| (in millions of USD, except per-share data) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 73.7 | 264.0 | 256.5 | 27.8 | 542.7 | 2.5 | 0.0 | 0.0 | 0.0 | 3.6 | 16.1 | 15.8 | 146.3 | 62.5 | 31.6 | 32.4 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||
| Revenues | 622.0 | 829.4 | 3.6 | 240.7 | 243.2 | 138.3 | 88.0 | 168.8 | 16.1 | 31.4 | 0.2 | 0.4 | 0.2 | 0.3 | 0.1 | 0.3 | ||||||||
| 151.8 |
| 27.4 |
| 38.3 |
| 45.9 |
| 32.8 |
| 21.3 |
| 7.6 |
| 27.4 |
| 23.5 |
| 29.5 |
| 43.3 |
| 42.7 |
| 48.1 |
| 34.7 |
| 11.3 |
| 0.7 |
| 0.7 |
| 3.5 |
| 8.7 |
| 9.3 |
| 9.0 |
| 4.4 |
| 0.0 |
| 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 173.3 | 177.2 | - | - | 133.1 | 137.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 41.7 | - | - | - | 28.4 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | 46.0 | 37.7 | 30.9 | 28.4 | 26.9 | 26.4 | 23.7 | 25.1 | 23.6 | 24.6 | 23.8 | 23.2 | 21.0 | 32.0 | 33.1 | 34.3 | |||||||||||||||||||||||
| Depreciation & Amortization | 5.9 | 6.0 | 6.0 | 5.8 | 5.6 | 4.8 | 4.6 | 4.4 | 4.1 | 3.8 | 3.3 | 2.9 | 2.2 | 2.3 | 2.2 | 2.2 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 215.0 | 223.2 | 212.4 | 193.3 | 161.5 | 163.9 | 162.2 | 176.1 | 126.2 | 140.1 | 124.4 | 118.5 | 98.1 | 104.7 | 115.4 | 105.3 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (141.3) | 40.8 | 44.1 | (165.6) | 381.2 | (161.4) | (162.2) | (176.1) | (126.2) | (136.5) | (108.3) | (102.7) | 48.2 | (42.1) | (83.8) | (72.9) | 41.6 | (63.3) | (64.9) | (31.9) | (28.2) | (24.1) | (50.1) | (15.9) | (22.2) | (4.9) | 9.6 | 18.6 | 22.0 | 10.9 | (11.2) | (15.9) | (15.0) | (13.8) | (10.3) | (5.7) | (6.1) | (14.9) | (21.8) | (19.3) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 16.9 | 9.7 | 9.1 | 11.0 | 9.6 | 7.6 | 7.2 | 6.5 | 6.3 | 2.8 | 3.9 | 4.2 | 4.6 | 2.7 | - | 1.2 | 1.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 23.8 | 22.5 | 21.7 | 24.4 | 21.6 | 21.6 | 14.6 | 5.1 | 7.2 | 5.4 | 5.3 | 5.2 | 5.1 | 2.8 | - | 0.0 | 0.0 | - | ||||||||||||||||||||||
| Income From Equity Investments | (6.7) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | 3.7 | (12.5) | (8.0) | (13.5) | (11.6) | (13.7) | (10.6) | 2.2 | (0.8) | (2.1) | (0.7) | (0.7) | (0.5) | 0.3 | 1.7 | 0.9 | 2.8 | |||||||||||||||||||||||
| Pre-Tax Income | (137.6) | 28.3 | 36.1 | (179.1) | 369.6 | (175.1) | (172.8) | (174.0) | (127.0) | (138.7) | (109.0) | (103.4) | 47.7 | (41.8) | (82.2) | (72.0) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 20.0 | (0.4) | 1.8 | 0.1 | 0.5 | 0.0 | 0.0 | (3.3) | 2.0 | 0.7 | 0.0 | 0.0 | 3.8 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Net Income From Continuing Ops | (137.6) | 28.2 | 16.1 | (178.7) | 367.9 | (175.2) | (173.3) | (174.0) | (127.0) | (135.4) | (111.0) | (104.1) | 47.7 | (41.8) | (85.9) | (72.0) | 44.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (137.6) | 28.2 | 16.1 | (178.7) | 367.9 | (175.2) | (173.3) | (174.0) | (127.0) | (135.4) | (111.0) | (104.1) | 47.7 | (41.8) | (85.9) | (72.0) | 44.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (132.7) | 30.8 | (23.8) | (175.2) | 370.4 | (173.1) | (170.5) | (170.8) | (125.3) | (132.9) | (109.7) | (102.9) | 48.7 | (41.3) | (85.5) | (72.0) | ||||||||||||||||||||||||
| Less: Minority Interest | (4.8) | (2.6) | 39.9 | (3.4) | (2.6) | (2.1) | (2.8) | (3.2) | (1.7) | (2.5) | (1.3) | (1.2) | (1.0) | (0.5) | (0.4) | 0.0 | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (132.7) | 30.8 | (23.8) | (175.2) | 370.4 | (173.1) | (170.5) | (170.8) | (125.3) | (132.9) | (109.7) | (102.9) | 48.7 | (41.3) | (85.5) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.93) | 0.22 | - | (1.26) | 2.78 | (1.39) | - | (1.38) | (1.02) | (1.24) | - | (0.96) | 0.46 | (0.39) | - | (0.68) | 0.42 | (0.60) | - | (0.29) | (0.26) | (0.20) | - | (0.13) | (0.20) | (0.03) | - | 0.21 | 0.25 | 0.13 | - | (0.18) | (0.18) | (0.18) | - | - | - | - | - | - |
| EPS Diluted | (0.93) | 0.22 | - | (1.26) | 2.75 | (1.39) | - | (1.38) | (1.02) | (1.24) | - | (0.96) | 0.45 | (0.39) | - | (0.68) | 0.41 | (0.60) | ||||||||||||||||||||||
| Shares Basic | 142.4 | 137.0 | - | 139.0 | 133.4 | 124.8 | - | 124.2 | 123.3 | 107.4 | - | 107.0 | 106.8 | 106.0 | - | 105.8 | 105.5 | 104.5 | ||||||||||||||||||||||
| Shares Diluted | 142.4 | 140.7 | - | 139.0 | 134.5 | 124.8 | - | 124.2 | 123.3 | 107.4 | - | 107.0 | 108.1 | 106.0 | - | 105.8 | 107.9 | 104.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (135.4) | 46.8 | 50.1 | (159.8) | 386.8 | (156.6) | (157.6) | (171.7) | (122.1) | (132.7) | (105.0) | (99.8) | 50.4 | (39.8) | (81.6) | (70.7) | 43.8 | (61.2) | (62.8) | (30.3) | (26.7) | (22.7) | (48.7) | (14.8) | (21.3) | (4.1) | 10.3 | 19.2 | 22.8 | 11.7 | (10.8) | (15.2) | (14.3) | (12.7) | (10.8) | (4.6) | (4.9) | (13.7) | (21.0) | (18.5) |
| EBIT | (141.3) | 40.8 | 44.1 | (165.6) | 381.2 | (161.4) | (162.2) | (176.1) | (126.2) | (136.5) | (108.3) | (102.7) | 48.2 | (42.1) | (83.8) | (72.9) | 41.6 | (63.3) | (64.9) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||
| Research & Development | - | 607.2 | 505.9 | 353.2 | - | - | - | - | - | - | - | 47.3 | 23.1 | 8.7 | 5.4 | 3.3 | 0.5 | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| General & Administrative | - | 123.9 | 98.8 | 92.5 | 124.4 | 81.0 | 52.3 | 26.6 | 19.1 | 17.5 | 23.6 | 7.9 | 5.9 | 3.5 | 6.4 | 3.8 | 2.5 | |||||||
| Depreciation & Amortization | 23.7 | 22.2 | 16.9 | 10.7 | 8.7 | 6.6 | 4.2 | 2.7 | 3.0 | 3.0 | 3.3 | 2.3 | 1.3 | 1.8 | 1.7 | 0.3 | ||||||||
| Amortization of Intangibles | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.0 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | |||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Operating Expenses | 843.9 | 731.1 | 604.6 | 445.7 | 421.7 | 287.3 | 181.2 | 107.6 | 72.1 | 68.4 | 81.9 | 96.4 | 53.5 | 24.9 | 21.2 | 10.1 | ||||||||
| Operating Income | ||||||||||||||||||||||||
| Operating Income | (221.9) | 98.3 | (601.1) | (205.0) | (178.5) | (149.0) | (93.2) | 61.2 | (55.9) | (37.0) | (81.7) | (96.0) | (53.3) | (24.6) | (21.1) | (9.8) | (5.8) | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||
| Interest Income | 46.6 | 37.3 | 22.7 | 15.3 | 5.0 | 6.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 92.4 | 89.4 | 32.4 | 18.3 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | (0.6) | (0.2) | (0.2) | ||||||||
| Other Non-Operating Income | (30.4) | (46.8) | (11.4) | (1.5) | 5.8 | 8.2 | 8.6 | 7.0 | 1.5 | 2.6 | 0.0 | 4.0 | (5.4) | (7.1) | (1.0) | 1.0 | 1.5 | |||||||
| Pre-Tax Income | (252.3) | 51.5 | (612.5) | (206.5) | (172.7) | (140.8) | (84.6) | 68.1 | (54.4) | (34.4) | (81.7) | (91.9) | (58.7) | (31.7) | (22.1) | (8.8) | ||||||||
| Tax & Net | ||||||||||||||||||||||||
| Income Tax Expense | 19.6 | 21.4 | (2.8) | 2.8 | 3.8 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (271.9) | 30.1 | (609.7) | (209.3) | (176.5) | (140.8) | (84.6) | 68.0 | (54.5) | (34.4) | (81.7) | (91.9) | (58.7) | (31.7) | (22.1) | (8.8) | (4.3) | |||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | (0.0) | 5.3 | (2.6) | |||||||
| Net Income | (271.9) | 30.1 | (609.7) | (209.3) | (176.5) | (140.8) | (84.6) | 68.0 | (54.5) | (34.4) | (81.7) | (91.9) | (58.7) | (31.7) | (22.1) | (3.5) | (7.0) | |||||||
| Net Income Attributable To Parent | (300.9) | (1.6) | (599.5) | (205.3) | (176.1) | (140.8) | (84.6) | 68.0 | (54.5) | (34.4) | (81.7) | (91.9) | (58.6) | (31.1) | (21.1) | (3.1) | ||||||||
| Less: Minority Interest | 29.1 | 31.7 | (10.2) | (4.0) | (0.4) | 0.0 | 0.0 | - | - | - | - | - | (0.1) | (0.6) | (1.0) | (0.4) | (1.2) | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Net Income To Common Shareholders | (300.9) | (1.6) | (599.5) | (205.3) | (176.1) | (140.8) | (84.6) | 68.0 | (54.5) | (34.4) | (81.7) | (91.9) | (58.6) | (31.1) | (21.1) | |||||||||
| Per Share | ||||||||||||||||||||||||
| EPS Basic | (2.11) | (0.01) | (5.00) | (1.92) | (1.67) | (1.36) | (0.84) | 0.72 | (0.65) | (0.47) | - | - | - | - | (1.90) | (0.44) | (0.90) | - | - | - | - | - | - | - |
| EPS Diluted | (2.11) | (0.01) | (5.00) | (1.92) | (1.67) | (1.36) | (0.84) | 0.69 | (0.65) | (0.47) | - | - | - | - | - | (0.40) | (0.90) | - | ||||||
| Shares Basic | 142.4 | 133.8 | 119.8 | 106.8 | 105.4 | 103.7 | 100.7 | 93.9 | 83.6 | 73.9 | - | - | - | - | 11.1 | 7.2 | 6.4 | - | ||||||
| Shares Diluted | 142.4 | 133.8 | 119.8 | 106.8 | 105.4 | 103.7 | 100.7 | 98.6 | 83.6 | 73.9 | - | - | - | - | - | 7.8 | 6.4 | - | ||||||
| Supplementary Data | ||||||||||||||||||||||||
| EBITDA | (198.2) | 120.5 | (584.2) | (194.3) | (169.8) | (142.4) | (89.0) | 63.9 | (52.9) | (34.0) | (78.5) | (93.6) | (51.9) | (22.8) | (19.3) | (9.6) | (5.6) | - | - | - | - | - | - | - |
| EBIT | (221.9) | 98.3 | (601.1) | (205.0) | (178.5) | (149.0) | (93.2) | 61.2 | (55.9) | (37.0) | (81.7) | (96.0) | (53.3) | (24.6) | (21.1) | (9.8) | (5.8) | - | - | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.0 |
| 37.4 |
| 18.4 |
| 16.3 |
| 8.8 |
| 14.3 |
| 10.7 |
| 16.3 |
| 10.9 |
| 10.3 |
| 4.8 |
| 5.3 |
| 6.1 |
| 6.4 |
| 4.6 |
| 3.7 |
| 4.4 |
| 8.0 |
| 3.9 |
| 3.7 |
| 1.9 |
| 15.5 |
| 2.3 |
| 2.2 |
| 2.1 |
| 2.1 |
| 1.6 |
| 1.5 |
| 1.4 |
| 1.4 |
| 1.1 |
| 0.9 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.8 |
| 0.8 |
| 0.4 |
| 0.8 |
| 0.7 |
| 1.1 |
| (0.5) |
| 1.2 |
| 1.2 |
| 1.2 |
| 0.8 |
| 0.8 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.3 |
| 90.8 |
| 103.2 |
| 77.8 |
| 61.0 |
| 45.4 |
| 57.8 |
| 43.3 |
| 45.8 |
| 34.3 |
| 33.7 |
| 24.1 |
| 26.1 |
| 23.7 |
| 22.4 |
| 16.6 |
| 15.7 |
| 17.3 |
| 19.0 |
| 15.1 |
| 15.1 |
| 19.3 |
| 21.8 |
| 19.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 1.5 |
| 1.9 |
| 1.4 |
| 3.3 |
| 1.7 |
| 2.3 |
| 2.4 |
| 2.2 |
| 2.2 |
| 1.7 |
| 1.9 |
| 1.1 |
| 0.4 |
| 0.3 |
| 0.1 |
| 0.6 |
| (0.5) |
| 0.2 |
| 0.1 |
| 2.8 |
| (0.4) |
| (0.1) |
| 44.4 |
| (62.9) |
| (63.4) |
| (29.9) |
| (26.8) |
| (20.7) |
| (48.4) |
| (13.6) |
| (19.8) |
| (2.7) |
| 11.9 |
| 20.3 |
| 23.9 |
| 12.0 |
| (10.8) |
| (15.6) |
| (14.9) |
| (13.2) |
| (10.7) |
| (5.5) |
| (6.0) |
| (12.1) |
| (22.2) |
| (19.4) |
| (62.9) |
| (63.4) |
| (29.9) |
| (26.8) |
| (20.7) |
| (48.4) |
| (13.6) |
| (19.8) |
| (2.7) |
| 11.7 |
| 20.3 |
| 23.9 |
| 12.0 |
| (10.8) |
| (15.6) |
| (14.9) |
| (13.2) |
| (10.7) |
| (5.5) |
| (6.0) |
| (12.1) |
| (22.2) |
| (19.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (62.9) |
| (63.4) |
| (29.9) |
| (26.8) |
| (20.7) |
| (48.4) |
| (13.6) |
| (19.8) |
| (2.7) |
| 11.7 |
| 20.3 |
| 23.9 |
| 12.0 |
| (10.8) |
| (15.6) |
| (14.9) |
| (13.2) |
| (10.7) |
| (5.5) |
| (6.0) |
| (12.1) |
| (22.2) |
| (19.4) |
| 44.4 |
| (62.9) |
| (63.4) |
| (29.9) |
| (26.8) |
| (20.7) |
| (48.4) |
| (13.6) |
| (19.8) |
| (2.7) |
| 11.7 |
| 20.3 |
| 23.9 |
| 12.0 |
| (10.8) |
| (15.6) |
| (14.9) |
| (13.2) |
| (10.7) |
| (5.5) |
| (6.0) |
| (12.1) |
| (22.2) |
| (19.4) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (72.0) |
| 44.4 |
| (62.9) |
| (63.4) |
| (29.9) |
| (26.8) |
| (20.7) |
| (48.4) |
| (13.6) |
| (19.8) |
| (2.7) |
| 11.7 |
| 20.3 |
| 23.9 |
| 12.0 |
| (10.8) |
| (15.6) |
| (14.9) |
| (13.2) |
| (10.7) |
| (5.5) |
| (6.0) |
| (12.1) |
| (22.2) |
| (19.4) |
| - |
| (0.29) |
| (0.26) |
| (0.20) |
| - |
| (0.13) |
| (0.20) |
| (0.03) |
| - |
| 0.21 |
| 0.24 |
| 0.13 |
| - |
| (0.18) |
| (0.18) |
| (0.18) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.1 |
| 103.9 |
| 102.8 |
| - |
| 101.8 |
| 101.7 |
| 97.1 |
| - |
| 94.9 |
| 94.2 |
| 91.1 |
| - |
| 87.6 |
| 84.1 |
| 74.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.1 |
| 103.9 |
| 102.8 |
| - |
| 101.8 |
| 101.7 |
| 97.1 |
| - |
| 98.9 |
| 98.1 |
| 95.6 |
| - |
| 87.6 |
| 84.1 |
| 74.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| (31.9) |
| (28.2) |
| (24.1) |
| (50.1) |
| (15.9) |
| (22.2) |
| (4.9) |
| 9.6 |
| 18.6 |
| 22.0 |
| 10.9 |
| (11.2) |
| (15.9) |
| (15.0) |
| (13.8) |
| (10.3) |
| (5.7) |
| (6.1) |
| (14.9) |
| (21.8) |
| (19.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.3) |
| (27.2) |
| (30.7) |
| (20.0) |
| (6.7) |
| (0.8) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.3) |
| (27.2) |
| (30.7) |
| (20.0) |
| (6.7) |
| (0.8) |
| (0.1) |
| (5.8) |
| (19.3) |
| (27.2) |
| (30.7) |
| (20.0) |
| (6.7) |
| (0.8) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.1) |
| (5.8) |
| (19.3) |
| (27.2) |
| (30.7) |
| (20.0) |
| (6.7) |
| (0.8) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |