Add history window controls and expand taxonomy pack support

- add 3Y/5Y/10Y financial history filtering and reorganize normalization details UI
- add new fiscal taxonomy surface/income bridge/KPI packs and update Rust taxonomy loading
- auto-detect Homebrew SQLite for native `sqlite-vec` in local dev/e2e with docs and env guidance
This commit is contained in:
2026-03-18 23:40:28 -04:00
parent f8426c4dde
commit 17de3dd72d
102 changed files with 14978 additions and 1316 deletions

View File

@@ -0,0 +1,295 @@
{
"version": "fiscal-v1",
"pack": "agriculture",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:RevenueFromAgriculturalCrops",
"us-gaap:CropSalesRevenue",
"us-gaap:LivestockSalesRevenue",
"us-gaap:RevenueFromLivestock"
],
"direct_source_concepts": [
"RevenueFromAgriculturalCrops",
"CropSalesRevenue",
"LivestockSalesRevenue",
"RevenueFromLivestock"
],
"component_surfaces": {
"positive": [
"crop_revenue",
"livestock_revenue"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"gross_profit_not_meaningful_agriculture"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:CostOfAgriculturalInputs",
"us-gaap:FeedAndFeedAdditivesExpense",
"us-gaap:DepreciationDepletionAndAmortization"
],
"direct_source_concepts": [
"CostOfAgriculturalInputs",
"FeedAndFeedAdditivesExpense",
"DepreciationDepletionAndAmortization"
],
"component_surfaces": {
"positive": [
"production_inputs_expense",
"depreciation_amortization"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,232 @@
{
"version": "fiscal-v1",
"pack": "agriculture",
"surfaces": [
{
"surface_key": "crop_revenue",
"statement": "income",
"label": "Crop Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:RevenueFromAgriculturalCrops",
"us-gaap:CropSalesRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:RevenueFromAgriculturalCrops",
"us-gaap:CropSalesRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "livestock_revenue",
"statement": "income",
"label": "Livestock Revenue",
"category": "surface",
"order": 15,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:LivestockSalesRevenue",
"us-gaap:RevenueFromLivestock"
],
"allowed_authoritative_concepts": [
"us-gaap:LivestockSalesRevenue",
"us-gaap:RevenueFromLivestock"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "production_inputs_expense",
"statement": "income",
"label": "Production Inputs",
"category": "surface",
"order": 25,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:CostOfAgriculturalInputs",
"us-gaap:FeedAndFeedAdditivesExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:CostOfAgriculturalInputs",
"us-gaap:FeedAndFeedAdditivesExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "agricultural_inventory_change",
"statement": "income",
"label": "Change in Agricultural Inventory",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:IncreaseDecreaseInAgriculturalInventory",
"us-gaap:ChangeInBiologicalAssets"
],
"allowed_authoritative_concepts": [
"us-gaap:IncreaseDecreaseInAgriculturalInventory",
"us-gaap:ChangeInBiologicalAssets"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "depreciation_amortization",
"statement": "income",
"label": "Depreciation & Amortization",
"category": "surface",
"order": 40,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:DepreciationDepletionAndAmortization"
],
"allowed_authoritative_concepts": [
"us-gaap:DepreciationDepletionAndAmortization"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_income",
"statement": "income",
"label": "Operating Income",
"category": "surface",
"order": 60,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "biological_assets",
"statement": "balance",
"label": "Biological Assets",
"category": "current_assets",
"order": 20,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:BiologicalAssetsCurrent",
"us-gaap:BiologicalAssets"
],
"allowed_authoritative_concepts": [
"us-gaap:BiologicalAssetsCurrent",
"us-gaap:BiologicalAssets"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "property_plant_equipment",
"statement": "balance",
"label": "Property, Plant & Equipment",
"category": "noncurrent_assets",
"order": 40,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:PropertyPlantAndEquipmentNet"
],
"allowed_authoritative_concepts": [
"us-gaap:PropertyPlantAndEquipmentNet"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"allowed_authoritative_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,293 @@
{
"version": "fiscal-v1",
"pack": "contractors_construction",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:RevenueFromConstructionContracts",
"us-gaap:ContractRevenue"
],
"direct_source_concepts": [
"RevenueFromConstructionContracts",
"ContractRevenue"
],
"component_surfaces": {
"positive": [
"contract_revenue"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [
"us-gaap:GrossProfit"
],
"direct_source_concepts": [
"GrossProfit"
],
"component_surfaces": {
"positive": [
"revenue"
],
"negative": [
"cost_of_contract_revenue"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"gross_profit_formula_derived"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:OperatingExpenses"
],
"direct_source_concepts": [
"OperatingExpenses"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,237 @@
{
"version": "fiscal-v1",
"pack": "contractors_construction",
"surfaces": [
{
"surface_key": "contract_revenue",
"statement": "income",
"label": "Construction Contract Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:RevenueFromConstructionContracts",
"us-gaap:ContractRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:RevenueFromConstructionContracts",
"us-gaap:ContractRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "cost_of_contract_revenue",
"statement": "income",
"label": "Cost of Contract Revenue",
"category": "surface",
"order": 20,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:CostOfContractRevenue",
"us-gaap:CostsIncurredOnContracts"
],
"allowed_authoritative_concepts": [
"us-gaap:CostOfContractRevenue",
"us-gaap:CostsIncurredOnContracts"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "gross_profit",
"statement": "income",
"label": "Gross Profit",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:GrossProfit"
],
"allowed_authoritative_concepts": [
"us-gaap:GrossProfit"
],
"formula_fallback": {
"op": "subtract",
"sources": [
"contract_revenue",
"cost_of_contract_revenue"
],
"treat_null_as_zero": false
},
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_expenses",
"statement": "income",
"label": "Operating Expenses",
"category": "surface",
"order": 40,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:OperatingExpenses"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingExpenses"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_income",
"statement": "income",
"label": "Operating Income",
"category": "surface",
"order": 50,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "construction_in_progress",
"statement": "balance",
"label": "Construction in Progress",
"category": "noncurrent_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ConstructionInProgress",
"us-gaap:ContractAssets"
],
"allowed_authoritative_concepts": [
"us-gaap:ConstructionInProgress",
"us-gaap:ContractAssets"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "contract_assets",
"statement": "balance",
"label": "Contract Assets",
"category": "current_assets",
"order": 35,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ContractAssets"
],
"allowed_authoritative_concepts": [
"us-gaap:ContractAssets"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "contract_liabilities",
"statement": "balance",
"label": "Contract Liabilities",
"category": "current_liabilities",
"order": 75,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ContractLiabilities",
"us-gaap:BillingsInExcessOfCostsAndEstimatedEarnings"
],
"allowed_authoritative_concepts": [
"us-gaap:ContractLiabilities",
"us-gaap:BillingsInExcessOfCostsAndEstimatedEarnings"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"allowed_authoritative_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,295 @@
{
"version": "fiscal-v1",
"pack": "contractors_federal_government",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:RevenueFromGovernmentContracts",
"us-gaap:FederalContractRevenue"
],
"direct_source_concepts": [
"RevenueFromGovernmentContracts",
"FederalContractRevenue"
],
"component_surfaces": {
"positive": [
"federal_contract_revenue"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [
"us-gaap:GrossProfit"
],
"direct_source_concepts": [
"GrossProfit"
],
"component_surfaces": {
"positive": [
"revenue"
],
"negative": [
"cost_of_federal_contracts"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"gross_profit_formula_derived"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:CostOfGovernmentContracts",
"us-gaap:CostOfFederalContracts"
],
"direct_source_concepts": [
"CostOfGovernmentContracts",
"CostOfFederalContracts"
],
"component_surfaces": {
"positive": [
"cost_of_federal_contracts"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,197 @@
{
"version": "fiscal-v1",
"pack": "contractors_federal_government",
"surfaces": [
{
"surface_key": "federal_contract_revenue",
"statement": "income",
"label": "Federal Contract Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:RevenueFromGovernmentContracts",
"us-gaap:FederalContractRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:RevenueFromGovernmentContracts",
"us-gaap:FederalContractRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "cost_of_federal_contracts",
"statement": "income",
"label": "Cost of Federal Contracts",
"category": "surface",
"order": 20,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:CostOfGovernmentContracts",
"us-gaap:CostOfFederalContracts"
],
"allowed_authoritative_concepts": [
"us-gaap:CostOfGovernmentContracts",
"us-gaap:CostOfFederalContracts"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "gross_profit",
"statement": "income",
"label": "Gross Profit",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:GrossProfit"
],
"allowed_authoritative_concepts": [
"us-gaap:GrossProfit"
],
"formula_fallback": {
"op": "subtract",
"sources": [
"federal_contract_revenue",
"cost_of_federal_contracts"
],
"treat_null_as_zero": false
},
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_income",
"statement": "income",
"label": "Operating Income",
"category": "surface",
"order": 50,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "contract_assets",
"statement": "balance",
"label": "Contract Assets",
"category": "current_assets",
"order": 35,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ContractAssets"
],
"allowed_authoritative_concepts": [
"us-gaap:ContractAssets"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "contract_liabilities",
"statement": "balance",
"label": "Contract Liabilities",
"category": "current_liabilities",
"order": 75,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ContractLiabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:ContractLiabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"allowed_authoritative_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,274 @@
{
"version": "fiscal-v1",
"pack": "development_stage",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:RevenueFromDevelopmentStageOperations",
"us-gaap:OtherIncome"
],
"direct_source_concepts": [
"RevenueFromDevelopmentStageOperations",
"OtherIncome"
],
"component_surfaces": {
"positive": [
"development_stage_revenue"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"gross_profit_not_meaningful_development_stage"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense",
"us-gaap:GeneralAndAdministrativeExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense",
"GeneralAndAdministrativeExpense"
],
"component_surfaces": {
"positive": [
"research_and_development",
"general_and_administrative"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
],
"direct_source_concepts": [
"GeneralAndAdministrativeExpense"
],
"component_surfaces": {
"positive": [
"general_and_administrative"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"research_and_development_formula_derived"
]
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,118 @@
{
"version": "fiscal-v1",
"pack": "development_stage",
"surfaces": [
{
"surface_key": "development_stage_revenue",
"statement": "income",
"label": "Development Stage Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:RevenueFromDevelopmentStageOperations",
"us-gaap:OtherIncome"
],
"allowed_authoritative_concepts": [
"us-gaap:RevenueFromDevelopmentStageOperations",
"us-gaap:OtherIncome"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "research_and_development",
"statement": "income",
"label": "Research & Development Expense",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "general_and_administrative",
"statement": "income",
"label": "General & Administrative Expense",
"category": "surface",
"order": 40,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "net_loss",
"statement": "income",
"label": "Net Loss",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "accumulated_deficit",
"statement": "balance",
"label": "Accumulated Deficit",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:AccumulatedDeficit"
],
"allowed_authoritative_concepts": [
"us-gaap:AccumulatedDeficit"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "capitalized_development_costs",
"statement": "balance",
"label": "Capitalized Development Costs",
"category": "noncurrent_assets",
"order": 40,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:CapitalizedDevelopmentCosts",
"us-gaap:CapitalizedSoftwareDevelopmentCosts"
],
"allowed_authoritative_concepts": [
"us-gaap:CapitalizedDevelopmentCosts",
"us-gaap:CapitalizedSoftwareDevelopmentCosts"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,302 @@
{
"version": "fiscal-v1",
"pack": "entertainment_broadcasters",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:BroadcastingRevenue",
"us-gaap:AdvertisingRevenueBroadcasting",
"us-gaap:NetworkRevenue",
"us-gaap:LicenseFeeRevenue",
"us-gaap:SyndicationRevenue"
],
"direct_source_concepts": [
"BroadcastingRevenue",
"AdvertisingRevenueBroadcasting",
"NetworkRevenue",
"LicenseFeeRevenue",
"SyndicationRevenue"
],
"component_surfaces": {
"positive": [
"broadcasting_revenue",
"license_fee_revenue"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"gross_profit_not_meaningful_entertainment_broadcasters"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:ProductionExpense",
"us-gaap:ContentProductionCosts",
"us-gaap:ProgrammingRightsCosts",
"us-gaap:AmortizationOfProgrammingRights",
"us-gaap:DepreciationDepletionAndAmortization"
],
"direct_source_concepts": [
"ProductionExpense",
"ContentProductionCosts",
"ProgrammingRightsCosts",
"AmortizationOfProgrammingRights",
"DepreciationDepletionAndAmortization"
],
"component_surfaces": {
"positive": [
"production_costs",
"programming_costs",
"depreciation_amortization"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,216 @@
{
"version": "fiscal-v1",
"pack": "entertainment_broadcasters",
"surfaces": [
{
"surface_key": "broadcasting_revenue",
"statement": "income",
"label": "Broadcasting & Advertising Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:BroadcastingRevenue",
"us-gaap:AdvertisingRevenueBroadcasting",
"us-gaap:NetworkRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:BroadcastingRevenue",
"us-gaap:AdvertisingRevenueBroadcasting",
"us-gaap:NetworkRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "license_fee_revenue",
"statement": "income",
"label": "License & Syndication Fee Revenue",
"category": "surface",
"order": 15,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:LicenseFeeRevenue",
"us-gaap:SyndicationRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:LicenseFeeRevenue",
"us-gaap:SyndicationRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "production_costs",
"statement": "income",
"label": "Production Costs",
"category": "surface",
"order": 25,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ProductionExpense",
"us-gaap:ContentProductionCosts"
],
"allowed_authoritative_concepts": [
"us-gaap:ProductionExpense",
"us-gaap:ContentProductionCosts"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "programming_costs",
"statement": "income",
"label": "Programming & Rights Costs",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ProgrammingRightsCosts",
"us-gaap:AmortizationOfProgrammingRights"
],
"allowed_authoritative_concepts": [
"us-gaap:ProgrammingRightsCosts",
"us-gaap:AmortizationOfProgrammingRights"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "depreciation_amortization",
"statement": "income",
"label": "Depreciation & Amortization",
"category": "surface",
"order": 40,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:DepreciationDepletionAndAmortization"
],
"allowed_authoritative_concepts": [
"us-gaap:DepreciationDepletionAndAmortization"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_income",
"statement": "income",
"label": "Operating Income",
"category": "surface",
"order": 60,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "programming_library",
"statement": "balance",
"label": "Programming & Content Library",
"category": "noncurrent_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ProgrammingLibrary",
"us-gaap:FilmAndBroadcastRights"
],
"allowed_authoritative_concepts": [
"us-gaap:ProgrammingLibrary",
"us-gaap:FilmAndBroadcastRights"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"allowed_authoritative_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,302 @@
{
"version": "fiscal-v1",
"pack": "entertainment_cable_television",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:SubscriptionRevenue",
"us-gaap:CableSubscriptionRevenue",
"us-gaap:SubscriberRevenue",
"us-gaap:AdvertisingRevenue",
"us-gaap:SponsorshipRevenue"
],
"direct_source_concepts": [
"SubscriptionRevenue",
"CableSubscriptionRevenue",
"SubscriberRevenue",
"AdvertisingRevenue",
"SponsorshipRevenue"
],
"component_surfaces": {
"positive": [
"subscription_revenue",
"advertising_revenue"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"gross_profit_not_meaningful_entertainment_cable_television"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:ProgrammingCosts",
"us-gaap:ProgrammingExpense",
"us-gaap:NetworkOperationsExpense",
"us-gaap:DepreciationDepletionAndAmortization",
"us-gaap:DepreciationOfCableEquipment"
],
"direct_source_concepts": [
"ProgrammingCosts",
"ProgrammingExpense",
"NetworkOperationsExpense",
"DepreciationDepletionAndAmortization",
"DepreciationOfCableEquipment"
],
"component_surfaces": {
"positive": [
"programming_expense",
"network_operations_expense",
"depreciation_amortization"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,218 @@
{
"version": "fiscal-v1",
"pack": "entertainment_cable_television",
"surfaces": [
{
"surface_key": "subscription_revenue",
"statement": "income",
"label": "Subscription Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:SubscriptionRevenue",
"us-gaap:CableSubscriptionRevenue",
"us-gaap:SubscriberRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:SubscriptionRevenue",
"us-gaap:CableSubscriptionRevenue",
"us-gaap:SubscriberRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "advertising_revenue",
"statement": "income",
"label": "Advertising & Sponsorship Revenue",
"category": "surface",
"order": 15,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:AdvertisingRevenue",
"us-gaap:SponsorshipRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:AdvertisingRevenue",
"us-gaap:SponsorshipRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "programming_expense",
"statement": "income",
"label": "Programming Expense",
"category": "surface",
"order": 25,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ProgrammingCosts",
"us-gaap:ProgrammingExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:ProgrammingCosts",
"us-gaap:ProgrammingExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "network_operations_expense",
"statement": "income",
"label": "Network Operations Expense",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:NetworkOperationsExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:NetworkOperationsExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "depreciation_amortization",
"statement": "income",
"label": "Depreciation & Amortization",
"category": "surface",
"order": 40,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:DepreciationDepletionAndAmortization",
"us-gaap:DepreciationOfCableEquipment"
],
"allowed_authoritative_concepts": [
"us-gaap:DepreciationDepletionAndAmortization",
"us-gaap:DepreciationOfCableEquipment"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_income",
"statement": "income",
"label": "Operating Income",
"category": "surface",
"order": 60,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "cable_networks_and_equipment",
"statement": "balance",
"label": "Cable Networks & Equipment",
"category": "noncurrent_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:CableNetworks",
"us-gaap:SubscriberEquipment",
"us-gaap:NetworkInfrastructure"
],
"allowed_authoritative_concepts": [
"us-gaap:CableNetworks",
"us-gaap:SubscriberEquipment",
"us-gaap:NetworkInfrastructure"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"allowed_authoritative_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,304 @@
{
"version": "fiscal-v1",
"pack": "entertainment_casinos",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:GamingRevenue",
"us-gaap:CasinoGamingRevenue",
"us-gaap:HotelRevenue",
"us-gaap:ResortRevenue",
"us-gaap:LodgingRevenue",
"us-gaap:FoodAndBeverageRevenue"
],
"direct_source_concepts": [
"GamingRevenue",
"CasinoGamingRevenue",
"HotelRevenue",
"ResortRevenue",
"LodgingRevenue",
"FoodAndBeverageRevenue"
],
"component_surfaces": {
"positive": [
"gaming_revenue",
"hotel_and_resort_revenue",
"food_and_beverage_revenue"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"gross_profit_not_meaningful_entertainment_casinos"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:GamingTaxes",
"us-gaap:GamingLicenseFees",
"us-gaap:GamingLicenseExpense",
"us-gaap:OperatingExpenses",
"us-gaap:CasinoOperatingExpenses"
],
"direct_source_concepts": [
"GamingTaxes",
"GamingLicenseFees",
"GamingLicenseExpense",
"OperatingExpenses",
"CasinoOperatingExpenses"
],
"component_surfaces": {
"positive": [
"gaming_taxes_and_licenses_expense",
"operating_expenses"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,238 @@
{
"version": "fiscal-v1",
"pack": "entertainment_casinos",
"surfaces": [
{
"surface_key": "gaming_revenue",
"statement": "income",
"label": "Gaming Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:GamingRevenue",
"us-gaap:CasinoGamingRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:GamingRevenue",
"us-gaap:CasinoGamingRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "hotel_and_resort_revenue",
"statement": "income",
"label": "Hotel & Resort Revenue",
"category": "surface",
"order": 15,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:HotelRevenue",
"us-gaap:ResortRevenue",
"us-gaap:LodgingRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:HotelRevenue",
"us-gaap:ResortRevenue",
"us-gaap:LodgingRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "food_and_beverage_revenue",
"statement": "income",
"label": "Food & Beverage Revenue",
"category": "surface",
"order": 20,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:FoodAndBeverageRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:FoodAndBeverageRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "gaming_taxes_and_licenses_expense",
"statement": "income",
"label": "Gaming Taxes & Licenses",
"category": "surface",
"order": 25,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:GamingTaxes",
"us-gaap:GamingLicenseFees",
"us-gaap:GamingLicenseExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:GamingTaxes",
"us-gaap:GamingLicenseFees",
"us-gaap:GamingLicenseExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_expenses",
"statement": "income",
"label": "Operating Expenses",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:OperatingExpenses",
"us-gaap:CasinoOperatingExpenses"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingExpenses",
"us-gaap:CasinoOperatingExpenses"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_income",
"statement": "income",
"label": "Operating Income",
"category": "surface",
"order": 60,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "casino_properties",
"statement": "balance",
"label": "Casino & Resort Properties",
"category": "noncurrent_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:CasinoProperties",
"us-gaap:HotelAndCasinoPropertyAndEquipment"
],
"allowed_authoritative_concepts": [
"us-gaap:CasinoProperties",
"us-gaap:HotelAndCasinoPropertyAndEquipment"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "gaming_tax_liability",
"statement": "balance",
"label": "Gaming Tax Liability",
"category": "current_liabilities",
"order": 75,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:GamingTaxLiability",
"us-gaap:AccruedGamingTaxes"
],
"allowed_authoritative_concepts": [
"us-gaap:GamingTaxLiability",
"us-gaap:AccruedGamingTaxes"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"allowed_authoritative_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,299 @@
{
"version": "fiscal-v1",
"pack": "entertainment_films",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:FilmRevenue",
"us-gaap:FilmDistributionRevenue",
"us-gaap:TheatricalRevenue"
],
"direct_source_concepts": [
"FilmRevenue",
"FilmDistributionRevenue",
"TheatricalRevenue"
],
"component_surfaces": {
"positive": [
"film_revenue"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"gross_profit_not_meaningful_entertainment_films"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:FilmProductionCosts",
"us-gaap:ProductionExpense",
"us-gaap:MarketingExpense",
"us-gaap:DistributionExpense",
"us-gaap:AmortizationOfFilmCosts",
"us-gaap:AmortizationOfProductionCosts"
],
"direct_source_concepts": [
"FilmProductionCosts",
"ProductionExpense",
"MarketingExpense",
"DistributionExpense",
"AmortizationOfFilmCosts",
"AmortizationOfProductionCosts"
],
"component_surfaces": {
"positive": [
"production_expense",
"marketing_and_distribution_expense",
"amortization_of_film_costs"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,198 @@
{
"version": "fiscal-v1",
"pack": "entertainment_films",
"surfaces": [
{
"surface_key": "film_revenue",
"statement": "income",
"label": "Film Distribution Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:FilmRevenue",
"us-gaap:FilmDistributionRevenue",
"us-gaap:TheatricalRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:FilmRevenue",
"us-gaap:FilmDistributionRevenue",
"us-gaap:TheatricalRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "production_expense",
"statement": "income",
"label": "Production Expense",
"category": "surface",
"order": 20,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:FilmProductionCosts",
"us-gaap:ProductionExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:FilmProductionCosts",
"us-gaap:ProductionExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "marketing_and_distribution_expense",
"statement": "income",
"label": "Marketing & Distribution Expense",
"category": "surface",
"order": 25,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:MarketingExpense",
"us-gaap:DistributionExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:MarketingExpense",
"us-gaap:DistributionExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "amortization_of_film_costs",
"statement": "income",
"label": "Amortization of Film Costs",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:AmortizationOfFilmCosts",
"us-gaap:AmortizationOfProductionCosts"
],
"allowed_authoritative_concepts": [
"us-gaap:AmortizationOfFilmCosts",
"us-gaap:AmortizationOfProductionCosts"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_income",
"statement": "income",
"label": "Operating Income",
"category": "surface",
"order": 60,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "film_costs_capitalized",
"statement": "balance",
"label": "Film Costs Capitalized",
"category": "noncurrent_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:FilmCosts",
"us-gaap:CapitalizedFilmCosts"
],
"allowed_authoritative_concepts": [
"us-gaap:FilmCosts",
"us-gaap:CapitalizedFilmCosts"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"allowed_authoritative_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,292 @@
{
"version": "fiscal-v1",
"pack": "entertainment_music",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:MusicRoyaltiesRevenue",
"us-gaap:LicensingRevenueMusic"
],
"direct_source_concepts": [
"MusicRoyaltiesRevenue",
"LicensingRevenueMusic"
],
"component_surfaces": {
"positive": [
"music_royalties_revenue"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"gross_profit_not_meaningful_entertainment_music"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:ArtistAdvances",
"us-gaap:AdvancesToArtists",
"us-gaap:AmortizationOfMusicCatalog",
"us-gaap:AmortizationOfRecordCatalog"
],
"direct_source_concepts": [
"ArtistAdvances",
"AdvancesToArtists",
"AmortizationOfMusicCatalog",
"AmortizationOfRecordCatalog"
],
"component_surfaces": {
"positive": [
"artist_advance_expense",
"amortization_of_music_catalog"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,176 @@
{
"version": "fiscal-v1",
"pack": "entertainment_music",
"surfaces": [
{
"surface_key": "music_royalties_revenue",
"statement": "income",
"label": "Music Royalties & Licensing Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:MusicRoyaltiesRevenue",
"us-gaap:LicensingRevenueMusic"
],
"allowed_authoritative_concepts": [
"us-gaap:MusicRoyaltiesRevenue",
"us-gaap:LicensingRevenueMusic"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "artist_advance_expense",
"statement": "income",
"label": "Artist Advances & Contract Costs",
"category": "surface",
"order": 20,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ArtistAdvances",
"us-gaap:AdvancesToArtists"
],
"allowed_authoritative_concepts": [
"us-gaap:ArtistAdvances",
"us-gaap:AdvancesToArtists"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "amortization_of_music_catalog",
"statement": "income",
"label": "Amortization of Music Catalog",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:AmortizationOfMusicCatalog",
"us-gaap:AmortizationOfRecordCatalog"
],
"allowed_authoritative_concepts": [
"us-gaap:AmortizationOfMusicCatalog",
"us-gaap:AmortizationOfRecordCatalog"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_income",
"statement": "income",
"label": "Operating Income",
"category": "surface",
"order": 60,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "music_catalog",
"statement": "balance",
"label": "Music Catalog (Net)",
"category": "noncurrent_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:MusicCatalog",
"us-gaap:RecordCatalogNet"
],
"allowed_authoritative_concepts": [
"us-gaap:MusicCatalog",
"us-gaap:RecordCatalogNet"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"allowed_authoritative_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,300 @@
{
"version": "fiscal-v1",
"pack": "extractive_mining",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:MiningRevenue",
"us-gaap:MetalsAndMineralsSales"
],
"direct_source_concepts": [
"MiningRevenue",
"MetalsAndMineralsSales"
],
"component_surfaces": {
"positive": [
"mining_revenue"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [
"us-gaap:GrossProfit"
],
"direct_source_concepts": [
"GrossProfit"
],
"component_surfaces": {
"positive": [
"revenue"
],
"negative": [
"production_costs"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"gross_profit_formula_derived"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:ExplorationCostsMining",
"us-gaap:ExplorationExpense",
"us-gaap:DepreciationDepletionAndAmortization",
"us-gaap:DepletionOfNaturalResources"
],
"direct_source_concepts": [
"ExplorationCostsMining",
"ExplorationExpense",
"DepreciationDepletionAndAmortization",
"DepletionOfNaturalResources"
],
"component_surfaces": {
"positive": [
"exploration_expense",
"depreciation_depletion_amortization"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,216 @@
{
"version": "fiscal-v1",
"pack": "extractive_mining",
"surfaces": [
{
"surface_key": "mining_revenue",
"statement": "income",
"label": "Mining Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:MiningRevenue",
"us-gaap:MetalsAndMineralsSales"
],
"allowed_authoritative_concepts": [
"us-gaap:MiningRevenue",
"us-gaap:MetalsAndMineralsSales"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "production_costs",
"statement": "income",
"label": "Production Costs",
"category": "surface",
"order": 20,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ProductionCostOfMining",
"us-gaap:MiningOperatingCosts"
],
"allowed_authoritative_concepts": [
"us-gaap:ProductionCostOfMining",
"us-gaap:MiningOperatingCosts"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "exploration_expense",
"statement": "income",
"label": "Exploration Expense",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ExplorationCostsMining",
"us-gaap:ExplorationExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:ExplorationCostsMining",
"us-gaap:ExplorationExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "depreciation_depletion_amortization",
"statement": "income",
"label": "Depreciation, Depletion & Amortization",
"category": "surface",
"order": 40,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:DepreciationDepletionAndAmortization",
"us-gaap:DepletionOfNaturalResources"
],
"allowed_authoritative_concepts": [
"us-gaap:DepreciationDepletionAndAmortization",
"us-gaap:DepletionOfNaturalResources"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_income",
"statement": "income",
"label": "Operating Income",
"category": "surface",
"order": 60,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "mining_properties",
"statement": "balance",
"label": "Mining Properties (Net)",
"category": "noncurrent_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:MiningProperties",
"us-gaap:MineralProperties"
],
"allowed_authoritative_concepts": [
"us-gaap:MiningProperties",
"us-gaap:MineralProperties"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "rehabilitation_liabilities",
"statement": "balance",
"label": "Rehabilitation & Closure Liabilities",
"category": "noncurrent_liabilities",
"order": 80,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:RehabilitationProvision",
"us-gaap:MineClosureReserve"
],
"allowed_authoritative_concepts": [
"us-gaap:RehabilitationProvision",
"us-gaap:MineClosureReserve"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"allowed_authoritative_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,302 @@
{
"version": "fiscal-v1",
"pack": "franchisors",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:FranchiseFeesRevenue",
"us-gaap:InitialFranchiseFees",
"us-gaap:FranchiseRoyaltiesRevenue",
"us-gaap:ContinuingFranchiseFees",
"us-gaap:AdvertisingFundRevenue",
"us-gaap:MarketingFundRevenue"
],
"direct_source_concepts": [
"FranchiseFeesRevenue",
"InitialFranchiseFees",
"FranchiseRoyaltiesRevenue",
"ContinuingFranchiseFees",
"AdvertisingFundRevenue",
"MarketingFundRevenue"
],
"component_surfaces": {
"positive": [
"franchise_fees_revenue",
"royalty_revenue",
"advertising_fund_revenue"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"gross_profit_not_meaningful_franchisors"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:AdvertisingFundExpense",
"us-gaap:MarketingFundExpense",
"us-gaap:FranchiseSupportServicesExpense",
"us-gaap:TrainingAndSupportExpense"
],
"direct_source_concepts": [
"AdvertisingFundExpense",
"MarketingFundExpense",
"FranchiseSupportServicesExpense",
"TrainingAndSupportExpense"
],
"component_surfaces": {
"positive": [
"advertising_expense",
"support_services_expense"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,236 @@
{
"version": "fiscal-v1",
"pack": "franchisors",
"surfaces": [
{
"surface_key": "franchise_fees_revenue",
"statement": "income",
"label": "Franchise Fees Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:FranchiseFeesRevenue",
"us-gaap:InitialFranchiseFees"
],
"allowed_authoritative_concepts": [
"us-gaap:FranchiseFeesRevenue",
"us-gaap:InitialFranchiseFees"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "royalty_revenue",
"statement": "income",
"label": "Royalty Revenue",
"category": "surface",
"order": 15,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:FranchiseRoyaltiesRevenue",
"us-gaap:ContinuingFranchiseFees"
],
"allowed_authoritative_concepts": [
"us-gaap:FranchiseRoyaltiesRevenue",
"us-gaap:ContinuingFranchiseFees"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "advertising_fund_revenue",
"statement": "income",
"label": "Advertising Fund Revenue",
"category": "surface",
"order": 20,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:AdvertisingFundRevenue",
"us-gaap:MarketingFundRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:AdvertisingFundRevenue",
"us-gaap:MarketingFundRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "advertising_expense",
"statement": "income",
"label": "Advertising Fund Expense",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:AdvertisingFundExpense",
"us-gaap:MarketingFundExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:AdvertisingFundExpense",
"us-gaap:MarketingFundExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "support_services_expense",
"statement": "income",
"label": "Support Services Expense",
"category": "surface",
"order": 35,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:FranchiseSupportServicesExpense",
"us-gaap:TrainingAndSupportExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:FranchiseSupportServicesExpense",
"us-gaap:TrainingAndSupportExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_income",
"statement": "income",
"label": "Operating Income",
"category": "surface",
"order": 60,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "franchise_intangibles",
"statement": "balance",
"label": "Franchise Agreements & Intangible Assets",
"category": "noncurrent_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:FranchiseAgreementsIntangibleAssets",
"us-gaap:FranchiseRights"
],
"allowed_authoritative_concepts": [
"us-gaap:FranchiseAgreementsIntangibleAssets",
"us-gaap:FranchiseRights"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "deferred_franchise_fees",
"statement": "balance",
"label": "Deferred Franchise Fees",
"category": "current_liabilities",
"order": 75,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:DeferredFranchiseFees",
"us-gaap:DeferredRevenueFranchiseFees"
],
"allowed_authoritative_concepts": [
"us-gaap:DeferredFranchiseFees",
"us-gaap:DeferredRevenueFranchiseFees"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"allowed_authoritative_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "agriculture",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "contractors_construction",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "contractors_federal_government",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "development_stage",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "entertainment_broadcasters",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "entertainment_cable_television",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "entertainment_casinos",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "entertainment_films",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "entertainment_music",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "extractive_mining",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "franchisors",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "mortgage_banking",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "not_for_profit",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "plan_defined_benefit",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "plan_defined_contribution",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "plan_health_welfare",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "real_estate_common_interest",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "real_estate_general",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "real_estate_retail_land",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "real_estate_time_sharing",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "software",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "steamship",
"kpis": []
}

View File

@@ -0,0 +1,5 @@
{
"version": "fiscal-v1",
"pack": "title_plant",
"kpis": []
}

View File

@@ -0,0 +1,300 @@
{
"version": "fiscal-v1",
"pack": "mortgage_banking",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:MortgageBankingIncome",
"us-gaap:OriginationFeesAndGainsOnLoans",
"us-gaap:GainOnSaleOfMortgageLoans",
"us-gaap:ServicingFees",
"us-gaap:MortgageServicingIncome",
"us-gaap:InterestIncomeOnMortgageLoansHeldForSale"
],
"direct_source_concepts": [
"MortgageBankingIncome",
"OriginationFeesAndGainsOnLoans",
"GainOnSaleOfMortgageLoans",
"ServicingFees",
"MortgageServicingIncome",
"InterestIncomeOnMortgageLoansHeldForSale"
],
"component_surfaces": {
"positive": [
"mortgage_banking_revenue",
"servicing_fees",
"interest_income"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"gross_profit_not_meaningful_mortgage_banking"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:OperatingExpenses",
"us-gaap:InterestExpenseOnWarehouseLines",
"us-gaap:InterestExpenseOnLoans"
],
"direct_source_concepts": [
"OperatingExpenses",
"InterestExpenseOnWarehouseLines",
"InterestExpenseOnLoans"
],
"component_surfaces": {
"positive": [
"operating_expenses",
"interest_expense"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,235 @@
{
"version": "fiscal-v1",
"pack": "mortgage_banking",
"surfaces": [
{
"surface_key": "mortgage_banking_revenue",
"statement": "income",
"label": "Mortgage Banking Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:MortgageBankingIncome",
"us-gaap:OriginationFeesAndGainsOnLoans",
"us-gaap:GainOnSaleOfMortgageLoans"
],
"allowed_authoritative_concepts": [
"us-gaap:MortgageBankingIncome",
"us-gaap:OriginationFeesAndGainsOnLoans",
"us-gaap:GainOnSaleOfMortgageLoans"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "servicing_fees",
"statement": "income",
"label": "Mortgage Servicing Fees",
"category": "surface",
"order": 15,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ServicingFees",
"us-gaap:MortgageServicingIncome"
],
"allowed_authoritative_concepts": [
"us-gaap:ServicingFees",
"us-gaap:MortgageServicingIncome"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "net_servicing_income",
"statement": "income",
"label": "Net Servicing Income",
"category": "surface",
"order": 20,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:NetServicingIncome"
],
"allowed_authoritative_concepts": [
"us-gaap:NetServicingIncome"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "interest_income",
"statement": "income",
"label": "Interest Income",
"category": "surface",
"order": 25,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:InterestIncomeOnMortgageLoansHeldForSale"
],
"allowed_authoritative_concepts": [
"us-gaap:InterestIncomeOnMortgageLoansHeldForSale"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "interest_expense",
"statement": "income",
"label": "Interest Expense",
"category": "surface",
"order": 28,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:InterestExpenseOnWarehouseLines",
"us-gaap:InterestExpenseOnLoans"
],
"allowed_authoritative_concepts": [
"us-gaap:InterestExpenseOnWarehouseLines",
"us-gaap:InterestExpenseOnLoans"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default",
"sign_transform": "absolute"
},
{
"surface_key": "operating_expenses",
"statement": "income",
"label": "Operating Expenses",
"category": "surface",
"order": 40,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:OperatingExpenses"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingExpenses"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "loans_held_for_sale",
"statement": "balance",
"label": "Loans Held for Sale",
"category": "current_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:LoansHeldForSaleNet",
"us-gaap:MortgageLoansHeldForSale"
],
"allowed_authoritative_concepts": [
"us-gaap:LoansHeldForSaleNet",
"us-gaap:MortgageLoansHeldForSale"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "mortgage_servicing_rights",
"statement": "balance",
"label": "Mortgage Servicing Rights",
"category": "noncurrent_assets",
"order": 40,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:MortgageServicingRights",
"us-gaap:ServicingAssets"
],
"allowed_authoritative_concepts": [
"us-gaap:MortgageServicingRights",
"us-gaap:ServicingAssets"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"allowed_authoritative_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,274 @@
{
"version": "fiscal-v1",
"pack": "not_for_profit",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:ContributionsReceived",
"us-gaap:DonationsRevenue",
"us-gaap:GrantRevenue",
"us-gaap:GovernmentGrantsRevenue",
"us-gaap:ProgramServiceFees",
"us-gaap:ServiceRevenueNotForProfit"
],
"direct_source_concepts": [
"ContributionsReceived",
"DonationsRevenue",
"GrantRevenue",
"GovernmentGrantsRevenue",
"ProgramServiceFees",
"ServiceRevenueNotForProfit"
],
"component_surfaces": {
"positive": [
"contribution_revenue",
"grant_revenue",
"program_service_revenue"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"gross_profit_not_meaningful_not_for_profit"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:FundraisingExpense",
"us-gaap:DevelopmentExpense",
"us-gaap:ProgramServiceExpense",
"us-gaap:ProgramExpense",
"us-gaap:GeneralAndAdministrativeExpense",
"us-gaap:ManagementAndGeneralExpense"
],
"direct_source_concepts": [
"FundraisingExpense",
"DevelopmentExpense",
"ProgramServiceExpense",
"ProgramExpense",
"GeneralAndAdministrativeExpense",
"ManagementAndGeneralExpense"
],
"component_surfaces": {
"positive": [
"fundraising_expense",
"program_service_expense",
"administrative_expense"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:GeneralAndAdministrativeExpense",
"us-gaap:ManagementAndGeneralExpense"
],
"direct_source_concepts": [
"GeneralAndAdministrativeExpense",
"ManagementAndGeneralExpense"
],
"component_surfaces": {
"positive": [
"administrative_expense"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"net_income_not_meaningful_not_for_profit"
]
}
}
}

View File

@@ -0,0 +1,220 @@
{
"version": "fiscal-v1",
"pack": "not_for_profit",
"surfaces": [
{
"surface_key": "contribution_revenue",
"statement": "income",
"label": "Contributions & Donations",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ContributionsReceived",
"us-gaap:DonationsRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:ContributionsReceived",
"us-gaap:DonationsRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "grant_revenue",
"statement": "income",
"label": "Grants & Contracts Revenue",
"category": "surface",
"order": 15,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:GrantRevenue",
"us-gaap:GovernmentGrantsRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:GrantRevenue",
"us-gaap:GovernmentGrantsRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "program_service_revenue",
"statement": "income",
"label": "Program Service Revenue",
"category": "surface",
"order": 20,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ProgramServiceFees",
"us-gaap:ServiceRevenueNotForProfit"
],
"allowed_authoritative_concepts": [
"us-gaap:ProgramServiceFees",
"us-gaap:ServiceRevenueNotForProfit"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "fundraising_expense",
"statement": "income",
"label": "Fundraising Expense",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:FundraisingExpense",
"us-gaap:DevelopmentExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:FundraisingExpense",
"us-gaap:DevelopmentExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "program_service_expense",
"statement": "income",
"label": "Program Service Expense",
"category": "surface",
"order": 35,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ProgramServiceExpense",
"us-gaap:ProgramExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:ProgramServiceExpense",
"us-gaap:ProgramExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "administrative_expense",
"statement": "income",
"label": "Administrative & General Expense",
"category": "surface",
"order": 40,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:GeneralAndAdministrativeExpense",
"us-gaap:ManagementAndGeneralExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:GeneralAndAdministrativeExpense",
"us-gaap:ManagementAndGeneralExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "change_in_net_assets",
"statement": "income",
"label": "Change in Net Assets",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:ChangeInNetAssets"
],
"allowed_authoritative_concepts": [
"us-gaap:ChangeInNetAssets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "net_assets_without_donor_restrictions",
"statement": "balance",
"label": "Net Assets Without Donor Restrictions",
"category": "equity",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetAssetsWithoutDonorRestrictions",
"us-gaap:UnrestrictedNetAssets"
],
"allowed_authoritative_concepts": [
"us-gaap:NetAssetsWithoutDonorRestrictions",
"us-gaap:UnrestrictedNetAssets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "net_assets_with_donor_restrictions",
"statement": "balance",
"label": "Net Assets With Donor Restrictions",
"category": "equity",
"order": 105,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetAssetsWithDonorRestrictions",
"us-gaap:TemporarilyRestrictedNetAssets"
],
"allowed_authoritative_concepts": [
"us-gaap:NetAssetsWithDonorRestrictions",
"us-gaap:TemporarilyRestrictedNetAssets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,273 @@
{
"version": "fiscal-v1",
"pack": "plan_defined_benefit",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:EmployerContributions",
"us-gaap:ContributionsReceivedFromEmployers",
"us-gaap:InvestmentIncome",
"us-gaap:ReturnOnPlanAssets"
],
"direct_source_concepts": [
"EmployerContributions",
"ContributionsReceivedFromEmployers",
"InvestmentIncome",
"ReturnOnPlanAssets"
],
"component_surfaces": {
"positive": [
"employer_contributions",
"investment_income"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"gross_profit_not_meaningful_plan_defined_benefit"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:BenefitPayments",
"us-gaap:BenefitsPaidToParticipants"
],
"direct_source_concepts": [
"BenefitPayments",
"BenefitsPaidToParticipants"
],
"component_surfaces": {
"positive": [
"benefits_paid"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"net_income_not_meaningful_plan_defined_benefit"
]
}
}
}

View File

@@ -0,0 +1,142 @@
{
"version": "fiscal-v1",
"pack": "plan_defined_benefit",
"surfaces": [
{
"surface_key": "employer_contributions",
"statement": "income",
"label": "Employer Contributions",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:EmployerContributions",
"us-gaap:ContributionsReceivedFromEmployers"
],
"allowed_authoritative_concepts": [
"us-gaap:EmployerContributions",
"us-gaap:ContributionsReceivedFromEmployers"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "benefits_paid",
"statement": "income",
"label": "Benefits Paid",
"category": "surface",
"order": 20,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:BenefitPayments",
"us-gaap:BenefitsPaidToParticipants"
],
"allowed_authoritative_concepts": [
"us-gaap:BenefitPayments",
"us-gaap:BenefitsPaidToParticipants"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "investment_income",
"statement": "income",
"label": "Investment Income",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:InvestmentIncome",
"us-gaap:ReturnOnPlanAssets"
],
"allowed_authoritative_concepts": [
"us-gaap:InvestmentIncome",
"us-gaap:ReturnOnPlanAssets"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "net_increase_in_fund",
"statement": "income",
"label": "Net Increase in Fund",
"category": "surface",
"order": 50,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncreaseInFund"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncreaseInFund"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "plan_assets",
"statement": "balance",
"label": "Plan Assets",
"category": "noncurrent_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:PlanAssets",
"us-gaap:FairValueOfPlanAssets"
],
"allowed_authoritative_concepts": [
"us-gaap:PlanAssets",
"us-gaap:FairValueOfPlanAssets"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "benefit_obligations",
"statement": "balance",
"label": "Benefit Obligations (PBO)",
"category": "noncurrent_liabilities",
"order": 80,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ProjectedBenefitObligation",
"us-gaap:BenefitObligations"
],
"allowed_authoritative_concepts": [
"us-gaap:ProjectedBenefitObligation",
"us-gaap:BenefitObligations"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "funded_status",
"statement": "balance",
"label": "Funded Status",
"category": "equity",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:FundedStatusOfDefinedBenefitPlan"
],
"allowed_authoritative_concepts": [
"us-gaap:FundedStatusOfDefinedBenefitPlan"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,273 @@
{
"version": "fiscal-v1",
"pack": "plan_defined_contribution",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:ContributionsReceivedFromEmployersAndParticipants",
"us-gaap:EmployerAndEmployeeContributions"
],
"direct_source_concepts": [
"ContributionsReceivedFromEmployersAndParticipants",
"EmployerAndEmployeeContributions"
],
"component_surfaces": {
"positive": [
"contributions_received"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"gross_profit_not_meaningful_plan_defined_contribution"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:BenefitPayments",
"us-gaap:BenefitsPaidToParticipants",
"us-gaap:AdministrativeExpenseOfPlan",
"us-gaap:AdministrativeExpenses"
],
"direct_source_concepts": [
"BenefitPayments",
"BenefitsPaidToParticipants",
"AdministrativeExpenseOfPlan",
"AdministrativeExpenses"
],
"component_surfaces": {
"positive": [
"benefits_paid",
"administrative_expenses"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"net_income_not_meaningful_plan_defined_contribution"
]
}
}
}

View File

@@ -0,0 +1,104 @@
{
"version": "fiscal-v1",
"pack": "plan_defined_contribution",
"surfaces": [
{
"surface_key": "contributions_received",
"statement": "income",
"label": "Contributions Received",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ContributionsReceivedFromEmployersAndParticipants",
"us-gaap:EmployerAndEmployeeContributions"
],
"allowed_authoritative_concepts": [
"us-gaap:ContributionsReceivedFromEmployersAndParticipants",
"us-gaap:EmployerAndEmployeeContributions"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "benefits_paid",
"statement": "income",
"label": "Benefits Paid",
"category": "surface",
"order": 20,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:BenefitPayments",
"us-gaap:BenefitsPaidToParticipants"
],
"allowed_authoritative_concepts": [
"us-gaap:BenefitPayments",
"us-gaap:BenefitsPaidToParticipants"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "administrative_expenses",
"statement": "income",
"label": "Administrative Expenses",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:AdministrativeExpenseOfPlan",
"us-gaap:AdministrativeExpenses"
],
"allowed_authoritative_concepts": [
"us-gaap:AdministrativeExpenseOfPlan",
"us-gaap:AdministrativeExpenses"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "net_assets_available_for_benefits",
"statement": "balance",
"label": "Net Assets Available for Benefits",
"category": "equity",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetAssetsAvailableForBenefits"
],
"allowed_authoritative_concepts": [
"us-gaap:NetAssetsAvailableForBenefits"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "plan_investments",
"statement": "balance",
"label": "Plan Investments at Fair Value",
"category": "noncurrent_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:PlanInvestmentsAtFairValue",
"us-gaap:FairValueOfPlanInvestments"
],
"allowed_authoritative_concepts": [
"us-gaap:PlanInvestmentsAtFairValue",
"us-gaap:FairValueOfPlanInvestments"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,271 @@
{
"version": "fiscal-v1",
"pack": "plan_health_welfare",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:ContributionsReceivedFromEmployersAndParticipants"
],
"direct_source_concepts": [
"ContributionsReceivedFromEmployersAndParticipants"
],
"component_surfaces": {
"positive": [
"contributions_received"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"gross_profit_not_meaningful_plan_health_welfare"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:BenefitPayments",
"us-gaap:BenefitsPaidToParticipants",
"us-gaap:AdministrativeExpenses",
"us-gaap:PlanAdministrativeExpense"
],
"direct_source_concepts": [
"BenefitPayments",
"BenefitsPaidToParticipants",
"AdministrativeExpenses",
"PlanAdministrativeExpense"
],
"component_surfaces": {
"positive": [
"benefits_paid",
"administrative_expense"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"net_income_not_meaningful_plan_health_welfare"
]
}
}
}

View File

@@ -0,0 +1,122 @@
{
"version": "fiscal-v1",
"pack": "plan_health_welfare",
"surfaces": [
{
"surface_key": "contributions_received",
"statement": "income",
"label": "Contributions Received",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ContributionsReceivedFromEmployersAndParticipants"
],
"allowed_authoritative_concepts": [
"us-gaap:ContributionsReceivedFromEmployersAndParticipants"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "benefits_paid",
"statement": "income",
"label": "Benefits Paid",
"category": "surface",
"order": 20,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:BenefitPayments",
"us-gaap:BenefitsPaidToParticipants"
],
"allowed_authoritative_concepts": [
"us-gaap:BenefitPayments",
"us-gaap:BenefitsPaidToParticipants"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "administrative_expense",
"statement": "income",
"label": "Administrative Expense",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:AdministrativeExpenses",
"us-gaap:PlanAdministrativeExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:AdministrativeExpenses",
"us-gaap:PlanAdministrativeExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "net_assets_available_for_benefits",
"statement": "balance",
"label": "Net Assets Available for Benefits",
"category": "equity",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetAssetsAvailableForBenefits"
],
"allowed_authoritative_concepts": [
"us-gaap:NetAssetsAvailableForBenefits"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "plan_assets",
"statement": "balance",
"label": "Plan Assets",
"category": "noncurrent_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:PlanAssets",
"us-gaap:FairValueOfPlanAssets"
],
"allowed_authoritative_concepts": [
"us-gaap:PlanAssets",
"us-gaap:FairValueOfPlanAssets"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "benefit_obligations",
"statement": "balance",
"label": "Benefit Obligations",
"category": "noncurrent_liabilities",
"order": 80,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:BenefitObligations",
"us-gaap:AccumulatedPostretirementBenefitObligation"
],
"allowed_authoritative_concepts": [
"us-gaap:BenefitObligations",
"us-gaap:AccumulatedPostretirementBenefitObligation"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,292 @@
{
"version": "fiscal-v1",
"pack": "real_estate_common_interest",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:AssociationAssessmentRevenue",
"us-gaap:CommonInterestRevenue",
"us-gaap:MaintenanceFees",
"us-gaap:AssessmentsForMaintenance"
],
"direct_source_concepts": [
"AssociationAssessmentRevenue",
"CommonInterestRevenue",
"MaintenanceFees",
"AssessmentsForMaintenance"
],
"component_surfaces": {
"positive": [
"association_assessment_revenue",
"maintenance_fees"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"gross_profit_not_meaningful_real_estate_common_interest"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:RepairAndReplacementExpense",
"us-gaap:ReserveFundExpenditures"
],
"direct_source_concepts": [
"RepairAndReplacementExpense",
"ReserveFundExpenditures"
],
"component_surfaces": {
"positive": [
"repair_and_replacement_expense"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,196 @@
{
"version": "fiscal-v1",
"pack": "real_estate_common_interest",
"surfaces": [
{
"surface_key": "association_assessment_revenue",
"statement": "income",
"label": "Association Assessment Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:AssociationAssessmentRevenue",
"us-gaap:CommonInterestRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:AssociationAssessmentRevenue",
"us-gaap:CommonInterestRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "maintenance_fees",
"statement": "income",
"label": "Maintenance Fees & Dues",
"category": "surface",
"order": 15,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:MaintenanceFees",
"us-gaap:AssessmentsForMaintenance"
],
"allowed_authoritative_concepts": [
"us-gaap:MaintenanceFees",
"us-gaap:AssessmentsForMaintenance"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "repair_and_replacement_expense",
"statement": "income",
"label": "Repair & Replacement Expense",
"category": "surface",
"order": 25,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:RepairAndReplacementExpense",
"us-gaap:ReserveFundExpenditures"
],
"allowed_authoritative_concepts": [
"us-gaap:RepairAndReplacementExpense",
"us-gaap:ReserveFundExpenditures"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_income",
"statement": "income",
"label": "Operating Income",
"category": "surface",
"order": 60,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "common_property_assets",
"statement": "balance",
"label": "Common Property & Equipment",
"category": "noncurrent_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:CommonPropertyAssets",
"us-gaap:CommonAreaProperty"
],
"allowed_authoritative_concepts": [
"us-gaap:CommonPropertyAssets",
"us-gaap:CommonAreaProperty"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "reserve_fund",
"statement": "balance",
"label": "Reserve Fund",
"category": "noncurrent_assets",
"order": 40,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ReserveFundAssets",
"us-gaap:ReserveFund"
],
"allowed_authoritative_concepts": [
"us-gaap:ReserveFundAssets",
"us-gaap:ReserveFund"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:NetAssets"
],
"allowed_authoritative_concepts": [
"us-gaap:NetAssets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,300 @@
{
"version": "fiscal-v1",
"pack": "real_estate_general",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:RealEstateSalesRevenue",
"us-gaap:PropertySalesRevenue",
"us-gaap:PropertyManagementFees",
"us-gaap:ManagementFeeRevenue"
],
"direct_source_concepts": [
"RealEstateSalesRevenue",
"PropertySalesRevenue",
"PropertyManagementFees",
"ManagementFeeRevenue"
],
"component_surfaces": {
"positive": [
"property_sales_revenue",
"property_management_fees"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [
"us-gaap:GrossProfit"
],
"direct_source_concepts": [
"GrossProfit"
],
"component_surfaces": {
"positive": [
"revenue"
],
"negative": [
"cost_of_property_sold"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"gross_profit_formula_derived"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:OperatingExpenses",
"us-gaap:RealEstateOperatingExpenses"
],
"direct_source_concepts": [
"OperatingExpenses",
"RealEstateOperatingExpenses"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,236 @@
{
"version": "fiscal-v1",
"pack": "real_estate_general",
"surfaces": [
{
"surface_key": "property_sales_revenue",
"statement": "income",
"label": "Property Sales Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:RealEstateSalesRevenue",
"us-gaap:PropertySalesRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:RealEstateSalesRevenue",
"us-gaap:PropertySalesRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "property_management_fees",
"statement": "income",
"label": "Property Management & Service Revenue",
"category": "surface",
"order": 15,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:PropertyManagementFees",
"us-gaap:ManagementFeeRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:PropertyManagementFees",
"us-gaap:ManagementFeeRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "cost_of_property_sold",
"statement": "income",
"label": "Cost of Property Sold",
"category": "surface",
"order": 20,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:CostOfRealEstateSold",
"us-gaap:CostOfPropertySold"
],
"allowed_authoritative_concepts": [
"us-gaap:CostOfRealEstateSold",
"us-gaap:CostOfPropertySold"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_expenses",
"statement": "income",
"label": "Operating Expenses",
"category": "surface",
"order": 40,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:OperatingExpenses",
"us-gaap:RealEstateOperatingExpenses"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingExpenses",
"us-gaap:RealEstateOperatingExpenses"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_income",
"statement": "income",
"label": "Operating Income",
"category": "surface",
"order": 60,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "real_estate_inventory",
"statement": "balance",
"label": "Real Estate Inventory",
"category": "current_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:RealEstateInventory",
"us-gaap:RealEstateHeldForSale"
],
"allowed_authoritative_concepts": [
"us-gaap:RealEstateInventory",
"us-gaap:RealEstateHeldForSale"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "property_under_development",
"statement": "balance",
"label": "Property Under Development",
"category": "noncurrent_assets",
"order": 40,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:RealEstateDevelopmentProperty",
"us-gaap:PropertiesUnderDevelopment"
],
"allowed_authoritative_concepts": [
"us-gaap:RealEstateDevelopmentProperty",
"us-gaap:PropertiesUnderDevelopment"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "deferred_revenue",
"statement": "balance",
"label": "Deferred Revenue",
"category": "current_liabilities",
"order": 70,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:DeferredRevenueRealEstate",
"us-gaap:DeferredRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:DeferredRevenueRealEstate",
"us-gaap:DeferredRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"allowed_authoritative_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,295 @@
{
"version": "fiscal-v1",
"pack": "real_estate_retail_land",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:LandSalesRevenue",
"us-gaap:RetailLandSales"
],
"direct_source_concepts": [
"LandSalesRevenue",
"RetailLandSales"
],
"component_surfaces": {
"positive": [
"retail_land_sales_revenue"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [
"us-gaap:GrossProfit"
],
"direct_source_concepts": [
"GrossProfit"
],
"component_surfaces": {
"positive": [
"revenue"
],
"negative": [
"cost_of_land_sold"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"gross_profit_formula_derived"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:MarketingExpense",
"us-gaap:SellingExpense"
],
"direct_source_concepts": [
"MarketingExpense",
"SellingExpense"
],
"component_surfaces": {
"positive": [
"marketing_expense"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,196 @@
{
"version": "fiscal-v1",
"pack": "real_estate_retail_land",
"surfaces": [
{
"surface_key": "retail_land_sales_revenue",
"statement": "income",
"label": "Retail Land Sales Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:LandSalesRevenue",
"us-gaap:RetailLandSales"
],
"allowed_authoritative_concepts": [
"us-gaap:LandSalesRevenue",
"us-gaap:RetailLandSales"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "cost_of_land_sold",
"statement": "income",
"label": "Cost of Land Sold",
"category": "surface",
"order": 20,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:CostOfLandSold",
"us-gaap:CostOfPropertySold"
],
"allowed_authoritative_concepts": [
"us-gaap:CostOfLandSold",
"us-gaap:CostOfPropertySold"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "marketing_expense",
"statement": "income",
"label": "Marketing & Selling Expense",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:MarketingExpense",
"us-gaap:SellingExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:MarketingExpense",
"us-gaap:SellingExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_income",
"statement": "income",
"label": "Operating Income",
"category": "surface",
"order": 60,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "land_inventory",
"statement": "balance",
"label": "Land Inventory",
"category": "current_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:LandInventory",
"us-gaap:RealEstateInventory"
],
"allowed_authoritative_concepts": [
"us-gaap:LandInventory",
"us-gaap:RealEstateInventory"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "deferred_revenue",
"statement": "balance",
"label": "Deferred Revenue",
"category": "current_liabilities",
"order": 70,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:DeferredRevenue",
"us-gaap:DeferredRevenueRealEstate"
],
"allowed_authoritative_concepts": [
"us-gaap:DeferredRevenue",
"us-gaap:DeferredRevenueRealEstate"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"allowed_authoritative_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,302 @@
{
"version": "fiscal-v1",
"pack": "real_estate_time_sharing",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:TimeshareSalesRevenue",
"us-gaap:TimeSharePropertySales",
"us-gaap:TimeShareFinancingIncome",
"us-gaap:InterestIncomeOnTimeShareLoans",
"us-gaap:TimeShareMaintenanceFeeRevenue",
"us-gaap:MaintenanceFeesRevenue"
],
"direct_source_concepts": [
"TimeshareSalesRevenue",
"TimeSharePropertySales",
"TimeShareFinancingIncome",
"InterestIncomeOnTimeShareLoans",
"TimeShareMaintenanceFeeRevenue",
"MaintenanceFeesRevenue"
],
"component_surfaces": {
"positive": [
"time_share_sales_revenue",
"financing_income",
"maintenance_fees_revenue"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"gross_profit_not_meaningful_real_estate_time_sharing"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:TimeShareMarketingExpense",
"us-gaap:MaintenanceExpense",
"us-gaap:PropertyMaintenanceExpense"
],
"direct_source_concepts": [
"SalesAndMarketingExpense",
"TimeShareMarketingExpense",
"MaintenanceExpense",
"PropertyMaintenanceExpense"
],
"component_surfaces": {
"positive": [
"sales_and_marketing_expense",
"maintenance_expense"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,256 @@
{
"version": "fiscal-v1",
"pack": "real_estate_time_sharing",
"surfaces": [
{
"surface_key": "time_share_sales_revenue",
"statement": "income",
"label": "Time-share Sales Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:TimeshareSalesRevenue",
"us-gaap:TimeSharePropertySales"
],
"allowed_authoritative_concepts": [
"us-gaap:TimeshareSalesRevenue",
"us-gaap:TimeSharePropertySales"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "financing_income",
"statement": "income",
"label": "Financing Income on Time-share Contracts",
"category": "surface",
"order": 15,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:TimeShareFinancingIncome",
"us-gaap:InterestIncomeOnTimeShareLoans"
],
"allowed_authoritative_concepts": [
"us-gaap:TimeShareFinancingIncome",
"us-gaap:InterestIncomeOnTimeShareLoans"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "maintenance_fees_revenue",
"statement": "income",
"label": "Maintenance Fees & Association Revenue",
"category": "surface",
"order": 20,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:TimeShareMaintenanceFeeRevenue",
"us-gaap:MaintenanceFeesRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:TimeShareMaintenanceFeeRevenue",
"us-gaap:MaintenanceFeesRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "sales_and_marketing_expense",
"statement": "income",
"label": "Sales & Marketing Expense",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:TimeShareMarketingExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:TimeShareMarketingExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "maintenance_expense",
"statement": "income",
"label": "Maintenance Expense",
"category": "surface",
"order": 35,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:MaintenanceExpense",
"us-gaap:PropertyMaintenanceExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:MaintenanceExpense",
"us-gaap:PropertyMaintenanceExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_income",
"statement": "income",
"label": "Operating Income",
"category": "surface",
"order": 60,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "time_share_intervals",
"statement": "balance",
"label": "Time-share Intervals (Inventory)",
"category": "current_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:TimeShareIntervals",
"us-gaap:TimeShareInventory"
],
"allowed_authoritative_concepts": [
"us-gaap:TimeShareIntervals",
"us-gaap:TimeShareInventory"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "consumer_financing_receivables",
"statement": "balance",
"label": "Consumer Financing Receivables",
"category": "current_assets",
"order": 35,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:TimeShareLoansReceivable",
"us-gaap:ConsumerFinanceReceivables"
],
"allowed_authoritative_concepts": [
"us-gaap:TimeShareLoansReceivable",
"us-gaap:ConsumerFinanceReceivables"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "deferred_revenue",
"statement": "balance",
"label": "Deferred Revenue",
"category": "current_liabilities",
"order": 70,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:DeferredRevenue",
"us-gaap:DeferredRevenueTimeShare"
],
"allowed_authoritative_concepts": [
"us-gaap:DeferredRevenue",
"us-gaap:DeferredRevenueTimeShare"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"allowed_authoritative_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,305 @@
{
"version": "fiscal-v1",
"pack": "software",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:SoftwareLicenseRevenue",
"us-gaap:LicenseRevenueSoftware",
"us-gaap:SoftwareMaintenanceRevenue",
"us-gaap:SoftwareSupportRevenue"
],
"direct_source_concepts": [
"SoftwareLicenseRevenue",
"LicenseRevenueSoftware",
"SoftwareMaintenanceRevenue",
"SoftwareSupportRevenue"
],
"component_surfaces": {
"positive": [
"software_license_revenue",
"maintenance_and_support_revenue"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [
"us-gaap:GrossProfit"
],
"direct_source_concepts": [
"GrossProfit"
],
"component_surfaces": {
"positive": [
"revenue"
],
"negative": [
"cost_of_software_revenue"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"gross_profit_formula_derived"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense",
"us-gaap:AmortizationOfCapitalizedSoftware",
"us-gaap:AmortizationOfSoftwareCosts"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense",
"AmortizationOfCapitalizedSoftware",
"AmortizationOfSoftwareCosts"
],
"component_surfaces": {
"positive": [
"research_and_development_expense",
"amortization_of_capitalized_software"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"research_and_development_formula_derived"
]
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,234 @@
{
"version": "fiscal-v1",
"pack": "software",
"surfaces": [
{
"surface_key": "software_license_revenue",
"statement": "income",
"label": "Software License Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:SoftwareLicenseRevenue",
"us-gaap:LicenseRevenueSoftware"
],
"allowed_authoritative_concepts": [
"us-gaap:SoftwareLicenseRevenue",
"us-gaap:LicenseRevenueSoftware"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "maintenance_and_support_revenue",
"statement": "income",
"label": "Maintenance & Support Revenue",
"category": "surface",
"order": 15,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:SoftwareMaintenanceRevenue",
"us-gaap:SoftwareSupportRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:SoftwareMaintenanceRevenue",
"us-gaap:SoftwareSupportRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "cost_of_software_revenue",
"statement": "income",
"label": "Cost of Software Revenue",
"category": "surface",
"order": 20,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:CostOfSoftwareRevenue",
"us-gaap:CostOfLicenseRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:CostOfSoftwareRevenue",
"us-gaap:CostOfLicenseRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "research_and_development_expense",
"statement": "income",
"label": "Research & Development Expense",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "amortization_of_capitalized_software",
"statement": "income",
"label": "Amortization of Capitalized Software",
"category": "surface",
"order": 35,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:AmortizationOfCapitalizedSoftware",
"us-gaap:AmortizationOfSoftwareCosts"
],
"allowed_authoritative_concepts": [
"us-gaap:AmortizationOfCapitalizedSoftware",
"us-gaap:AmortizationOfSoftwareCosts"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_income",
"statement": "income",
"label": "Operating Income",
"category": "surface",
"order": 60,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "capitalized_software_costs",
"statement": "balance",
"label": "Capitalized Software Costs",
"category": "noncurrent_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:CapitalizedSoftwareCosts",
"us-gaap:SoftwareDevelopmentCosts"
],
"allowed_authoritative_concepts": [
"us-gaap:CapitalizedSoftwareCosts",
"us-gaap:SoftwareDevelopmentCosts"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "deferred_revenue",
"statement": "balance",
"label": "Deferred Software Revenue",
"category": "current_liabilities",
"order": 70,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:DeferredRevenueSoftware",
"us-gaap:UnearnedRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:DeferredRevenueSoftware",
"us-gaap:UnearnedRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"allowed_authoritative_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,302 @@
{
"version": "fiscal-v1",
"pack": "steamship",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:FreightRevenue",
"us-gaap:CargoRevenue",
"us-gaap:PassengerRevenue",
"us-gaap:TicketRevenue"
],
"direct_source_concepts": [
"FreightRevenue",
"CargoRevenue",
"PassengerRevenue",
"TicketRevenue"
],
"component_surfaces": {
"positive": [
"freight_revenue",
"passenger_revenue"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"gross_profit_not_meaningful_steamship"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:FuelExpense",
"us-gaap:BunkerFuelExpense",
"us-gaap:CrewCosts",
"us-gaap:OperatingExpenses",
"us-gaap:DepreciationDepletionAndAmortization",
"us-gaap:DepreciationOfVessels"
],
"direct_source_concepts": [
"FuelExpense",
"BunkerFuelExpense",
"CrewCosts",
"OperatingExpenses",
"DepreciationDepletionAndAmortization",
"DepreciationOfVessels"
],
"component_surfaces": {
"positive": [
"fuel_expense",
"crew_and_operating_expense",
"depreciation_and_amortization"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,258 @@
{
"version": "fiscal-v1",
"pack": "steamship",
"surfaces": [
{
"surface_key": "freight_revenue",
"statement": "income",
"label": "Freight Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:FreightRevenue",
"us-gaap:CargoRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:FreightRevenue",
"us-gaap:CargoRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "passenger_revenue",
"statement": "income",
"label": "Passenger Revenue",
"category": "surface",
"order": 15,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:PassengerRevenue",
"us-gaap:TicketRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:PassengerRevenue",
"us-gaap:TicketRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "fuel_expense",
"statement": "income",
"label": "Fuel Expense",
"category": "surface",
"order": 25,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:FuelExpense",
"us-gaap:BunkerFuelExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:FuelExpense",
"us-gaap:BunkerFuelExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "crew_and_operating_expense",
"statement": "income",
"label": "Crew & Operating Expense",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:CrewCosts",
"us-gaap:OperatingExpenses"
],
"allowed_authoritative_concepts": [
"us-gaap:CrewCosts",
"us-gaap:OperatingExpenses"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "depreciation_and_amortization",
"statement": "income",
"label": "Depreciation & Amortization",
"category": "surface",
"order": 40,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:DepreciationDepletionAndAmortization",
"us-gaap:DepreciationOfVessels"
],
"allowed_authoritative_concepts": [
"us-gaap:DepreciationDepletionAndAmortization",
"us-gaap:DepreciationOfVessels"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_income",
"statement": "income",
"label": "Operating Income",
"category": "surface",
"order": 60,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "vessels_and_equipment",
"statement": "balance",
"label": "Vessels & Equipment",
"category": "noncurrent_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:Vessels",
"us-gaap:ShipsAndBoats",
"us-gaap:MarineEquipment"
],
"allowed_authoritative_concepts": [
"us-gaap:Vessels",
"us-gaap:ShipsAndBoats",
"us-gaap:MarineEquipment"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "dry_dock_and_other_deferrals",
"statement": "balance",
"label": "Dry-dock & Other Deferred Costs",
"category": "noncurrent_assets",
"order": 35,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:DryDockCostsDeferred",
"us-gaap:DeferredMaintenanceCosts"
],
"allowed_authoritative_concepts": [
"us-gaap:DryDockCostsDeferred",
"us-gaap:DeferredMaintenanceCosts"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "air_traffic_or_passenger_liability",
"statement": "balance",
"label": "Ticket Liability / Unearned Revenue",
"category": "current_liabilities",
"order": 70,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:UnearnedPassengerRevenue",
"us-gaap:DeferredTicketRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:UnearnedPassengerRevenue",
"us-gaap:DeferredTicketRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"allowed_authoritative_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}

View File

@@ -0,0 +1,295 @@
{
"version": "fiscal-v1",
"pack": "title_plant",
"rows": {
"revenue": {
"direct_authoritative_concepts": [
"us-gaap:TitleInsuranceRevenue",
"us-gaap:TitleSearchAndExamRevenue",
"us-gaap:EscrowFees",
"us-gaap:ClosingFees"
],
"direct_source_concepts": [
"TitleInsuranceRevenue",
"TitleSearchAndExamRevenue",
"EscrowFees",
"ClosingFees"
],
"component_surfaces": {
"positive": [
"title_revenue",
"escrow_and_closing_fees"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"revenue_formula_derived"
]
},
"cost_of_revenue": {
"direct_authoritative_concepts": [
"us-gaap:CostOfRevenue"
],
"direct_source_concepts": [
"CostOfRevenue",
"CostOfGoodsSold",
"CostOfSales",
"CostOfGoodsAndServicesSold",
"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization",
"CostOfProductsSold",
"CostOfServices"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"gross_profit": {
"direct_authoritative_concepts": [],
"direct_source_concepts": [],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "not_meaningful",
"not_meaningful_for_pack": true,
"warning_codes_when_used": [
"gross_profit_not_meaningful_title_plant"
]
},
"operating_expenses": {
"direct_authoritative_concepts": [
"us-gaap:PolicyLossesAndLossAdjustmentExpenses",
"us-gaap:ClaimsExpense",
"us-gaap:OperatingExpenses"
],
"direct_source_concepts": [
"PolicyLossesAndLossAdjustmentExpenses",
"ClaimsExpense",
"OperatingExpenses"
],
"component_surfaces": {
"positive": [
"policy_losses_and_claims_expense",
"operating_expenses"
],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "pack_bridge_sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_expenses_formula_derived"
]
},
"selling_general_and_administrative": {
"direct_authoritative_concepts": [
"us-gaap:SellingGeneralAndAdministrativeExpense",
"us-gaap:SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"direct_source_concepts": [
"SellingGeneralAndAdministrativeExpense",
"SellingGeneralAndAdministrativeExpenseExcludingEmployeeStockOptionPlanSpecialDividendCompensation"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [
{
"name": "sales_and_marketing",
"concepts": [
"us-gaap:SalesAndMarketingExpense",
"us-gaap:SellingAndMarketingExpense",
"us-gaap:MarketingExpense",
"us-gaap:AdvertisingExpense"
]
},
{
"name": "general_and_administrative",
"concepts": [
"us-gaap:GeneralAndAdministrativeExpense"
]
}
],
"negative": []
},
"formula": "sum",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"selling_general_and_administrative_formula_derived"
]
},
"research_and_development": {
"direct_authoritative_concepts": [
"us-gaap:ResearchAndDevelopmentExpense"
],
"direct_source_concepts": [
"ResearchAndDevelopmentExpense"
],
"component_surfaces": {
"positive": [],
"negative": []
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "direct",
"not_meaningful_for_pack": false,
"warning_codes_when_used": []
},
"other_operating_expense": {
"direct_authoritative_concepts": [
"us-gaap:OtherThanInterestExpense",
"us-gaap:OtherOperatingExpenses",
"us-gaap:OtherCostAndExpenseOperating",
"us-gaap:OtherOperatingExpense"
],
"direct_source_concepts": [
"OtherThanInterestExpense",
"OtherOperatingExpenses",
"OtherCostAndExpenseOperating",
"OtherOperatingExpense"
],
"component_surfaces": {
"positive": [
"operating_expenses"
],
"negative": [
"selling_general_and_administrative",
"research_and_development"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "sum_then_subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"other_operating_expense_formula_derived"
]
},
"operating_income": {
"direct_authoritative_concepts": [
"us-gaap:OperatingIncomeLoss",
"us-gaap:IncomeFromOperations",
"us-gaap:OperatingProfit"
],
"direct_source_concepts": [
"OperatingIncomeLoss",
"IncomeFromOperations",
"OperatingProfit"
],
"component_surfaces": {
"positive": [
"gross_profit"
],
"negative": [
"operating_expenses"
]
},
"component_concept_groups": {
"positive": [],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"operating_income_formula_derived"
]
},
"income_tax_expense": {
"direct_authoritative_concepts": [
"us-gaap:IncomeTaxExpenseBenefit"
],
"direct_source_concepts": [
"IncomeTaxExpenseBenefit"
],
"component_surfaces": {
"positive": [],
"negative": [
"net_income"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"income_tax_expense_formula_derived"
]
},
"net_income": {
"direct_authoritative_concepts": [
"us-gaap:NetIncomeLoss",
"us-gaap:ProfitLoss"
],
"direct_source_concepts": [
"NetIncomeLoss",
"ProfitLoss"
],
"component_surfaces": {
"positive": [],
"negative": [
"income_tax_expense"
]
},
"component_concept_groups": {
"positive": [
{
"name": "pretax_income",
"concepts": [
"us-gaap:IncomeBeforeTaxExpenseBenefit",
"us-gaap:PretaxIncome",
"us-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeBeforeEquityMethodInvestmentsIncomeTaxesExtraordinaryItemsNoncontrollingInterest",
"us-gaap:IncomeFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments"
]
}
],
"negative": []
},
"formula": "subtract",
"not_meaningful_for_pack": false,
"warning_codes_when_used": [
"net_income_formula_derived"
]
}
}
}

View File

@@ -0,0 +1,196 @@
{
"version": "fiscal-v1",
"pack": "title_plant",
"surfaces": [
{
"surface_key": "title_revenue",
"statement": "income",
"label": "Title Insurance & Service Revenue",
"category": "surface",
"order": 10,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:TitleInsuranceRevenue",
"us-gaap:TitleSearchAndExamRevenue"
],
"allowed_authoritative_concepts": [
"us-gaap:TitleInsuranceRevenue",
"us-gaap:TitleSearchAndExamRevenue"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "escrow_and_closing_fees",
"statement": "income",
"label": "Escrow & Closing Fees",
"category": "surface",
"order": 15,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:EscrowFees",
"us-gaap:ClosingFees"
],
"allowed_authoritative_concepts": [
"us-gaap:EscrowFees",
"us-gaap:ClosingFees"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "policy_losses_and_claims_expense",
"statement": "income",
"label": "Policy Losses & Claims Expense",
"category": "surface",
"order": 25,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:PolicyLossesAndLossAdjustmentExpenses",
"us-gaap:ClaimsExpense"
],
"allowed_authoritative_concepts": [
"us-gaap:PolicyLossesAndLossAdjustmentExpenses",
"us-gaap:ClaimsExpense"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "operating_expenses",
"statement": "income",
"label": "Operating Expenses",
"category": "surface",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:OperatingExpenses"
],
"allowed_authoritative_concepts": [
"us-gaap:OperatingExpenses"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "income_default"
},
{
"surface_key": "net_income",
"statement": "income",
"label": "Net Income",
"category": "surface",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_or_formula",
"allowed_source_concepts": [
"us-gaap:NetIncomeLoss"
],
"allowed_authoritative_concepts": [
"us-gaap:NetIncomeLoss"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "income_default"
},
{
"surface_key": "title_plant_assets",
"statement": "balance",
"label": "Title Plant Assets",
"category": "noncurrent_assets",
"order": 30,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:TitlePlant",
"us-gaap:TitlePlantAssets"
],
"allowed_authoritative_concepts": [
"us-gaap:TitlePlant",
"us-gaap:TitlePlantAssets"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "reserve_for_claims",
"statement": "balance",
"label": "Reserve for Title Claims",
"category": "noncurrent_liabilities",
"order": 80,
"unit": "currency",
"rollup_policy": "aggregate_children",
"allowed_source_concepts": [
"us-gaap:ReserveForTitleClaims",
"us-gaap:PolicyLossReserves"
],
"allowed_authoritative_concepts": [
"us-gaap:ReserveForTitleClaims",
"us-gaap:PolicyLossReserves"
],
"formula_fallback": null,
"detail_grouping_policy": "group_all_children",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_assets",
"statement": "balance",
"label": "Total Assets",
"category": "derived",
"order": 90,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Assets"
],
"allowed_authoritative_concepts": [
"us-gaap:Assets"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_liabilities",
"statement": "balance",
"label": "Total Liabilities",
"category": "derived",
"order": 100,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:Liabilities"
],
"allowed_authoritative_concepts": [
"us-gaap:Liabilities"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
},
{
"surface_key": "total_equity",
"statement": "balance",
"label": "Total Equity",
"category": "equity",
"order": 110,
"unit": "currency",
"rollup_policy": "direct_only",
"allowed_source_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"allowed_authoritative_concepts": [
"us-gaap:StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest"
],
"formula_fallback": null,
"detail_grouping_policy": "top_level_only",
"materiality_policy": "balance_default"
}
]
}