| (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 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q4 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 1,573.9 | 1,548.7 | 377.2 | 380.0 | 1,125.5 | 1,106.0 | 386.2 | 391.0 | 402.3 | 320.9 | 312.7 | 324.4 | 225.0 | 222.1 | 242.3 | 156.7 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 3,879.7 | 1,622.8 | 1,368.2 | 1,008.7 | 638.4 | 217.7 | 4.3 | - | 0.0 | 0.0 | 1.0 | 0.8 | - | 2.8 | 3.7 | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.8 | 0.6 | - | 2.0 | 2.9 | - |
| Gross Profit | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.2 | 0.2 | - | 0.8 | 0.8 | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | 73.1 | 80.0 | 67.7 | 69.3 | 55.4 | 30.2 | - | - | - | 0.2 | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | (55.6) | (196.0) | (289.4) | (411.9) | (328.3) | (479.9) | (38.9) | (15.0) | (1.1) | (1.2) | (3.0) | (2.3) | (0.4) | (0.1) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | 7.2 | 11.0 | 2.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | (2.3) | 0.7 | (0.9) | (1.7) | (2.7) | (9.7) | (5.3) | (2.1) | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | |
| Per Share | ||||||||||||||||
| EPS Basic | (1.14) | (0.54) | (1.04) | (3.08) | (2.78) | (12.82) | - | (2.37) | 7.12 | (359.42) | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | 25.1 | (157.5) | (252.9) | (375.1) | (290.6) | (435.9) | (18.1) | (6.7) | (1.1) | (1.2) | (3.0) | (2.3) | (0.4) | (0.1) | (0.1) | - |
| 130.9 |
| 119.7 |
| 61.2 |
| 44.2 |
| 7.3 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.4 |
| 0.4 |
| 0.0 |
| 0.4 |
| 0.2 |
| 0.0 |
| 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.2 | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.3 | 0.3 | 0.0 | 0.2 | 0.1 | 0.0 | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | - | - | - | - | - | - | 0.0 | (0.0) | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | (0.0) | 0.2 | 0.1 | 0.0 | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 20.8 | 13.6 | 19.5 | 19.3 | 0.0 | 0.0 | 21.2 | 19.3 | 20.0 | 17.5 | 17.8 | 18.2 | 17.6 | 18.0 | 18.7 | 15.3 | 20.0 | 11.4 | 10.7 | 9.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 58.1 | 59.3 | 42.0 | 30.0 | 2.0 | 2.2 | 55.2 | 35.9 | 43.2 | 60.5 | 33.8 | 42.9 | 55.3 | 28.2 | 42.6 | 50.4 | 21.5 | |||||||||||||||||||||||
| General & Administrative | 13.1 | 35.3 | 26.7 | 24.3 | 41.7 | 39.9 | 26.5 | 20.2 | 18.5 | 15.9 | 15.5 | 14.7 | 16.2 | 22.8 | 26.7 | 27.3 | 28.3 | |||||||||||||||||||||||
| Depreciation & Amortization | 36.0 | 24.2 | 10.3 | 10.1 | 0.0 | 0.0 | 9.8 | 9.5 | 9.3 | 9.1 | 8.9 | 8.8 | 8.4 | 8.4 | 11.4 | 9.3 | ||||||||||||||||||||||||
| Amortization of Intangibles | 35.6 | 24.0 | 9.9 | 9.8 | 0.0 | - | 9.4 | 9.2 | 8.9 | 8.8 | 8.5 | 8.4 | 8.1 | 8.1 | 11.1 | 9.1 | 9.1 | |||||||||||||||||||||||
| Other Operating Expenses | 9.3 | 8.9 | 9.4 | 10.9 | 0.0 | 0.0 | 14.4 | 15.2 | 14.5 | 15.2 | 18.3 | 19.8 | 16.6 | 17.2 | 20.3 | 14.3 | 12.4 | |||||||||||||||||||||||
| Total Operating Expenses | 1,582.9 | 1,569.0 | 397.3 | 386.0 | 1,166.4 | 1,144.6 | 444.8 | 426.6 | 465.7 | 404.2 | 365.3 | 405.8 | 328.6 | 313.5 | 365.3 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (9.1) | (20.3) | (20.2) | (6.0) | (40.9) | (38.6) | (58.6) | (35.7) | (63.3) | (83.3) | (52.5) | (81.5) | (103.6) | (91.4) | (123.0) | (103.3) | (81.1) | (65.1) | (302.2) | (67.3) | (18.1) | (6.9) | (6.0) | (6.2) | (5.5) | (1.0) | (0.8) | (0.2) | (0.4) | (0.1) | (1.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.8) | (0.5) | (1.8) | (0.2) | (0.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | 2.5 | 3.0 | - | - | 1.6 | 1.7 | 2.5 | 3.0 | 3.0 | 2.1 | - | - | - | - | - | - | - | - | - | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 2.8 | 1.4 | 4.7 | 4.7 | 0.0 | 0.0 | 5.3 | 5.6 | 5.3 | 3.4 | 3.4 | 3.4 | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 3.2 | 1.6 | (1.9) | (1.9) | 0.0 | 0.0 | 4.1 | 9.9 | 7.1 | (1.4) | (1.8) | (2.0) | (2.6) | (3.9) | (5.8) | (3.1) | (14.6) | |||||||||||||||||||||||
| Pre-Tax Income | (5.9) | (18.7) | (22.1) | (7.9) | (40.9) | (38.6) | (54.5) | (25.7) | (56.2) | (84.7) | (54.3) | (83.5) | (106.2) | (95.3) | (128.8) | (106.4) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.3 | 0.4 | (3.2) | 0.2 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | (0.2) | (0.1) | (0.1) | (0.4) | (0.4) | (0.4) | (0.5) | (0.8) | (0.5) | (16.1) | (3.5) | 1.0 | (1.0) | (1.0) | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (6.2) | (19.1) | (18.9) | (8.0) | (40.9) | (38.6) | (54.7) | (25.8) | (56.3) | (84.5) | (54.2) | (83.4) | (105.8) | (95.0) | (128.4) | (105.9) | (94.9) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (6.2) | (19.1) | (18.9) | (8.0) | (40.9) | (38.6) | (52.8) | (25.7) | (56.6) | (83.8) | (50.0) | (83.6) | (152.7) | (116.3) | (140.8) | (105.9) | (94.9) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (2.1) | (6.0) | (18.9) | (8.0) | (40.9) | (38.6) | (52.4) | (25.3) | (56.0) | (83.8) | (49.9) | (83.6) | (152.6) | (116.1) | (140.7) | (105.9) | ||||||||||||||||||||||||
| Less: Minority Interest | (4.1) | (13.1) | 0.0 | 0.0 | 0.0 | 0.0 | (0.4) | (0.5) | (0.6) | (0.0) | (0.0) | (0.0) | (0.1) | (0.2) | (0.1) | (0.0) | (0.0) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (2.1) | (6.0) | (18.9) | (8.0) | (40.9) | (38.6) | (52.4) | (25.3) | (56.0) | (83.8) | (49.9) | (83.6) | (152.6) | (116.1) | (140.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.07) | (0.02) | (0.06) | (0.02) | 0.00 | - | (0.16) | (0.08) | (0.19) | (0.29) | (0.17) | (0.37) | (0.82) | (0.63) | (0.89) | (0.74) | (0.68) | (0.59) | - | - | (1.83) | - | - | (0.27) | (0.03) | (0.03) | (0.01) | (0.01) | 0.29 | 195.34 | (1.89) | (65.54) | (155.17) | - | - | - | - | - | - | - |
| EPS Diluted | (0.07) | (0.02) | (0.06) | (0.02) | 0.00 | - | (0.16) | (0.08) | (0.19) | (0.29) | (0.17) | (0.37) | (0.82) | (0.63) | (0.89) | (0.74) | (0.68) | - | ||||||||||||||||||||||
| Shares Basic | 30.7 | 349.1 | 342.5 | 341.7 | 0.0 | - | 331.6 | 311.3 | 299.4 | 292.7 | 291.7 | 225.5 | 186.8 | 185.1 | 157.5 | 142.5 | 140.6 | 118.6 | ||||||||||||||||||||||
| Shares Diluted | 30.7 | 349.1 | 342.5 | 341.7 | 0.0 | - | 331.6 | 311.3 | 299.4 | 292.7 | 291.7 | 225.5 | 186.8 | 185.1 | 157.5 | 142.5 | 140.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 26.9 | 3.9 | (9.8) | 4.1 | (40.9) | (38.6) | (48.8) | (26.2) | (54.1) | (74.2) | (43.6) | (72.6) | (95.2) | (83.0) | (111.6) | (93.9) | (71.8) | (55.9) | (287.8) | (52.9) | (12.9) | (1.7) | (0.8) | (1.0) | (5.5) | - | - | - | - | - | - | - | (0.1) | - | - | (0.8) | - | - | (0.2) | - |
| EBIT | (9.1) | (20.3) | (20.2) | (6.0) | (40.9) | (38.6) | (58.6) | (35.7) | (63.3) | (83.3) | (52.5) | (81.5) | (103.6) | (91.4) | (123.0) | (103.3) | (81.1) | (65.1) | (302.2) | |||||||||||||||||||||
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 189.3 | 202.5 | 207.0 | 183.6 | 135.7 | 63.1 | 0.5 | - | - | - | - | - | - | - | - | - |
| General & Administrative | 99.4 | 75.1 | 64.3 | 81.2 | 89.0 | 77.6 | 13.3 | 6.7 | 1.2 | 0.3 | 0.2 | 0.2 | 0.0 | 0.0 | 0.1 | - |
| Depreciation & Amortization | 80.7 | 38.5 | 36.5 | 36.7 | 37.7 | 44.0 | 20.8 | 8.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Amortization of Intangibles | 79.3 | 37.1 | 35.0 | 35.5 | 36.9 | 43.6 | 20.8 | 8.2 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 38.4 | 57.9 | 68.8 | 73.4 | 55.6 | 29.5 | - | - | - | - | - | - | - | 0.7 | 0.8 | - |
| Total Operating Expenses | 3,935.3 | 1,818.8 | 1,657.6 | 1,420.6 | 966.6 | 697.6 | 43.2 | 15.0 | 1.2 | 1.2 | 3.2 | 2.5 | 0.4 | 0.1 | 0.9 | - |
| (0.1) |
| - |
| Interest Expense | 13.7 | 20.9 | 13.7 | 14.2 | - | - | - | 2.7 | 0.9 | 0.2 | (0.3) | 0.0 | 0.0 | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.1 | 18.9 | (4.6) | (14.9) | (26.2) | (129.2) | (4.5) | (0.2) | 11.6 | (8.7) | 4.6 | 0.1 | (0.0) | 0.0 | (0.0) | - |
| Pre-Tax Income | (54.5) | (177.1) | (294.0) | (426.7) | (354.5) | (609.1) | (43.4) | (15.2) | 10.5 | - | - | (2.7) | (0.4) | 0.0 | (0.0) | - |
| - |
| Net Income From Continuing Ops | (52.2) | (177.8) | (293.1) | (425.0) | (351.8) | (599.4) | (38.1) | (15.2) | 10.5 | (9.9) | (7.6) | (2.7) | (0.4) | (0.1) | (0.3) | (0.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | (0.0) | (0.2) | - | - | - | - | - | - |
| Net Income | (52.2) | (176.1) | (287.9) | (561.9) | (383.0) | (599.4) | (38.1) | (13.1) | 10.5 | (10.1) | (7.6) | (2.3) | (0.4) | (0.1) | (0.3) | (0.2) |
| Net Income Attributable To Parent | (35.0) | (172.3) | (287.5) | (561.5) | (382.8) | (570.3) | (34.4) | (10.6) | 10.5 | (10.1) | (7.6) | (2.2) | (0.4) | (0.1) | (0.0) | (0.2) |
| Less: Minority Interest | (17.2) | (3.8) | (0.5) | (0.4) | (0.1) | (29.1) | (3.8) | (2.5) | - | (0.0) | (0.0) | (0.1) | (0.0) | - | - | - |
| Less: Preferred Dividends | - | - | - | 0.0 | 0.0 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (35.0) | (172.3) | (287.5) | (561.5) | (382.8) | (570.5) | (35.0) | (10.6) | 10.5 | (10.1) | (7.6) | (2.2) | (0.4) | (0.1) | (0.0) | (0.2) |
| EPS Diluted | (1.14) | (0.54) | (1.04) | (3.08) | (2.78) | (12.82) | - | (2.37) | 0.74 | (359.42) | - | - | - | - | - | - |
| Shares Basic | 30.7 | 319.7 | 276.3 | 182.5 | 137.5 | 44.5 | - | 4.5 | 1.5 | 0.0 | - | - | - | - | - | - |
| Shares Diluted | 30.7 | 319.7 | 276.3 | 182.5 | 137.5 | 44.5 | - | 4.5 | 2.2 | 0.0 | - | - | - | - | - | - |
| EBIT | (55.6) | (196.0) | (289.4) | (411.9) | (328.3) | (479.9) | (38.9) | (15.0) | (1.1) | (1.2) | (3.0) | (2.3) | (0.4) | (0.1) | (0.1) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.1 |
| 22.3 |
| 7.6 |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.2 |
| 8.3 |
| 17.3 |
| 20.2 |
| 2.2 |
| 0.7 |
| 1.0 |
| 2.9 |
| 1.0 |
| 0.8 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.5 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 9.2 |
| 9.2 |
| 14.4 |
| 14.4 |
| 5.2 |
| 5.3 |
| 5.2 |
| 5.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| 9.1 |
| 14.3 |
| 14.3 |
| 5.2 |
| 5.2 |
| 5.2 |
| 5.2 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| 9.8 |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 259.9 |
| 212.0 |
| 184.8 |
| 363.4 |
| 111.5 |
| 25.4 |
| 12.8 |
| 6.0 |
| 6.2 |
| 5.5 |
| 1.0 |
| 0.8 |
| 0.2 |
| 0.4 |
| 0.1 |
| 1.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.7 |
| 0.7 |
| 1.9 |
| 0.2 |
| 0.0 |
| 0.9 |
| - |
| - |
| - |
| 0.5 |
| 0.4 |
| 0.2 |
| 0.6 |
| 0.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.2) |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| (0.6) |
| (24.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.6) |
| 12.0 |
| (9.8) |
| (39.3) |
| (1.0) |
| 1.6 |
| 2.2 |
| 0.6 |
| (1.1) |
| 0.1 |
| (0.6) |
| 5.4 |
| 6.8 |
| 0.5 |
| (1.7) |
| 2.4 |
| (0.9) |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| (0.0) |
| (0.0) |
| (95.7) |
| (70.7) |
| (290.2) |
| (77.1) |
| (57.4) |
| (7.9) |
| (4.4) |
| (4.0) |
| (4.9) |
| (2.2) |
| (0.7) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| (0.2) |
| (0.7) |
| (0.5) |
| (1.7) |
| (0.2) |
| (0.0) |
| (70.2) |
| (274.1) |
| (73.6) |
| (56.3) |
| (6.9) |
| (3.4) |
| (2.9) |
| (4.9) |
| (2.2) |
| (0.7) |
| (0.8) |
| 5.0 |
| 6.7 |
| (0.7) |
| (1.8) |
| (2.5) |
| (1.0) |
| (0.2) |
| (0.7) |
| (0.5) |
| (1.7) |
| (0.2) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (70.2) |
| (274.1) |
| (73.6) |
| (56.3) |
| (6.9) |
| (3.4) |
| (2.9) |
| (4.9) |
| (2.2) |
| (0.7) |
| (0.8) |
| 5.0 |
| 6.6 |
| (0.7) |
| (1.8) |
| (2.5) |
| (1.0) |
| (0.2) |
| (0.7) |
| (0.5) |
| (1.7) |
| (0.1) |
| (0.0) |
| (94.9) |
| (70.1) |
| (274.1) |
| (72.9) |
| (55.5) |
| (6.8) |
| (5.5) |
| (3.5) |
| (4.3) |
| (2.2) |
| (0.7) |
| (0.8) |
| 5.0 |
| 6.6 |
| (0.7) |
| (1.8) |
| (2.5) |
| (1.0) |
| (0.2) |
| (0.7) |
| (0.5) |
| (1.7) |
| (0.1) |
| (0.0) |
| (0.1) |
| - |
| (0.7) |
| 0.9 |
| (0.1) |
| 2.2 |
| 0.6 |
| (0.6) |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| - |
| (0.0) |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| (0.2) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (105.9) |
| (94.9) |
| (70.1) |
| (274.1) |
| (72.9) |
| (55.6) |
| (7.2) |
| (5.5) |
| (3.5) |
| (4.3) |
| (2.2) |
| (0.7) |
| (0.8) |
| 5.0 |
| 6.6 |
| (0.7) |
| (1.8) |
| (2.5) |
| (1.0) |
| (0.2) |
| (0.7) |
| (0.5) |
| (1.7) |
| (0.1) |
| (0.0) |
| - |
| - |
| (1.83) |
| - |
| - |
| (0.27) |
| (0.03) |
| (0.03) |
| (0.01) |
| (0.01) |
| 0.22 |
| 0.08 |
| (1.89) |
| (65.54) |
| (155.17) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.3 |
| - |
| - |
| 12.9 |
| 142.6 |
| 85.3 |
| 81.0 |
| 79.4 |
| 17.1 |
| 0.0 |
| 0.4 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.3 |
| - |
| - |
| 12.9 |
| 142.6 |
| 85.3 |
| 91.9 |
| 79.4 |
| 23.0 |
| 87.4 |
| 0.4 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (67.3) |
| (18.1) |
| (6.9) |
| (6.0) |
| (6.2) |
| (5.5) |
| (1.0) |
| (0.8) |
| (0.2) |
| (0.4) |
| (0.1) |
| (1.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.8) |
| (0.5) |
| (1.8) |
| (0.2) |
| (0.0) |