| (in millions of USD, except per-share data) | 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 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 246.1 | 203.3 | 156.7 | 452.0 | 131.6 | 226.6 | 133.8 | 225.3 | 119.5 | 324.5 | 144.2 | 188.4 | 130.5 | 151.9 | 159.8 | 133.8 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 1,058.2 | 943.7 | 705.1 | 787.6 | 587.4 | 810.5 | 729.3 | 1,122.6 | 599.7 | 507.7 | 346.6 | 283.7 | 214.2 | 147.3 | 102.0 | 99.1 | 108.5 | 121.6 | |
| Cost of Revenue | 17.4 | 15.9 | 11.2 | 9.1 | 14.1 | 10.8 | 11.9 | 4.4 | 1.8 | 0.0 | 0.0 | - | - | - | - | - | - | - | |
| Gross Profit | 1,040.8 | 927.8 | 693.9 | 778.5 | 573.3 | 799.6 | 717.3 | 1,118.2 | 597.9 | 507.7 | 346.6 | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | 915.6 | 901.5 | 899.6 | - | 638.2 | 531.0 | 461.5 | 411.9 | 372.5 | 340.4 | 319.5 | 238.9 | 173.7 | 154.6 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | (352.2) | (381.7) | (475.1) | (353.7) | (410.2) | (30.2) | (172.1) | 365.9 | (61.4) | 31.0 | (20.2) | (75.8) | (47.7) | (51.7) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 1.9 | 1.8 | (6.2) | 32.3 | 11.7 | (0.6) | 345.2 | 51.5 | (291.1) | (6.0) | 2.9 | 0.4 | (15.4) | (5.9) | (9.1) | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (1.98) | (2.38) | (3.04) | (2.56) | (1.90) | (0.20) | (3.18) | 2.00 | 2.09 | 0.15 | (0.50) | (0.74) | - | - | - | (0.85) | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | (371.7) | (465.5) | (343.4) | (395.9) | (14.7) | (158.7) | 378.4 | (50.7) | 37.8 | (12.7) | (68.8) | (41.4) | (45.1) | (61.9) | (64.5) | |||
| 141.9 |
| 440.0 |
| 133.1 |
| 125.8 |
| 111.6 |
| 290.3 |
| 160.1 |
| 145.5 |
| 133.4 |
| 493.7 |
| 167.9 |
| 163.8 |
| 297.2 |
| 192.1 |
| 145.4 |
| 117.7 |
| 144.4 |
| 172.3 |
| 120.9 |
| 104.2 |
| 110.3 |
| 160.3 |
| 110.9 |
| 38.5 |
| Cost of Revenue | 3.0 | 8.0 | 2.3 | 4.2 | 1.5 | 3.8 | 1.1 | 4.2 | 2.2 | 3.1 | 2.2 | 2.5 | 1.3 | 3.7 | 1.5 | 4.7 | 4.2 | 2.2 | 3.1 | 3.0 | 2.6 | 3.3 | 3.1 | 3.0 | 2.5 | 1.0 | 1.0 | 1.4 | 1.0 | 1.8 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Gross Profit | 243.1 | 195.4 | 154.4 | 447.9 | 130.1 | 222.7 | 132.7 | 221.1 | 117.3 | 321.4 | 142.0 | 185.9 | 129.2 | 148.2 | 158.3 | 129.0 | 137.7 | 437.8 | 130.0 | 122.8 | 109.0 | 287.0 | 157.0 | 142.5 | 130.8 | 492.7 | 166.9 | 162.4 | 296.2 | 190.3 | 145.4 | 117.7 | 144.4 | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 150.4 | 130.2 | 96.8 | 90.6 | 76.3 | 88.1 | 61.6 | 65.1 | 52.6 | 71.0 | 70.0 | 46.1 | 45.5 | 48.0 | 34.4 | 33.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 3.3 | - | - | - | 2.2 | - | - | - | 2.5 | - | - | - | 2.6 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.7 | - | - | - | 0.6 | - | - | - | 0.6 | - | - | - | 0.6 | - | - | - | 0.6 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 363.5 | 417.8 | 316.9 | 312.2 | 278.5 | 337.4 | 282.5 | 291.3 | 269.0 | 330.6 | 287.5 | 278.6 | 244.7 | 359.9 | 218.9 | 219.3 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (117.4) | (214.5) | (160.2) | 139.8 | (146.9) | (110.8) | (148.7) | (66.1) | (149.5) | (6.1) | (143.3) | (90.2) | (114.1) | (208.0) | (59.2) | (85.5) | (57.5) | 220.6 | (85.8) | (73.0) | (92.0) | (22.7) | (36.5) | (51.8) | (61.1) | 260.7 | 2.5 | (18.8) | 121.5 | 10.8 | (18.6) | (50.3) | (3.3) | (6.2) | 11.3 | 6.5 | 19.5 | 67.3 | 16.1 | (48.9) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 5.2 | 4.8 | 4.2 | 4.1 | 4.1 | 4.2 | 4.2 | 4.5 | 4.2 | 4.6 | 4.2 | 2.3 | 1.6 | 1.7 | 2.1 | 2.1 | 2.1 | 2.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.5) | (16.3) | 0.4 | 0.1 | 0.5 | 0.3 | 0.1 | 0.6 | 0.3 | 0.2 | 2.4 | 11.2 | 0.2 | 0.1 | 4.7 | (12.3) | 0.2 | |||||||||||||||||||||||
| Pre-Tax Income | (92.3) | (227.9) | (128.4) | 123.5 | (146.8) | (107.0) | (144.1) | (66.2) | (142.7) | (2.8) | (140.8) | (77.4) | (112.9) | (44.3) | (46.7) | (102.9) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.2 | 1.5 | 0.2 | (0.0) | 0.1 | (2.7) | (3.6) | 0.1 | 0.1 | 6.5 | 6.6 | 7.8 | 11.4 | 8.1 | 0.3 | 2.3 | 1.1 | 0.3 | (1.3) | 0.3 | 0.1 | 341.1 | 5.1 | 2.1 | (3.1) | 42.3 | (14.9) | (6.9) | 31.0 | (292.0) | 0.5 | 0.4 | 0.0 | (7.2) | 1.0 | 0.2 | 0.0 | 2.9 | 0.0 | (0.2) |
| Net Income From Continuing Ops | (92.5) | (229.4) | (128.6) | 123.6 | (146.9) | (104.3) | (140.5) | (66.3) | (142.8) | (9.3) | (147.4) | (85.3) | (124.3) | (52.4) | (47.0) | (105.1) | (65.2) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (92.5) | (229.4) | (128.6) | 123.6 | (146.9) | (104.3) | (140.5) | (66.3) | (142.8) | (9.3) | (147.4) | (85.3) | (124.3) | (52.4) | (47.0) | (105.1) | (65.2) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (92.5) | (229.4) | (128.6) | 123.6 | (146.9) | (104.3) | (140.5) | (66.3) | (142.8) | (9.3) | (147.4) | (85.3) | (124.3) | (52.4) | (47.0) | (105.1) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (92.5) | (229.4) | (128.6) | 123.6 | (146.9) | (104.3) | (140.5) | (66.3) | (142.8) | (9.3) | (147.4) | (85.3) | (124.3) | (52.4) | (47.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.56) | - | (0.80) | 0.78 | (0.93) | - | (0.95) | (0.45) | (0.98) | - | (1.03) | (0.60) | (0.87) | - | (0.33) | (0.74) | (0.46) | - | (0.58) | (0.57) | (0.64) | - | (0.18) | (0.18) | (0.28) | - | 0.19 | (0.01) | 0.63 | - | (0.03) | (0.29) | (0.01) | - | (0.02) | (0.02) | 0.07 | - | 0.06 | (0.47) |
| EPS Diluted | (0.56) | - | (0.80) | 0.70 | (0.93) | - | (0.95) | (0.45) | (0.98) | - | (1.03) | (0.60) | (0.87) | - | (0.33) | (0.74) | (0.46) | - | ||||||||||||||||||||||
| Shares Basic | 164.9 | - | 159.8 | 159.1 | 158.7 | - | 148.6 | 146.0 | 145.5 | - | 143.3 | 143.1 | 142.7 | - | 142.0 | 141.8 | 141.6 | - | ||||||||||||||||||||||
| Shares Diluted | 164.9 | - | 159.8 | 182.3 | 158.7 | - | 148.6 | 146.0 | 145.5 | - | 143.3 | 143.1 | 142.7 | - | 142.0 | 141.8 | 141.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (114.1) | - | - | - | (144.6) | - | - | - | (147.0) | - | - | - | (111.5) | - | - | - | (53.8) | - | - | - | (88.1) | - | - | - | (57.9) | - | - | - | 124.6 | - | - | - | (0.9) | - | - | - | 21.5 | - | - | - |
| EBIT | (117.4) | (214.5) | (160.2) | 139.8 | (146.9) | (110.8) | (148.7) | (66.1) | (149.5) | (6.1) | (143.3) | (90.2) | (114.1) | (208.0) | (59.2) | (85.5) | (57.5) | 220.6 | (85.8) | |||||||||||||||||||||
| 107.2 |
| - |
| - |
| - |
| 153.1 |
| 145.2 |
| 134.6 |
| 106.4 |
| Selling General & Administrative | 468.0 | 393.9 | 267.5 | 232.6 | 150.3 | 186.3 | 354.3 | 286.6 | 244.6 | 108.5 | 48.6 | 37.2 | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | 48.6 | 37.2 | 20.1 | 14.9 | 12.5 | 12.8 | 11.7 | 14.5 | 13.8 |
| Depreciation & Amortization | - | 10.0 | 9.6 | 10.3 | 14.3 | 15.5 | 13.4 | 12.5 | 10.7 | 6.7 | 7.5 | 7.0 | 6.4 | 6.6 | 7.1 | 6.6 | 4.8 | 3.9 | 2.9 |
| Amortization of Intangibles | - | 2.4 | 2.3 | 2.6 | 2.4 | 2.4 | 2.1 | 1.9 | 1.8 | 1.6 | 1.6 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,410.4 | 1,325.4 | 1,180.2 | 1,141.4 | 997.6 | 840.6 | 901.3 | 756.7 | 661.0 | 483.1 | 392.9 | 359.5 | 261.9 | 199.0 | 171.0 | 170.2 | 156.8 | 149.1 | 120.3 |
| (68.9) |
| (71.1) |
| (48.4) |
| (27.5) |
| (13.1) |
| - |
| - |
| - |
| Interest Expense | 18.3 | 17.3 | 17.0 | 12.7 | 8.1 | 9.3 | 9.5 | 12.4 | 44.8 | 44.8 | 38.8 | 36.7 | 22.2 | 19.4 | 21.2 | 16.7 | 13.2 | 12.7 | 11.8 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (1.4) | (3.6) | (6.9) | - | - |
| Other Non-Operating Income | (16.3) | (15.4) | 1.3 | 14.1 | (7.3) | (9.8) | (0.1) | (0.7) | (0.2) | (3.5) | 0.0 | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (325.1) | (379.6) | (460.1) | (334.0) | (258.0) | (29.1) | (134.6) | 338.8 | (76.2) | (16.8) | (83.6) | (87.9) | (54.4) | (66.6) | (74.6) | (84.8) | (61.2) | (31.8) | - |
| 0.0 |
| 0.1 |
| 3.2 |
| - |
| Net Income From Continuing Ops | (327.0) | (381.4) | (453.9) | (366.3) | (269.7) | (28.6) | (479.7) | 287.3 | 215.0 | (10.8) | (60.4) | (88.3) | (39.0) | (60.6) | (65.5) | (84.8) | (61.3) | (35.0) | (14.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 185.6 | (8.4) |
| Net Income | (327.0) | (381.4) | (453.9) | (366.3) | (269.7) | (28.6) | (479.7) | 287.3 | 215.0 | (10.8) | (60.4) | (88.3) | (39.0) | (60.6) | (65.5) | (84.8) | (61.3) | 150.7 | (22.9) |
| Net Income Attributable To Parent | (327.0) | (381.4) | (453.9) | (366.3) | (269.7) | (28.6) | (444.3) | 278.1 | 273.7 | 0.3 | (60.4) | (88.3) | (39.0) | (60.6) | (65.5) | (84.8) | (61.3) | 155.1 | (18.2) |
| Less: Minority Interest | - | - | - | - | 0.0 | 0.0 | (35.5) | 9.1 | (58.8) | (11.1) | 0.0 | 0.0 | - | - | - | - | - | (4.4) | (4.7) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (327.0) | (381.4) | (453.9) | (366.3) | (269.7) | (28.6) | (444.5) | 280.6 | 276.9 | 18.8 | (60.4) | (88.3) | (39.0) | (60.6) | (65.5) | (84.8) | (61.3) | 155.1 | (18.2) |
| (0.62) |
| 1.58 |
| (0.19) |
| EPS Diluted | (1.98) | (2.38) | (3.04) | (2.56) | (1.90) | (0.20) | (3.18) | 1.90 | 2.07 | 0.15 | (0.50) | (0.74) | - | - | - | (0.85) | (0.62) | 1.58 | (0.19) |
| Shares Basic | 164.9 | 160.0 | 149.5 | 143.2 | 141.8 | 141.0 | 139.6 | 140.0 | 132.3 | 124.0 | 120.9 | 119.7 | - | 110.5 | 100.6 | 99.7 | 99.1 | 98.1 | 94.6 |
| Shares Diluted | 164.9 | 160.0 | 149.5 | 143.2 | 141.8 | 141.0 | 139.6 | 153.2 | 134.1 | 126.1 | 120.9 | 119.7 | - | 110.5 | 100.6 | 99.7 | 99.1 | 98.1 | 94.6 |
| (43.5) |
| (23.6) |
| (10.2) |
| EBIT | (352.2) | (381.7) | (475.1) | (353.7) | (410.2) | (30.2) | (172.1) | 365.9 | (61.4) | 31.0 | (20.2) | (75.8) | (47.7) | (51.7) | (68.9) | (71.1) | (48.4) | (27.5) | (13.1) |
| 34.1 |
| 37.6 |
| 31.1 |
| 56.5 |
| 61.2 |
| 138.9 |
| 68.4 |
| 72.0 |
| 75.0 |
| 83.3 |
| 60.0 |
| 75.1 |
| 68.2 |
| 66.1 |
| 68.7 |
| 66.2 |
| 43.7 |
| 45.7 |
| 26.8 |
| 22.3 |
| 13.7 |
| 18.0 |
| 10.2 |
| 9.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.0 |
| 10.2 |
| 9.8 |
| 3.7 |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.4 |
| 219.4 |
| 218.9 |
| 198.7 |
| 203.6 |
| 312.9 |
| 196.6 |
| 197.3 |
| 194.5 |
| 233.0 |
| 165.4 |
| 182.6 |
| 175.7 |
| 181.3 |
| 164.0 |
| 168.0 |
| 147.7 |
| 174.0 |
| 107.0 |
| 105.8 |
| 96.3 |
| 119.2 |
| 94.8 |
| 87.4 |
| 2.3 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.2 |
| (23.0) |
| 12.0 |
| 11.8 |
| 11.6 |
| 11.5 |
| 11.3 |
| 11.1 |
| 10.9 |
| 10.8 |
| 10.8 |
| 11.8 |
| 11.4 |
| 9.9 |
| 9.7 |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| (0.5) |
| (8.8) |
| 0.0 |
| 0.1 |
| 0.1 |
| (0.1) |
| (0.1) |
| (0.4) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.2) |
| - |
| (2.1) |
| 0.0 |
| - |
| - |
| - |
| - |
| (64.1) |
| 224.9 |
| (83.8) |
| (80.5) |
| (89.7) |
| (14.6) |
| (31.6) |
| (35.5) |
| (53.0) |
| 230.3 |
| 3.5 |
| (16.9) |
| 121.9 |
| 10.8 |
| (19.9) |
| (56.2) |
| (10.8) |
| (5.3) |
| (3.9) |
| (11.0) |
| 3.5 |
| 28.8 |
| 7.4 |
| (57.1) |
| 224.6 |
| (82.5) |
| (80.9) |
| (89.9) |
| (355.7) |
| (36.6) |
| (37.6) |
| (49.9) |
| 188.0 |
| 18.4 |
| (10.0) |
| 90.9 |
| 302.7 |
| (20.4) |
| (56.6) |
| (10.8) |
| (9.2) |
| (7.5) |
| (3.1) |
| 9.0 |
| 52.0 |
| 7.4 |
| (56.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 224.6 |
| (82.5) |
| (80.9) |
| (89.9) |
| (355.7) |
| (36.6) |
| (37.6) |
| (49.9) |
| 188.0 |
| 18.4 |
| (10.0) |
| 90.9 |
| 302.7 |
| (20.4) |
| (56.6) |
| (10.8) |
| (9.2) |
| (7.5) |
| (3.1) |
| 9.0 |
| 52.0 |
| 7.4 |
| (56.9) |
| (65.2) |
| 224.6 |
| (82.5) |
| (80.9) |
| (89.9) |
| (354.5) |
| (24.5) |
| (25.6) |
| (39.6) |
| 168.4 |
| 26.2 |
| (0.9) |
| 84.4 |
| 320.1 |
| (4.6) |
| (40.4) |
| (1.4) |
| (2.9) |
| (2.6) |
| (3.1) |
| 9.0 |
| 52.0 |
| 7.4 |
| (56.9) |
| 0.0 |
| 0.0 |
| 0.0 |
| (1.2) |
| (12.1) |
| (11.9) |
| (10.3) |
| 19.5 |
| (7.7) |
| (9.1) |
| 6.4 |
| (17.3) |
| (15.8) |
| (16.2) |
| (9.4) |
| (6.2) |
| (4.9) |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (105.1) |
| (65.2) |
| 224.6 |
| (82.5) |
| (80.9) |
| (89.9) |
| (354.5) |
| (24.6) |
| (25.6) |
| (39.7) |
| 167.8 |
| 26.2 |
| (0.9) |
| 87.5 |
| 320.6 |
| (4.6) |
| (37.9) |
| (1.2) |
| 14.9 |
| (2.0) |
| (3.1) |
| 9.0 |
| 52.0 |
| 7.4 |
| (56.9) |
| (0.58) |
| (0.57) |
| (0.64) |
| - |
| (0.18) |
| (0.18) |
| (0.28) |
| - |
| 0.18 |
| (0.01) |
| 0.62 |
| - |
| (0.03) |
| (0.29) |
| (0.01) |
| - |
| (0.02) |
| (0.02) |
| 0.07 |
| - |
| 0.06 |
| (0.47) |
| 141.1 |
| 141.0 |
| 140.8 |
| - |
| 139.7 |
| 139.4 |
| 139.4 |
| - |
| 140.6 |
| 140.2 |
| 138.6 |
| - |
| 137.3 |
| 128.7 |
| 125.3 |
| - |
| 124.4 |
| 124.0 |
| 122.9 |
| - |
| 121.0 |
| 120.8 |
| 141.1 |
| 141.0 |
| 140.8 |
| - |
| 139.7 |
| 139.4 |
| 139.4 |
| - |
| 143.4 |
| 140.2 |
| 141.5 |
| - |
| 137.3 |
| 128.7 |
| 125.3 |
| - |
| 124.4 |
| 124.0 |
| 125.0 |
| - |
| 123.4 |
| 120.8 |
| (73.0) |
| (92.0) |
| (22.7) |
| (36.5) |
| (51.8) |
| (61.1) |
| 260.7 |
| 2.5 |
| (18.8) |
| 121.5 |
| 10.8 |
| (18.6) |
| (50.3) |
| (3.3) |
| (6.2) |
| 11.3 |
| 6.5 |
| 19.5 |
| 67.3 |
| 16.1 |
| (48.9) |