| (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 | 730.8 | 442.9 | 399.4 | 611.1 | 744.9 | 658.4 | 467.2 | 362.9 | 413.5 | 396.8 | 331.8 | 261.2 | 253.5 | 258.4 | 230.3 | 233.5 | ||||||||||||||||||||||||
| (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 | 2,184.2 | 2,198.2 | 1,902.0 | 1,243.3 | 933.0 | 701.9 | 540.1 | 380.8 | 301.0 | 154.6 | 5.4 | 1.3 | 9.8 | - | - | - | - | - |
| Cost of Revenue | - | 25.5 | - | - | - | - | - | - | - | - | 0.1 | - | - | - | - | - | - | - |
| Gross Profit | - | 2,172.7 | - | - | - | - | - | - | - | - | 5.3 | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | 401.8 | 166.7 | 188.3 | 146.4 | 94.2 | 72.9 | 52.4 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (41.0) | (699.8) | 218.1 | (267.8) | (536.2) | (459.7) | (564.2) | (705.6) | (343.6) | (171.6) | (266.7) | (220.2) | (133.8) | (90.3) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 26.9 | 30.8 | 30.6 | 36.3 | 16.5 | 0.4 | 3.0 | 7.2 | 6.8 | 1.8 | 0.5 | 0.9 | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (40.6) | 11.2 | 25.5 | 15.9 | 13.5 | (0.2) | 1.1 | 1.2 | (0.7) | 2.1 | - | - | - | - | - | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.62 | (7.13) | 2.47 | (5.80) | (8.03) | (5.15) | (7.11) | - | - | - | - | - | - | - | - | (0.02) | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | (655.3) | 255.8 | (223.4) | (494.3) | (421.7) | (537.3) | (681.1) | (331.4) | (163.5) | (261.1) | (214.9) | (130.1) | (89.0) | (28.2) | (34.6) | ||
| 210.8 |
| 201.5 |
| 189.4 |
| 164.1 |
| 146.9 |
| 145.1 |
| 143.9 |
| 137.4 |
| 113.7 |
| 100.1 |
| 99.0 |
| 94.7 |
| 87.0 |
| 84.4 |
| 78.5 |
| 73.5 |
| 64.6 |
| 57.3 |
| 46.0 |
| 35.0 |
| 16.3 |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.3 | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 34.5 | 16.1 | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 113.3 | 90.6 | 146.2 | 86.6 | 122.8 | 46.2 | 44.4 | 34.2 | 58.9 | 29.1 | 70.7 | 34.3 | 44.3 |
| Selling General & Administrative | 109.0 | 128.3 | 91.9 | 137.9 | 133.6 | 163.9 | 128.2 | 138.8 | 127.0 | 131.7 | 120.9 | 118.6 | 110.7 | 120.5 | 104.8 | 154.3 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 10.6 | - | - | - | 10.0 | - | - | - | 8.7 | - | - | - | 11.3 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.8 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 372.4 | 854.5 | 502.7 | 495.5 | 1,045.2 | 496.7 | 445.0 | 363.6 | 378.6 | 372.2 | 352.7 | 394.8 | 391.6 | 365.3 | 361.6 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 358.4 | (411.6) | (103.4) | 115.6 | (300.4) | 161.7 | 22.2 | (0.7) | 34.9 | 24.6 | (20.8) | (133.5) | (138.1) | (106.8) | (131.4) | (211.1) | (86.9) | (105.8) | (34.5) | (167.6) | (151.9) | (170.7) | (137.1) | (138.4) | (118.0) | (230.2) | (123.6) | (275.4) | (76.4) | (139.4) | (70.1) | (103.4) | (30.7) | (23.1) | (45.9) | (63.3) | (39.2) | (88.4) | (56.5) | (62.1) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 6.4 | 8.1 | 7.2 | 5.3 | 10.2 | 7.9 | 7.6 | 8.1 | 7.1 | 8.7 | 9.8 | 8.4 | 9.3 | 9.1 | 4.8 | 2.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.6 | 2.1 | 1.5 | 1.3 | 2.1 | 2.4 | 1.6 | 1.5 | 1.9 | 1.9 | 1.0 | 0.4 | 0.2 | 0.2 | - | - | - |
| Interest Expense | (21.7) | (46.4) | 7.6 | 5.2 | (4.5) | (24.0) | 4.9 | 4.8 | (4.2) | (38.8) | 5.2 | 5.2 | 6.3 | (99.8) | 14.7 | 16.0 | 15.8 | |||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (15.3) | 133.3 | (90.7) | 38.1 | (83.1) | 10.1 | 11.8 | 14.3 | 6.5 | 15.7 | (12.3) | 118.9 | (374.6) | 5.5 | (125.1) | (17.0) | (17.3) | |||||||||||||||||||||||
| Pre-Tax Income | 343.2 | (278.3) | (194.0) | 153.6 | (383.5) | 171.7 | 34.0 | 13.6 | 41.4 | 40.4 | (33.2) | (14.6) | (512.7) | (101.3) | (256.4) | (228.1) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 12.2 | 4.6 | (14.1) | (43.3) | 64.0 | 12.7 | 0.4 | 7.1 | 5.3 | (5.3) | 7.8 | 9.4 | 4.0 | 7.9 | 1.3 | 3.4 | 0.9 | 0.1 | 0.2 | (0.4) | (0.1) | 0.8 | 0.1 | 0.0 | 0.1 | 0.7 | 0.2 | 0.2 | 0.1 | (0.8) | (0.7) | 0.6 | 0.1 | (1.8) | 2.0 | (0.1) | 2.0 | - | 0.0 | 0.0 |
| Net Income From Continuing Ops | 331.0 | (282.8) | (179.9) | 196.9 | (447.5) | 159.0 | 33.6 | 6.5 | 36.1 | 45.7 | (40.9) | (23.9) | (516.8) | (109.2) | (257.7) | (231.5) | (105.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 331.0 | (282.8) | (179.9) | 196.9 | (447.5) | 159.0 | 33.6 | 6.5 | 36.1 | 45.7 | (40.9) | (23.9) | (516.8) | (109.2) | (257.7) | (231.5) | (105.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 331.0 | (282.8) | (179.9) | 196.9 | (447.5) | 159.0 | 33.6 | 6.5 | 36.1 | 45.7 | (40.9) | (23.9) | (516.8) | (109.2) | (257.7) | (231.5) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 331.0 | (282.8) | (179.9) | 196.9 | (447.5) | 159.0 | 33.6 | 6.5 | 36.1 | 45.7 | (40.9) | (23.9) | (516.8) | (109.2) | (257.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 3.15 | - | (1.80) | 2.01 | (4.60) | - | 0.35 | 0.07 | 0.38 | - | (0.46) | (0.27) | (5.86) | - | (2.94) | (2.65) | (1.20) | - | (0.60) | (1.02) | - | - | - | - | - | - | - | - | - | - | - | (1.67) | (0.55) | - | - | (1.15) | 1.53 | - | - | (1.35) |
| EPS Diluted | 2.88 | - | (1.80) | 1.89 | (4.60) | - | 0.34 | 0.07 | 0.37 | - | (0.46) | (0.27) | (5.86) | - | (2.94) | (2.65) | (1.20) | - | ||||||||||||||||||||||
| Shares Basic | 105.0 | - | 100.2 | 98.0 | 97.4 | - | 95.4 | 94.6 | 94.0 | - | 88.9 | 88.7 | 88.2 | - | 87.6 | 87.5 | 87.3 | - | ||||||||||||||||||||||
| Shares Diluted | 121.9 | - | 100.2 | 106.6 | 97.4 | - | 100.4 | 99.1 | 99.1 | - | 88.9 | 88.7 | 88.2 | - | 87.6 | 87.5 | 87.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 369.0 | - | - | - | (290.4) | - | - | - | 43.6 | - | - | - | (126.8) | - | - | - | (76.2) | - | - | - | (142.9) | - | - | - | (111.5) | - | - | - | (71.5) | - | - | - | (28.5) | - | - | - | (37.6) | - | - | - |
| EBIT | 358.4 | (411.6) | (103.4) | 115.6 | (300.4) | 161.7 | 22.2 | (0.7) | 34.9 | 24.6 | (20.8) | (133.5) | (138.1) | (106.8) | (131.4) | (211.1) | (86.9) | (105.8) | (34.5) | |||||||||||||||||||||
| - |
| 66.9 |
| 36.0 |
| 24.4 |
| Selling General & Administrative | 467.0 | 491.7 | 557.9 | 481.9 | 451.4 | 282.7 | 317.9 | 284.8 | 207.8 | 122.7 | 83.7 | 75.0 | 49.3 | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | 75.0 | 49.3 | 31.6 | 14.6 | 16.1 | 14.4 | 8.7 |
| Depreciation & Amortization | - | 44.5 | 37.7 | 44.4 | 41.9 | 38.0 | 26.9 | 24.5 | 12.2 | 8.1 | 5.6 | 5.2 | 3.7 | 1.3 | 1.5 | 1.3 | 1.5 | 1.4 |
| Amortization of Intangibles | 2.7 | 2.6 | 2.4 | 1.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.9 | 1.1 | 0.0 | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2,225.1 | 2,898.0 | 1,683.9 | 1,511.2 | 1,469.2 | 1,161.6 | 1,104.3 | 1,086.4 | 644.7 | 326.2 | 272.2 | 221.4 | 143.5 | 104.5 | 67.0 | - | - | - |
| (29.7) |
| (35.9) |
| (20.9) |
| (15.5) |
| - |
| - |
| Interest Expense | (55.4) | (38.1) | (18.4) | (22.0) | (53.2) | 63.5 | 59.9 | 30.7 | 33.7 | 5.8 | 1.9 | 1.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Income From Equity Investments | - | 0.0 | 0.0 | (30.3) | (2.6) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 65.4 | (2.4) | 42.7 | (252.3) | (153.8) | 40.8 | 11.1 | (8.3) | (19.0) | 123.0 | (0.5) | 0.2 | (2.0) | (21.7) | (91.6) | 33.6 | (11.2) | (9.7) |
| Pre-Tax Income | 24.5 | (702.2) | 260.8 | (520.1) | (690.0) | (418.9) | (553.1) | (713.9) | (362.6) | (48.6) | (267.3) | (220.0) | - | - | - | - | - | - |
| - |
| - |
| - |
| Net Income From Continuing Ops | 65.1 | (713.4) | 235.2 | (536.0) | (703.5) | (418.8) | (554.1) | (715.1) | (361.9) | (50.7) | (267.3) | (220.0) | (135.8) | (112.0) | (121.3) | (2.3) | (32.2) | (25.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 65.1 | (713.4) | 235.2 | (536.0) | (703.5) | (418.8) | (554.1) | (715.1) | (361.9) | (50.7) | (267.3) | (220.0) | (135.8) | (112.0) | (121.3) | (2.3) | (32.2) | (25.2) |
| Net Income Attributable To Parent | 65.1 | (713.4) | 235.2 | (536.0) | (703.5) | (418.8) | (554.1) | (715.1) | (361.9) | (50.7) | (267.3) | (220.0) | (135.8) | (112.0) | (121.3) | (2.3) | (32.2) | (25.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 65.1 | (713.4) | 235.2 | (536.0) | (703.5) | (418.8) | (554.1) | (715.1) | (361.9) | (50.7) | (267.3) | (220.0) | (135.8) | (112.0) | (121.3) | (2.3) | (32.2) | (25.2) |
| (0.29) |
| (0.27) |
| EPS Diluted | 0.53 | (7.13) | 2.34 | (5.80) | (8.03) | (5.15) | (7.11) | - | - | - | - | - | - | - | - | (0.02) | (0.29) | (0.27) |
| Shares Basic | 105.0 | 100.1 | 95.1 | 92.4 | 87.6 | 81.3 | 78.0 | 73.6 | 66.3 | 58.8 | 48.7 | 42.3 | 40.0 | 33.9 | 23.6 | 21.6 | 18.5 | 93.1 |
| Shares Diluted | 121.9 | 100.1 | 107.9 | 92.4 | 87.6 | 81.3 | 78.0 | 73.6 | 66.3 | 58.8 | - | - | - | - | - | 129.6 | 111.2 | 93.1 |
| (19.5) |
| (14.1) |
| EBIT | (41.0) | (699.8) | 218.1 | (267.8) | (536.2) | (459.7) | (564.2) | (705.6) | (343.6) | (171.6) | (266.7) | (220.2) | (133.8) | (90.3) | (29.7) | (35.9) | (20.9) | (15.5) |
| 71.8 |
| 78.1 |
| 61.1 |
| 72.3 |
| 71.1 |
| 86.0 |
| 75.4 |
| 73.7 |
| 82.8 |
| 81.4 |
| 75.4 |
| 67.4 |
| 60.6 |
| 64.2 |
| 53.0 |
| 47.2 |
| 43.3 |
| 32.2 |
| 28.2 |
| 36.1 |
| 26.2 |
| 22.9 |
| 22.2 |
| 17.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.2 |
| 17.8 |
| 10.7 |
| - |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.8 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 444.6 |
| 297.7 |
| 307.3 |
| 223.9 |
| 331.7 |
| 298.8 |
| 315.9 |
| 281.0 |
| 275.7 |
| 231.7 |
| 330.3 |
| 222.6 |
| 370.0 |
| 163.4 |
| 223.8 |
| 148.6 |
| 177.0 |
| 95.3 |
| 80.4 |
| 91.9 |
| 98.4 |
| 55.6 |
| 93.8 |
| 56.5 |
| 62.1 |
| 16.0 |
| 16.0 |
| 15.8 |
| 15.7 |
| 18.7 |
| 13.9 |
| 13.7 |
| 13.6 |
| 8.4 |
| 7.5 |
| 7.4 |
| 7.3 |
| 7.2 |
| 10.7 |
| 8.1 |
| 7.6 |
| 4.5 |
| 0.8 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.1) |
| (13.4) |
| 85.8 |
| (15.5) |
| (17.8) |
| (59.3) |
| (12.4) |
| 100.6 |
| (4.8) |
| (2.5) |
| (0.9) |
| (0.2) |
| (2.3) |
| (7.0) |
| (5.2) |
| (4.5) |
| (2.7) |
| 0.2 |
| 0.2 |
| 125.3 |
| (0.1) |
| (0.2) |
| (0.2) |
| (104.1) |
| (121.9) |
| (47.9) |
| (81.8) |
| (167.4) |
| (188.5) |
| (196.4) |
| (150.8) |
| (17.4) |
| (235.0) |
| (126.1) |
| (276.2) |
| (76.6) |
| (141.7) |
| (77.1) |
| (108.6) |
| (35.2) |
| (25.8) |
| (45.7) |
| (63.2) |
| 86.1 |
| (88.5) |
| (56.7) |
| (62.3) |
| (122.0) |
| (48.1) |
| (81.4) |
| (167.3) |
| (189.3) |
| (196.5) |
| (150.8) |
| (17.5) |
| (235.7) |
| (126.3) |
| (276.4) |
| (76.6) |
| (140.9) |
| (76.4) |
| (109.3) |
| (35.4) |
| (24.0) |
| (47.7) |
| (63.0) |
| 84.1 |
| (88.5) |
| (56.7) |
| (62.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (122.0) |
| (48.1) |
| (81.4) |
| (167.3) |
| (189.3) |
| (196.5) |
| (150.8) |
| (17.5) |
| (235.7) |
| (126.3) |
| (276.4) |
| (76.6) |
| (140.9) |
| (76.4) |
| (109.3) |
| (35.4) |
| (24.0) |
| (47.7) |
| (63.0) |
| 84.1 |
| (88.5) |
| (56.7) |
| (62.3) |
| (105.0) |
| (122.0) |
| (48.1) |
| (81.4) |
| (167.3) |
| (189.3) |
| (196.5) |
| (150.8) |
| (17.5) |
| (235.7) |
| (126.3) |
| (276.4) |
| (76.6) |
| (140.9) |
| (76.4) |
| (109.3) |
| (35.4) |
| (24.0) |
| (47.7) |
| (63.0) |
| 84.1 |
| (88.5) |
| (56.7) |
| (62.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (231.5) |
| (105.0) |
| (122.0) |
| (48.1) |
| (81.4) |
| (167.3) |
| (189.3) |
| (196.5) |
| (150.8) |
| (17.5) |
| (235.7) |
| (126.3) |
| (276.4) |
| (76.6) |
| (140.9) |
| (76.4) |
| (109.3) |
| (35.4) |
| (24.0) |
| (47.7) |
| (63.0) |
| 84.1 |
| (88.5) |
| (56.7) |
| (62.3) |
| (0.60) |
| (1.02) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.67) |
| (0.55) |
| - |
| - |
| (1.15) |
| 1.50 |
| - |
| - |
| (1.35) |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 78.0 |
| 76.4 |
| - |
| 74.2 |
| 74.0 |
| 71.7 |
| - |
| 66.2 |
| 65.5 |
| 64.6 |
| - |
| 61.5 |
| 55.0 |
| 54.9 |
| - |
| 48.3 |
| 46.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 78.0 |
| 76.4 |
| - |
| 74.2 |
| 74.0 |
| 71.7 |
| - |
| 66.2 |
| 65.5 |
| 64.6 |
| - |
| - |
| 55.0 |
| 56.0 |
| - |
| - |
| 46.2 |
| (167.6) |
| (151.9) |
| (170.7) |
| (137.1) |
| (138.4) |
| (118.0) |
| (230.2) |
| (123.6) |
| (275.4) |
| (76.4) |
| (139.4) |
| (70.1) |
| (103.4) |
| (30.7) |
| (23.1) |
| (45.9) |
| (63.3) |
| (39.2) |
| (88.4) |
| (56.5) |
| (62.1) |