State Properties
| Reporting scheme | 2 |
| Fact count | 225 |
| Structure count | 8 |
| Hypercube count | 8 |
| Hypercube (explicit) | 8 |
| Hypercube (implied) | 0 |
| Block count | 16 |
| Disclosure count | 16 |
| Pattern count | 16 |
| Set | 11 |
| Roll Up | 5 |
| Roll Forward | |
| Roll Forward Info | |
| Adjustments | |
| Variances | |
| Text Blocks | |
| Member Aggregation | |
| Arithmetic | |
| Validation inconsistencies depending on SBRM | 0 |
| XBRL Calculation | 0 |
| XBRL Formula | 0 |
| Model structure | 0 |
| Report Elements | |||
|---|---|---|---|
| All | Local (Added) | Percent | |
| Structure | 8 | 8 | 100.00% |
| Hypercube | 8 | 0 | 0.00% |
| Dimensions | 0 | 0 | 0.00% |
| Members | 0 | 0 | 0.00% |
| LineItems | 1 | 0 | 0.00% |
| Abstracts | 16 | 0 | 0.00% |
| Concepts | 54 | 0 | 0.00% |
| # | Block name | Patterns |
|---|---|---|
| 1 | Heading [Set] | Set |
| 2 | Selected Operating Data [Set] | Set |
| 3 | Growth Rates, Selected Operating Data [Set] | Set |
| 4 | Selected Balance Sheet and Other Data [Set] | Set |
| 5 | Growth Rates [Set] | Set |
| 6 | Free Cash Flow Buildup [Set] | RollUp |
| 7 | Unlevered Free Cash Flows [Roll Up] | RollUp |
| 8 | Present Value of Free Cash Flows [Set] | Set |
| 9 | Terminal Value [Set] | Set |
| 10 | Weighted Average Cost of Capital Components [Set] | Set |
| 11 | Total Capital [Roll Up] | RollUp |
| 12 | Weightings [Set] | Set |
| 13 | Resulting WACC [Set] | Set |
| 14 | Equity Value [Roll Up] | RollUp |
| 15 | Equity Value per Share [Set] | Set |
| 16 | Valuation Gap [Roll Up] | RollUp |
| Disclosure | Explanation | Add |
|---|