| (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 | 10.9 | 21.8 | 11.8 | 11.2 | 10.5 | 29.2 | 24.1 | 23.5 | 21.6 | 23.9 | 24.1 | 20.5 | 21.6 | 22.0 | 23.6 | 21.6 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 55.6 | 55.2 | 98.4 | 90.1 | 92.1 | 101.9 | 152.9 | 114.6 | 1,193.3 | 307.7 | 165.4 | 230.8 | 200.7 | 148.9 | 81.2 | 71.5 | 159.0 | 71.9 |
| Cost of Revenue | - | 0.0 | 30.7 | 33.8 | 21.6 | 24.9 | 19.5 | 21.4 | 24.4 | 30.5 | 30.2 | 34.1 | 28.5 | 38.5 | 30.4 | 21.9 | 25.7 | 30.9 |
| Gross Profit | - | 55.2 | 67.7 | 56.4 | 70.4 | 77.0 | 133.4 | 93.2 | 1,168.9 | 277.2 | 135.2 | 196.7 | 172.2 | 110.4 | 50.8 | 49.6 | 133.4 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 122.5 | 117.3 | 120.9 | 114.2 | 218.3 | 400.3 | 408.7 | 434.6 | 399.5 | 268.5 | 203.8 | 182.8 | 147.7 | 190.0 | 148.7 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (134.6) | (140.1) | (105.2) | (263.7) | (376.2) | (446.1) | (425.1) | (440.0) | 687.9 | (59.6) | (112.9) | (29.4) | (16.5) | (120.1) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 11.8 | 10.4 | 14.5 | 19.0 | 6.8 | 2.7 | - | - | - | - | - | - | - | 0.7 | 2.3 | 2.2 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (0.1) | (0.1) | (0.2) | (0.2) | 3.2 | 0.6 | 0.5 | 0.6 | 1.4 | 0.6 | 0.9 | 0.5 | (0.5) | 2.2 | 0.4 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (6.39) | (9.73) | (8.68) | (1.45) | (1.97) | (2.86) | (2.49) | (2.52) | 4.02 | (0.62) | (1.10) | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | (139.1) | (101.1) | (256.7) | (364.0) | (433.1) | (412.6) | (429.0) | 696.7 | (47.0) | (99.7) | (18.0) | (3.6) | (105.9) | (126.7) | (109.0) | ||
| 24.8 |
| 25.0 |
| 24.9 |
| 28.3 |
| 23.6 |
| 23.5 |
| 30.0 |
| 48.8 |
| 50.6 |
| 33.9 |
| 29.2 |
| 23.3 |
| 28.2 |
| 39.8 |
| 27.8 |
| 1,087.7 |
| 38.0 |
| 95.5 |
| 152.9 |
| 34.6 |
| 24.7 |
| 37.5 |
| 36.3 |
| 32.8 |
| Cost of Revenue | - | 0.0 | 0.0 | 0.0 | 0.0 | 8.0 | 4.4 | 9.7 | 8.5 | 7.3 | 12.4 | 7.0 | 7.1 | 6.2 | 5.0 | 5.1 | 5.3 | 6.2 | 5.3 | 7.7 | 5.8 | 4.3 | 5.6 | 5.8 | 3.8 | 6.0 | 4.9 | 5.0 | 5.4 | 7.5 | 4.8 | 5.5 | 6.6 | 9.8 | 5.7 | 9.0 | 6.1 | 6.6 | 7.0 | 7.7 |
| Gross Profit | - | 21.8 | 11.8 | 11.2 | 10.5 | 21.2 | 19.7 | 13.7 | 13.1 | 16.6 | 11.7 | 13.5 | 14.5 | 15.8 | 18.7 | 16.5 | 19.5 | 18.8 | 19.6 | 20.7 | 17.9 | 19.1 | 24.5 | 43.1 | 46.8 | 27.9 | 24.3 | 18.3 | 22.8 | 32.4 | 23.0 | 1,082.2 | 31.4 | 85.7 | 147.3 | 25.6 | 18.6 | 30.8 | 29.3 | 25.1 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 35.7 | 29.7 | 27.3 | 29.9 | 30.5 | 28.7 | 35.0 | 29.7 | 27.4 | 29.9 | 24.1 | 29.7 | 30.5 | 34.7 | 33.6 | 42.7 | 107.3 | 99.6 | 103.7 | 101.3 | 95.6 | 102.7 | 100.5 | 96.4 | 109.0 | 110.4 | 99.0 | 106.7 | 118.5 | 108.9 | 102.9 | 88.3 | 99.4 | 81.4 | 65.7 | 60.3 | 61.1 | 50.2 | 52.0 | 52.4 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 13.4 | 11.2 | 16.1 | 17.1 | 24.3 | 17.1 | 19.0 | 20.5 | 20.1 | 17.3 | 21.1 | 17.9 | 21.1 | 21.9 | 22.5 | 20.5 | 27.3 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | - | - | - | 0.4 | - | - | - | 1.6 | - | - | - | 2.3 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 7.7 | 6.8 | 10.3 | 10.3 | 17.3 | 8.6 | 11.0 | 11.2 | 11.2 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 49.9 | 49.5 | 43.5 | 47.4 | 55.0 | 14.8 | 58.5 | 73.3 | 57.1 | 57.4 | 69.0 | 71.1 | 156.3 | 74.5 | 77.9 | 174.4 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (39.1) | (27.7) | (31.7) | (36.2) | (44.5) | 14.3 | (34.3) | (49.8) | (35.4) | (33.5) | (44.9) | (50.6) | (134.7) | (52.5) | (54.3) | (152.8) | (116.6) | (112.9) | (113.6) | (110.2) | (109.4) | (110.7) | (103.1) | (77.7) | (133.6) | (109.6) | (98.7) | (111.0) | (120.7) | (100.3) | (98.6) | 973.6 | (86.7) | (24.0) | 69.5 | (50.7) | (54.4) | (32.1) | (32.9) | (38.3) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 4.2 | 2.8 | 2.8 | 2.0 | 2.9 | 2.9 | 3.4 | 3.9 | 4.2 | 4.6 | 5.2 | 4.8 | 4.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Income From Equity Investments | (1.8) | (1.3) | (0.5) | (2.4) | (4.5) | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | (4.0) | (7.0) | (3.3) | (3.2) | (1.8) | (7.3) | (2.7) | (2.5) | (1.4) | (8.6) | (1.0) | (0.6) | (2.4) | (4.1) | (4.9) | (6.1) | 26.3 | |||||||||||||||||||||||
| Pre-Tax Income | (43.1) | (43.4) | (35.0) | (39.4) | (46.4) | 7.0 | (37.0) | (52.3) | (36.8) | (42.1) | (45.9) | (51.2) | (137.1) | (56.5) | (59.2) | (159.0) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.1 | 0.0 | (0.0) | (0.2) | 0.1 | (0.3) | 0.0 | 0.0 | (0.0) | (0.0) | (0.1) | (0.0) | (0.1) | 3.1 | (0.2) | 0.1 | 0.1 | (0.0) | 0.1 | 0.4 | 0.1 | 0.1 | 0.0 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | (1.8) | (0.9) | 3.9 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.4 | 0.1 | 0.1 |
| Net Income From Continuing Ops | (44.9) | (36.1) | (35.5) | (41.6) | (50.9) | 7.3 | (37.1) | (52.4) | (36.8) | (42.1) | (45.8) | (51.1) | (137.0) | (59.7) | (59.0) | (159.1) | (90.4) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (44.9) | (36.1) | (35.5) | (41.6) | (50.9) | 7.3 | (37.1) | (52.4) | (36.8) | (42.1) | (45.8) | (51.1) | (137.0) | (59.7) | (59.0) | (159.1) | (90.4) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (44.9) | (36.1) | (35.5) | (41.6) | (50.9) | 7.3 | (37.1) | (52.4) | (36.8) | (42.1) | (45.8) | (51.1) | (137.0) | (59.7) | (59.0) | (159.1) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (44.9) | (36.1) | (35.5) | (41.6) | (50.9) | 7.3 | (37.1) | (52.4) | (36.8) | (42.1) | (45.8) | (51.1) | (137.0) | (59.7) | (59.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (1.82) | - | (1.87) | (2.95) | (3.62) | - | (2.66) | (3.76) | (0.19) | - | (0.24) | (0.27) | (0.73) | - | (0.31) | (0.85) | (0.49) | - | (0.70) | (0.69) | (0.68) | - | (0.61) | (0.45) | - | - | (0.56) | (0.63) | - | - | (0.56) | 5.67 | - | - | 0.39 | (0.39) | - | - | (0.32) | - |
| EPS Diluted | (1.82) | - | (1.87) | (2.95) | (3.62) | - | (2.66) | (3.76) | (0.19) | - | (0.24) | (0.27) | (0.73) | - | (0.31) | (0.85) | (0.49) | - | ||||||||||||||||||||||
| Shares Basic | 24.7 | - | 18.9 | 14.1 | 14.1 | - | 13.9 | 13.9 | 194.7 | - | 190.4 | 189.7 | 188.9 | - | 187.6 | 186.8 | 185.8 | - | ||||||||||||||||||||||
| Shares Diluted | 24.7 | - | 18.9 | 14.1 | 14.1 | - | 13.9 | 13.9 | 194.7 | - | 190.4 | 189.7 | 188.9 | - | 187.6 | 186.8 | 185.8 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (38.9) | - | - | - | (44.1) | - | - | - | (33.8) | - | - | - | (132.4) | - | - | - | (112.8) | - | - | - | (105.8) | - | - | - | (129.1) | - | - | - | (117.6) | - | - | - | (84.2) | - | - | - | (50.4) | - | - | - |
| EBIT | (39.1) | (27.7) | (31.7) | (36.2) | (44.5) | 14.3 | (34.3) | (49.8) | (35.4) | (33.5) | (44.9) | (50.6) | (134.7) | (52.5) | (54.3) | (152.8) | (116.6) | (112.9) | (113.6) | |||||||||||||||||||||
| 41.0 |
| 126.8 |
| 108.1 |
| 95.1 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 57.8 | 68.7 | 76.8 | 77.4 | 92.3 | 122.8 | 104.7 | 98.7 | 81.4 | 52.4 | 44.3 | 43.3 | 40.9 | 40.5 | 41.6 | 46.8 | 41.0 | 41.0 |
| Depreciation & Amortization | - | 1.0 | 4.1 | 7.0 | 12.2 | 13.0 | 12.5 | 11.0 | 8.8 | 12.6 | 13.2 | 11.4 | 12.9 | 14.3 | 14.5 | 15.0 | 16.6 | 14.9 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 35.2 | 44.7 | 42.0 | 37.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 190.3 | 195.3 | 203.6 | 353.8 | 468.2 | 548.0 | 578.0 | 554.7 | 505.4 | 367.4 | 278.3 | 260.2 | 217.2 | 269.1 | 222.4 | 195.4 | 187.3 | 167.1 |
| (141.2) |
| (123.9) |
| (28.3) |
| (95.1) |
| 1.5 |
| 3.7 |
| Interest Expense | - | - | - | - | 0.0 | 0.0 | 6.9 | 21.3 | 21.6 | 22.1 | 22.5 | 18.3 | 17.9 | 18.5 | 15.5 | 10.2 | 11.2 | 12.2 |
| Income From Equity Investments | (6.0) | (8.7) | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (17.6) | (15.4) | (14.0) | (12.6) | 11.2 | (77.2) | (18.8) | (0.0) | (5.2) | (36.4) | (39.8) | (51.3) | (37.9) | (39.6) | (30.2) | (9.0) | (8.8) | (7.6) |
| Pre-Tax Income | (160.9) | (164.2) | (119.2) | (276.3) | (365.0) | (523.3) | (443.9) | (440.1) | 682.7 | (96.1) | (152.6) | (80.7) | (54.4) | (159.8) | (171.4) | (133.0) | (37.1) | (102.8) |
| 1.0 |
| 0.9 |
| (0.3) |
| Net Income From Continuing Ops | (158.1) | (164.1) | (119.0) | (276.1) | (368.2) | (523.8) | (444.4) | (440.7) | 681.3 | (96.7) | (153.5) | (81.2) | (53.9) | (162.0) | (171.9) | (134.0) | (37.9) | (102.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (158.1) | (164.1) | (119.0) | (276.1) | (368.2) | (523.8) | (444.4) | (440.7) | 681.3 | (96.7) | (153.5) | (81.2) | (53.9) | (162.0) | (171.9) | (134.0) | (37.9) | (102.5) |
| Net Income Attributable To Parent | (158.1) | (164.1) | (119.0) | (276.1) | (368.2) | (523.8) | (444.4) | (440.7) | 681.3 | (96.7) | (153.5) | (81.2) | (53.9) | (162.0) | (171.9) | (134.0) | (37.9) | (102.5) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (158.1) | (164.1) | (119.0) | (276.1) | (368.2) | (523.8) | (444.4) | (440.7) | 681.3 | (96.7) | (153.5) | (81.2) | (53.9) | (162.0) | (171.9) | (134.0) | (37.9) | (102.5) |
| - |
| - |
| EPS Diluted | (6.39) | (9.73) | (8.68) | (1.45) | (1.97) | (2.86) | (2.49) | (2.52) | 3.78 | (0.62) | (1.10) | - | - | - | - | - | - | - |
| Shares Basic | 24.7 | 16.9 | 13.7 | 190.0 | 187.1 | 183.3 | 178.6 | 175.0 | 169.6 | 156.0 | 139.6 | - | - | - | - | - | - | - |
| Shares Diluted | 24.7 | 16.9 | 13.7 | 190.0 | 187.1 | 183.3 | 178.6 | 175.0 | 180.1 | 156.0 | 139.6 | - | - | - | - | - | - | - |
| (11.7) |
| (80.3) |
| EBIT | (134.6) | (140.1) | (105.2) | (263.7) | (376.2) | (446.1) | (425.1) | (440.0) | 687.9 | (59.6) | (112.9) | (29.4) | (16.5) | (120.1) | (141.2) | (123.9) | (28.3) | (95.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.1 |
| 29.5 |
| 29.6 |
| 31.7 |
| 27.1 |
| 27.0 |
| 24.3 |
| 26.2 |
| 27.1 |
| 24.0 |
| 22.6 |
| 25.0 |
| 23.8 |
| 18.7 |
| 20.3 |
| 18.7 |
| 12.3 |
| 12.1 |
| 16.0 |
| 12.0 |
| 12.8 |
| 10.3 |
| 11.0 |
| 3.7 |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 141.4 |
| 137.9 |
| 138.5 |
| 138.5 |
| 133.0 |
| 134.2 |
| 133.1 |
| 126.6 |
| 184.2 |
| 143.5 |
| 128.0 |
| 134.3 |
| 148.9 |
| 140.1 |
| 126.4 |
| 114.1 |
| 124.8 |
| 119.5 |
| 83.4 |
| 85.2 |
| 79.2 |
| 69.6 |
| 69.2 |
| 71.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.6 |
| 6.2 |
| 5.4 |
| 5.4 |
| 5.2 |
| 5.2 |
| 5.4 |
| 5.4 |
| 5.4 |
| 5.3 |
| 5.6 |
| 5.5 |
| 5.5 |
| 5.4 |
| 5.6 |
| 5.6 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (32.7) |
| (16.0) |
| (15.0) |
| (13.5) |
| (6.4) |
| (5.5) |
| (2.1) |
| (4.8) |
| (2.2) |
| 0.3 |
| 0.8 |
| 1.2 |
| 0.2 |
| 1.6 |
| 1.7 |
| (8.8) |
| (9.6) |
| (8.4) |
| (9.1) |
| (9.3) |
| (9.6) |
| (10.2) |
| (10.2) |
| (90.3) |
| (145.6) |
| (129.6) |
| (125.2) |
| (122.9) |
| (117.1) |
| (108.6) |
| (79.9) |
| (138.5) |
| (111.9) |
| (98.5) |
| (110.2) |
| (119.5) |
| (100.1) |
| (97.0) |
| 975.3 |
| (95.5) |
| (33.6) |
| 61.1 |
| (59.8) |
| (63.7) |
| (41.8) |
| (43.1) |
| (48.5) |
| (145.6) |
| (129.7) |
| (125.5) |
| (123.0) |
| (117.2) |
| (108.6) |
| (80.0) |
| (138.7) |
| (112.2) |
| (98.6) |
| (110.3) |
| (119.6) |
| (98.2) |
| (96.1) |
| 971.5 |
| (95.8) |
| (33.8) |
| 60.9 |
| (59.9) |
| (63.9) |
| (42.2) |
| (43.2) |
| (48.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (145.6) |
| (129.7) |
| (125.5) |
| (123.0) |
| (117.2) |
| (108.6) |
| (80.0) |
| (138.7) |
| (112.2) |
| (98.6) |
| (110.3) |
| (119.6) |
| (98.2) |
| (96.1) |
| 971.5 |
| (95.8) |
| (33.8) |
| 60.9 |
| (59.9) |
| (63.9) |
| (42.2) |
| (43.2) |
| (48.6) |
| (90.4) |
| (145.6) |
| (129.7) |
| (125.5) |
| (123.0) |
| (117.2) |
| (108.6) |
| (80.0) |
| (138.7) |
| (112.2) |
| (98.6) |
| (110.3) |
| (119.6) |
| (98.2) |
| (96.1) |
| 971.5 |
| (95.8) |
| (33.8) |
| 60.9 |
| (59.9) |
| (63.9) |
| (42.2) |
| (43.2) |
| (48.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (159.1) |
| (90.4) |
| (145.6) |
| (129.7) |
| (125.5) |
| (123.0) |
| (117.2) |
| (108.6) |
| (80.0) |
| (138.7) |
| (112.2) |
| (98.6) |
| (110.3) |
| (119.6) |
| (98.2) |
| (96.1) |
| 971.5 |
| (95.8) |
| (33.8) |
| 60.9 |
| (59.9) |
| (63.9) |
| (42.2) |
| (43.2) |
| (48.6) |
| (0.70) |
| (0.69) |
| (0.68) |
| - |
| (0.61) |
| (0.45) |
| - |
| - |
| (0.56) |
| (0.63) |
| - |
| - |
| (0.56) |
| 5.33 |
| - |
| - |
| 0.37 |
| (0.39) |
| - |
| - |
| (0.32) |
| - |
| 184.1 |
| 182.7 |
| 181.4 |
| - |
| 179.1 |
| 178.3 |
| - |
| - |
| 175.4 |
| 174.5 |
| - |
| - |
| 172.7 |
| 171.4 |
| - |
| - |
| 156.4 |
| 155.4 |
| - |
| - |
| 137.1 |
| - |
| 184.1 |
| 182.7 |
| 181.4 |
| - |
| 179.1 |
| 178.3 |
| - |
| - |
| 175.4 |
| 174.5 |
| - |
| - |
| 172.7 |
| 182.3 |
| - |
| - |
| 162.6 |
| 155.4 |
| - |
| - |
| 137.1 |
| - |
| (110.2) |
| (109.4) |
| (110.7) |
| (103.1) |
| (77.7) |
| (133.6) |
| (109.6) |
| (98.7) |
| (111.0) |
| (120.7) |
| (100.3) |
| (98.6) |
| 973.6 |
| (86.7) |
| (24.0) |
| 69.5 |
| (50.7) |
| (54.4) |
| (32.1) |
| (32.9) |
| (38.3) |