000.00",
                    "minorityInterest": "1606000.00",
                    "netIncome": "1592000.00",
                    "sellingGeneralAdministrative": "25703000.00",
                    "sellingAndMarketingExpenses": "791000.00",
                    "grossProfit": "58614000.00",
                    "reconciledDepreciation": "5289000.00",
                    "ebit": "11294000.00",
                    "ebitda": "16583000.00",
                    "depreciationAndAmortization": "5289000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "10586000.00",
                    "otherOperatingExpenses": "140535000.00",
                    "interestExpense": "7090000.00",
                    "taxProvision": "1006000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-7090000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "791000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "1006000.00",
                    "totalRevenue": "151121000.00",
                    "totalOperatingExpenses": "48028000.00",
                    "costOfRevenue": "92507000.00",
                    "totalOtherIncomeExpenseNet": "-6382000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "3198000.00",
                    "netIncomeApplicableToCommonShares": "1592000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-06-30": {
                    "date": "2022-06-30",
                    "filing_date": "2022-08-04",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "13096000.00",
                    "minorityInterest": "5645000.00",
                    "netIncome": "5111000.00",
                    "sellingGeneralAdministrative": "22818000.00",
                    "sellingAndMarketingExpenses": "7802000.00",
                    "grossProfit": "60943000.00",
                    "reconciledDepreciation": "5309000.00",
                    "ebit": "19193000.00",
                    "ebitda": "24502000.00",
                    "depreciationAndAmortization": "5309000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "17439000.00",
                    "otherOperatingExpenses": "133184000.00",
                    "interestExpense": "6097000.00",
                    "taxProvision": "2340000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-6097000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "423000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "2340000.00",
                    "totalRevenue": "150623000.00",
                    "totalOperatingExpenses": "43504000.00",
                    "costOfRevenue": "89680000.00",
                    "totalOtherIncomeExpenseNet": "-4343000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "10756000.00",
                    "netIncomeApplicableToCommonShares": "5111000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-03-31": {
                    "date": "2022-03-31",
                    "filing_date": "2022-05-05",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "715000.00",
                    "minorityInterest": "356000.00",
                    "netIncome": "194000.00",
                    "sellingGeneralAdministrative": "23442000.00",
                    "sellingAndMarketingExpenses": "556000.00",
                    "grossProfit": "50903000.00",
                    "reconciledDepreciation": "5205000.00",
                    "ebit": "6713000.00",
                    "ebitda": "11918000.00",
                    "depreciationAndAmortization": "5205000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "6814000.00",
                    "otherOperatingExpenses": "127668000.00",
                    "interestExpense": "6099000.00",
                    "taxProvision": "165000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-6099000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "556000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "165000.00",
                    "totalRevenue": "134482000.00",
                    "totalOperatingExpenses": "44089000.00",
                    "costOfRevenue": "83579000.00",
                    "totalOtherIncomeExpenseNet": "-6099000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "550000.00",
                    "netIncomeApplicableToCommonShares": "194000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-10",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-37351000.00",
                    "minorityInterest": "19408000.00",
                    "netIncome": "-14412000.00",
                    "sellingGeneralAdministrative": "51334000.00",
                    "sellingAndMarketingExpenses": "1258000.00",
                    "grossProfit": "29926000.00",
                    "reconciledDepreciation": "5087000.00",
                    "ebit": "-29781000.00",
                    "ebitda": "-24694000.00",
                    "depreciationAndAmortization": "5087000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "-21408000.00",
                    "otherOperatingExpenses": "160316000.00",
                    "interestExpense": "7570000.00",
                    "taxProvision": "-3531000.00",
                    "interestIncome": null,
                    "netInterestIncome": "-7570000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "-3531000.00",
                    "totalRevenue": "138908000.00",
                    "totalOperatingExpenses": "51334000.00",
                    "costOfRevenue": "108982000.00",
                    "totalOtherIncomeExpenseNet": "-15943000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-33820000.00",
                    "netIncomeApplicableToCommonShares": "-57426000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-09-30": {
                    "date": "2021-09-30",
                    "filing_date": "2021-11-18",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "6531000.00",
                    "minorityInterest": null,
                    "netIncome": "6531000.00",
                    "sellingGeneralAdministrative": "18750000.00",
                    "sellingAndMarketingExpenses": "347000.00",
                    "grossProfit": "56797000.00",
                    "reconciledDepreciation": "5516000.00",
                    "ebit": "16947000.00",
                    "ebitda": "22463000.00",
                    "depreciationAndAmortization": "5516000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "17214000.00",
                    "otherOperatingExpenses": "120789000.00",
                    "interestExpense": "10683000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": "-10683000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "347000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "5886000.00",
                    "totalRevenue": "138003000.00",
                    "totalOperatingExpenses": "39583000.00",
                    "costOfRevenue": "81206000.00",
                    "totalOtherIncomeExpenseNet": "-10683000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "6531000.00",
                    "netIncomeApplicableToCommonShares": "645000.00",
                    "preferredStockAndOtherAdjustments": "5886000.00"
                },
                "2021-06-30": {
                    "date": "2021-06-30",
                    "filing_date": "2021-06-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "13749000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "13749000.00",
                    "sellingGeneralAdministrative": "19276000.00",
                    "sellingAndMarketingExpenses": "671000.00",
                    "grossProfit": "64096000.00",
                    "reconciledDepreciation": "6420000.00",
                    "ebit": "24166000.00",
                    "ebitda": "30586000.00",
                    "depreciationAndAmortization": "6420000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "24461000.00",
                    "otherOperatingExpenses": "116273000.00",
                    "interestExpense": "10712000.00",
                    "taxProvision": "0.00",
                    "interestIncome": null,
                    "netInterestIncome": "-10712000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "5577000.00",
                    "totalRevenue": "140734000.00",
                    "totalOperatingExpenses": "39635000.00",
                    "costOfRevenue": "76638000.00",
                    "totalOtherIncomeExpenseNet": "-10712000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "13749000.00",
                    "netIncomeApplicableToCommonShares": "1390500.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-03-31": {
                    "date": "2021-03-31",
                    "filing_date": "2021-03-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "124000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "124000.00",
                    "sellingGeneralAdministrative": "18619000.00",
                    "sellingAndMarketingExpenses": "1289000.00",
                    "grossProfit": "51253000.00",
                    "reconciledDepreciation": "6289000.00",
                    "ebit": "10771000.00",
                    "ebitda": "17060000.00",
                    "depreciationAndAmortization": "6289000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "10853000.00",
                    "otherOperatingExpenses": "106454000.00",
                    "interestExpense": "10729000.00",
                    "taxProvision": "0.00",
                    "interestIncome": null,
                    "netInterestIncome": "-10729000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "5515000.00",
                    "totalRevenue": "117307000.00",
                    "totalOperatingExpenses": "40400000.00",
                    "costOfRevenue": "66054000.00",
                    "totalOtherIncomeExpenseNet": "-10729000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "124000.00",
                    "netIncomeApplicableToCommonShares": "-5391000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "4892000.00",
                    "minorityInterest": null,
                    "netIncome": "4892000.00",
                    "sellingGeneralAdministrative": "18139000.00",
                    "sellingAndMarketingExpenses": "1371000.00",
                    "grossProfit": "53374000.00",
                    "reconciledDepreciation": "6180000.00",
                    "ebit": "15625000.00",
                    "ebitda": "21805000.00",
                    "depreciationAndAmortization": "6180000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "15625000.00",
                    "otherOperatingExpenses": "102886000.00",
                    "interestExpense": "10733000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": "-10733000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "5284000.00",
                    "totalRevenue": "118511000.00",
                    "totalOperatingExpenses": "37749000.00",
                    "costOfRevenue": "65137000.00",
                    "totalOtherIncomeExpenseNet": "-10733000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "4892000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-09-30": {
                    "date": "2020-09-30",
                    "filing_date": "2020-09-30",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "8104000.00",
                    "minorityInterest": null,
                    "netIncome": "8104000.00",
                    "sellingGeneralAdministrative": "16074000.00",
                    "sellingAndMarketingExpenses": "544000.00",
                    "grossProfit": "54003000.00",
                    "reconciledDepreciation": "6138000.00",
                    "ebit": "18870000.00",
                    "ebitda": "25008000.00",
                    "depreciationAndAmortization": "6138000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "18870000.00",
                    "otherOperatingExpenses": "100830000.00",
                    "interestExpense": "10766000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": "-10766000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "5282000.00",
                    "totalRevenue": "119700000.00",
                    "totalOperatingExpenses": "35133000.00",
                    "costOfRevenue": "65697000.00",
                    "totalOtherIncomeExpenseNet": "-10766000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "8104000.00",
                    "netIncomeApplicableToCommonShares": "2822000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-06-30": {
                    "date": "2020-06-30",
                    "filing_date": "2020-06-28",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-366500.00",
                    "minorityInterest": null,
                    "netIncome": "-366500.00",
                    "sellingGeneralAdministrative": "9106000.00",
                    "sellingAndMarketingExpenses": "147000.00",
                    "grossProfit": "26380500.00",
                    "reconciledDepreciation": null,
                    "ebit": "11309500.00",
                    "ebitda": "17442500.00",
                    "depreciationAndAmortization": "6133000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "11399500.00",
                    "otherOperatingExpenses": "97230500.00",
                    "interestExpense": "11624000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "4979000.00",
                    "totalRevenue": "108630000.00",
                    "totalOperatingExpenses": "14981000.00",
                    "costOfRevenue": "82249500.00",
                    "totalOtherIncomeExpenseNet": "-11766000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": "-5345500.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-03-31": {
                    "date": "2020-03-31",
                    "filing_date": "2020-03-28",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-366500.00",
                    "minorityInterest": null,
                    "netIncome": "-366500.00",
                    "sellingGeneralAdministrative": "9106000.00",
                    "sellingAndMarketingExpenses": "147000.00",
                    "grossProfit": "26380500.00",
                    "reconciledDepreciation": null,
                    "ebit": "11309500.00",
                    "ebitda": "17442500.00",
                    "depreciationAndAmortization": "6133000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "11399500.00",
                    "otherOperatingExpenses": "97230500.00",
                    "interestExpense": "11908000.00",
                    "taxProvision": null,
                    "interestIncome": null,
                    "netInterestIncome": null,
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "4979000.00",
                    "totalRevenue": "108630000.00",
                    "totalOperatingExpenses": "14981000.00",
                    "costOfRevenue": "82249500.00",
                    "totalOtherIncomeExpenseNet": "-11766000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": null,
                    "netIncomeApplicableToCommonShares": "-5345500.00",
                    "preferredStockAndOtherAdjustments": null
                }
            },
            "yearly": {
                "2025-12-31": {
                    "date": "2025-12-31",
                    "filing_date": "2026-02-24",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "24089000.00",
                    "minorityInterest": "-1747000.00",
                    "netIncome": "19345000.00",
                    "sellingGeneralAdministrative": "117771000.00",
                    "sellingAndMarketingExpenses": null,
                    "grossProfit": "288670000.00",
                    "reconciledDepreciation": "29112000.00",
                    "ebit": "46897000.00",
                    "ebitda": "76009000.00",
                    "depreciationAndAmortization": "29112000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "51204000.00",
                    "otherOperatingExpenses": "680862000.00",
                    "interestExpense": "22808000.00",
                    "taxProvision": "2997000.00",
                    "interestIncome": "275000.00",
                    "netInterestIncome": "-22533000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "2997000.00",
                    "totalRevenue": "732066000.00",
                    "totalOperatingExpenses": "237466000.00",
                    "costOfRevenue": "443396000.00",
                    "totalOtherIncomeExpenseNet": "-27115000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "21092000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2024-12-31": {
                    "date": "2024-12-31",
                    "filing_date": "2025-02-25",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "41875000.00",
                    "minorityInterest": "-5559000.00",
                    "netIncome": "29517000.00",
                    "sellingGeneralAdministrative": "111721000.00",
                    "sellingAndMarketingExpenses": "9236000.00",
                    "grossProfit": "287784000.00",
                    "reconciledDepreciation": "27297000.00",
                    "ebit": "67491000.00",
                    "ebitda": "94788000.00",
                    "depreciationAndAmortization": "27297000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "58033000.00",
                    "otherOperatingExpenses": "652521000.00",
                    "interestExpense": "25616000.00",
                    "taxProvision": "6799000.00",
                    "interestIncome": "309000.00",
                    "netInterestIncome": "-25307000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "6799000.00",
                    "totalRevenue": "710554000.00",
                    "totalOperatingExpenses": "229751000.00",
                    "costOfRevenue": "422770000.00",
                    "totalOtherIncomeExpenseNet": "-16158000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "35076000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2023-12-31": {
                    "date": "2023-12-31",
                    "filing_date": "2024-02-27",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "28066000.00",
                    "minorityInterest": "-3235000.00",
                    "netIncome": "18424000.00",
                    "sellingGeneralAdministrative": "112193000.00",
                    "sellingAndMarketingExpenses": "33358000.00",
                    "grossProfit": "275168000.00",
                    "reconciledDepreciation": "22892000.00",
                    "ebit": "55536000.00",
                    "ebitda": "79849000.00",
                    "depreciationAndAmortization": "24313000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "55440000.00",
                    "otherOperatingExpenses": "624465000.00",
                    "interestExpense": "27470000.00",
                    "taxProvision": "1917000.00",
                    "interestIncome": "212000.00",
                    "netInterestIncome": "-28781000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "3248000.00",
                    "totalRevenue": "679905000.00",
                    "totalOperatingExpenses": "219728000.00",
                    "costOfRevenue": "404737000.00",
                    "totalOtherIncomeExpenseNet": "-27374000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "17824000.00",
                    "netIncomeApplicableToCommonShares": null,
                    "preferredStockAndOtherAdjustments": null
                },
                "2022-12-31": {
                    "date": "2022-12-31",
                    "filing_date": "2023-03-02",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "18980000.00",
                    "minorityInterest": "6306000.00",
                    "netIncome": "10851000.00",
                    "sellingGeneralAdministrative": "97549000.00",
                    "sellingAndMarketingExpenses": "4715000.00",
                    "grossProfit": "228475000.00",
                    "reconciledDepreciation": "20907000.00",
                    "ebit": "46624000.00",
                    "ebitda": "67531000.00",
                    "depreciationAndAmortization": "20907000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "41279000.00",
                    "otherOperatingExpenses": "545825000.00",
                    "interestExpense": "27644000.00",
                    "taxProvision": "1823000.00",
                    "interestIncome": "0.00",
                    "netInterestIncome": "-27644000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "4715000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "1823000.00",
                    "totalRevenue": "587104000.00",
                    "totalOperatingExpenses": "187196000.00",
                    "costOfRevenue": "358629000.00",
                    "totalOtherIncomeExpenseNet": "-22299000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "17157000.00",
                    "netIncomeApplicableToCommonShares": "10851000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2021-12-31": {
                    "date": "2021-12-31",
                    "filing_date": "2022-03-10",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "-16947000.00",
                    "minorityInterest": "-19408000.00",
                    "netIncome": "5992000.00",
                    "sellingGeneralAdministrative": "115149000.00",
                    "sellingAndMarketingExpenses": "3565000.00",
                    "grossProfit": "229400000.00",
                    "reconciledDepreciation": "23312000.00",
                    "ebit": "22747000.00",
                    "ebitda": "46059000.00",
                    "depreciationAndAmortization": "23312000.00",
                    "nonOperatingIncomeNetOther": "-7265000.00",
                    "operatingIncome": "30012000.00",
                    "otherOperatingExpenses": "504940000.00",
                    "interestExpense": "39694000.00",
                    "taxProvision": "-3531000.00",
                    "interestIncome": "0.00",
                    "netInterestIncome": "-39694000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": "3565000.00",
                    "otherItems": null,
                    "incomeTaxExpense": "-3531000.00",
                    "totalRevenue": "534952000.00",
                    "totalOperatingExpenses": "199388000.00",
                    "costOfRevenue": "305552000.00",
                    "totalOtherIncomeExpenseNet": "-46959000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "-13416000.00",
                    "netIncomeApplicableToCommonShares": "-15184000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2020-12-31": {
                    "date": "2020-12-31",
                    "filing_date": "2020-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "12263000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "12263000.00",
                    "sellingGeneralAdministrative": "64774000.00",
                    "sellingAndMarketingExpenses": "2209000.00",
                    "grossProfit": "197034000.00",
                    "reconciledDepreciation": "24584000.00",
                    "ebit": "57294000.00",
                    "ebitda": "81878000.00",
                    "depreciationAndAmortization": "24584000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "57294000.00",
                    "otherOperatingExpenses": "398177000.00",
                    "interestExpense": "45031000.00",
                    "taxProvision": "0.00",
                    "interestIncome": null,
                    "netInterestIncome": "-45031000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "20524000.00",
                    "totalRevenue": "455471000.00",
                    "totalOperatingExpenses": "139740000.00",
                    "costOfRevenue": "258437000.00",
                    "totalOtherIncomeExpenseNet": "-45031000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "12263000.00",
                    "netIncomeApplicableToCommonShares": "-8261000.00",
                    "preferredStockAndOtherAdjustments": null
                },
                "2019-12-31": {
                    "date": "2019-12-31",
                    "filing_date": "2019-12-31",
                    "currency_symbol": "USD",
                    "researchDevelopment": null,
                    "effectOfAccountingCharges": null,
                    "incomeBeforeTax": "5555000.00",
                    "minorityInterest": "0.00",
                    "netIncome": "5555000.00",
                    "sellingGeneralAdministrative": "67656000.00",
                    "sellingAndMarketingExpenses": "2834000.00",
                    "grossProfit": "196148000.00",
                    "reconciledDepreciation": "24364000.00",
                    "ebit": "48922000.00",
                    "ebitda": "73286000.00",
                    "depreciationAndAmortization": "24364000.00",
                    "nonOperatingIncomeNetOther": null,
                    "operatingIncome": "48922000.00",
                    "otherOperatingExpenses": "430495000.00",
                    "interestExpense": "43367000.00",
                    "taxProvision": "0.00",
                    "interestIncome": null,
                    "netInterestIncome": "-43367000.00",
                    "extraordinaryItems": null,
                    "nonRecurring": null,
                    "otherItems": null,
                    "incomeTaxExpense": "18424000.00",
                    "totalRevenue": "479417000.00",
                    "totalOperatingExpenses": "147226000.00",
                    "costOfRevenue": "283269000.00",
                    "totalOtherIncomeExpenseNet": "-43367000.00",
                    "discontinuedOperations": null,
                    "netIncomeFromContinuingOps": "5555000.00",
                    "netIncomeApplicableToCommonShares": "-12869000.00",
                    "preferredStockAndOtherAdjustments": null
                }
            }
        }
    }
}
Portillo's Inc

1 Year

3 Year

10 Year

Actions

People

Directors & Officers

Insider Trading

Shareholders

Institutional Holders

Fund Holdings

Financial Highlights

Valuation Metrics

Shares Statistics

Stock Price History

1 Year Price History

3 Years Price History

10 Years Price History

Max Price History

Financial Charts

Revenue, Net Income & Operating Cash Flow (Yearly)

Change % vs Prior Year

Revenue, Net Income & Operating Cash Flow (Quarterly)

Change % vs Prior Quarter

Operating Expenses (Yearly)

Operating Expenses (Quarterly)

Balance Sheet (Yearly)

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
