| (in millions of USD, except per-share data) | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 150.2 | 168.5 | 196.8 | 197.0 | 185.4 | 180.5 | 194.7 | 200.7 | 200.7 | 208.4 | 197.4 | 202.7 | 192.6 | 173.8 | 189.4 | 54.4 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 712.5 | 757.6 | 807.2 | 758.5 | 572.1 | 525.6 | 470.7 | 538.2 | 924.9 | 771.5 | 1,616.6 | 1,632.5 | 1,647.6 | 1,386.0 | 1,164.7 | 987.6 | 867.3 | 567.3 |
| Cost of Revenue | 933.6 | 879.2 | 729.8 | 515.6 | 364.0 | 361.0 | 312.2 | 294.5 | 622.9 | 527.5 | 1,129.6 | 1,158.6 | 1,029.9 | 862.7 | 755.2 | 551.8 | 456.2 | 355.3 |
| Gross Profit | (221.1) | (121.6) | 77.4 | 242.9 | 208.1 | 164.6 | 158.5 | 243.7 | 302.0 | 244.0 | 487.1 | 473.9 | 617.8 | 523.3 | 409.5 | 435.8 | 411.1 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 121.4 | 175.1 | 201.9 | 165.7 | 142.6 | 177.8 | 152.0 | 121.1 | 127.3 | 113.8 | 168.8 | 182.8 | 181.4 | 155.9 | 143.4 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (1,015.7) | (1,329.2) | (445.3) | (311.8) | (203.1) | (313.9) | (224.1) | (93.5) | (28.0) | (20.1) | (10.5) | (73.6) | 133.2 | 96.5 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 38.4 | 67.6 | 135.0 | 58.2 | 11.3 | 10.1 | 16.3 | 13.9 | 9.1 | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (5.7) | (9.7) | 1.1 | 0.7 | 8.2 | 1.1 | (8.0) | (4.4) | (1.2) | 81.0 | (2.0) | (19.2) | 23.0 | 20.6 | 3.2 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (35.34) | (11.39) | (6.88) | (2.65) | (1.67) | (4.66) | (1.78) | (3.62) | (2.81) | (1.00) | (0.21) | (0.57) | 1.02 | 0.75 | 0.39 | 1.35 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | (1,077.1) | (264.3) | (166.2) | (91.6) | (193.0) | (127.0) | (7.3) | 83.6 | 130.4 | 148.7 | 99.8 | 297.2 | 249.8 | 182.0 | 277.3 | ||
| 188.0 |
| 173.1 |
| 156.6 |
| 145.8 |
| 137.3 |
| 127.0 |
| 115.5 |
| (6.7) |
| 113.9 |
| 120.7 |
| 242.8 |
| (290.5) |
| 274.0 |
| 280.5 |
| 274.2 |
| (28.6) |
| 225.2 |
| 367.9 |
| 360.4 |
| (342.6) |
| 341.5 |
| 401.3 |
| 371.2 |
| 474.4 |
| Cost of Revenue | 190.2 | 246.8 | 273.9 | 222.7 | 207.9 | 217.7 | 230.9 | 198.3 | 178.2 | 180.6 | 172.7 | 144.0 | 132.8 | 117.1 | 121.7 | 16.7 | 124.0 | 116.1 | 107.2 | 102.0 | 93.3 | 85.7 | 80.0 | (14.1) | 72.6 | 85.1 | 168.6 | (231.9) | 173.5 | 177.0 | 175.9 | (62.8) | 150.3 | 275.3 | 260.1 | (250.0) | 255.4 | 260.8 | 261.3 | 314.7 |
| Gross Profit | (40.0) | (78.3) | (77.1) | (25.7) | (22.5) | (37.2) | (36.2) | 2.4 | 22.5 | 27.8 | 24.7 | 58.7 | 59.8 | 56.7 | 67.7 | 37.7 | 64.0 | 57.0 | 49.4 | 43.8 | 44.0 | 41.3 | 35.5 | 7.4 | 41.3 | 35.6 | 74.2 | (58.6) | 100.5 | 103.5 | 98.3 | 34.2 | 74.9 | 92.6 | 100.3 | (92.6) | 86.1 | 140.6 | 109.9 | 159.7 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 27.2 | 24.9 | 31.7 | 37.6 | 42.2 | 44.4 | 50.9 | 60.0 | 52.5 | 45.3 | 44.1 | 43.6 | 42.4 | 39.4 | 40.3 | (5.6) | 48.1 | 50.2 | 49.9 | 45.1 | 46.0 | 45.5 | 41.2 | 31.0 | 38.6 | 38.7 | 43.7 | 3.9 | 40.7 | 40.2 | 36.3 | 14.5 | 31.1 | 39.8 | 41.9 | (5.5) | 41.5 | 37.9 | 39.9 | 62.7 |
| Selling General & Administrative | 37.0 | 29.4 | 37.9 | 36.1 | 41.1 | 51.1 | 62.2 | 61.6 | 55.8 | 64.9 | 64.1 | 58.8 | 55.1 | 50.4 | 50.0 | 34.5 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | 37.4 | 69.3 | - | - | 5.8 | 71.1 | - | - | - | 40.1 | - | - | - | 33.5 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 19.3 | 19.5 | 1.0 | - | 1.3 | 2.7 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (10.6) | (28.2) | (20.4) | - | (65.4) | (168.3) | (61.1) | (5.8) | (5.3) | (4.6) | (2.6) | (5.8) | (1.5) | (1.6) | (1.9) | 38.6 | (23.9) | |||||||||||||||||||||||
| Total Operating Expenses | 74.3 | 80.1 | 84.3 | - | 172.0 | 285.8 | 193.9 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (114.3) | (158.4) | (161.4) | (581.6) | (194.5) | (323.0) | (230.1) | (145.9) | (106.4) | (98.1) | (94.9) | (89.6) | (85.7) | (73.0) | (63.5) | (14.2) | (62.3) | (60.9) | (65.7) | (132.7) | (61.4) | (57.6) | (62.2) | (73.8) | (48.0) | (63.4) | (38.9) | (103.2) | (11.1) | 10.0 | 10.8 | 18.0 | (5.5) | (26.3) | (14.1) | (14.5) | (19.9) | 19.5 | (5.2) | 2.6 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 10.9 | 9.6 | 8.9 | 9.0 | 19.4 | 17.0 | 22.2 | 26.1 | 30.1 | 38.2 | 40.6 | 20.1 | 22.2 | 11.6 | 4.3 | 3.5 | 2.8 | 2.4 | 2.6 | 3.3 | 1.9 | 2.2 | 2.7 | 2.9 | 3.2 | 4.7 | 5.5 | - | 3.6 | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 52.1 | 58.0 | 0.7 | 84.8 | 85.4 | 80.5 | 64.5 | 60.8 | 59.5 | 64.3 | 61.7 | 15.9 | 14.1 | 7.8 | 4.8 | 8.0 | 5.1 | 5.3 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | |||||||||||||||||||||||
| Other Non-Operating Income | 46.2 | 67.0 | 22.4 | (13.0) | (5.5) | 31.2 | 12.8 | 217.8 | (42.4) | (27.8) | (28.5) | 41.2 | 2.9 | 1.0 | 49.5 | (3.1) | (3.8) | |||||||||||||||||||||||
| Pre-Tax Income | (120.2) | (149.4) | 423.7 | (679.4) | (285.4) | (372.3) | (281.8) | (174.4) | (148.8) | (125.9) | (123.4) | - | - | - | - | (17.3) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.3) | 1.2 | 3.5 | (10.1) | 0.1 | (0.1) | 0.4 | 0.5 | 0.1 | 0.3 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | (0.5) | 0.4 | 8.0 | 0.3 | 5.1 | (3.0) | (0.2) | (0.8) | (1.5) | (6.5) | (0.5) | 0.5 | (13.7) | 2.8 | 4.6 | 1.9 | 12.8 | (5.4) | (13.3) | 4.7 | (10.6) | 89.0 | 8.5 | (5.9) | 9.0 |
| Net Income From Continuing Ops | (119.9) | (150.6) | 420.2 | (669.3) | (285.5) | (372.2) | (282.2) | (174.9) | (148.9) | (126.2) | (123.6) | (91.2) | (83.1) | (72.1) | (14.1) | (16.8) | (66.5) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | (18.5) | (272.1) | (22.1) | (16.4) | (18.8) | (12.1) | 49.2 | 0.0 | |||||||||||||||||||||||
| Net Income | (119.9) | (150.6) | 420.2 | (669.3) | (285.5) | (372.2) | (282.2) | (174.9) | (148.9) | (144.7) | (395.7) | (113.3) | (99.5) | (90.9) | (26.2) | 32.4 | (66.5) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (119.9) | (150.6) | 420.2 | (669.3) | (285.5) | (372.2) | (282.2) | (174.9) | (148.9) | (144.7) | (395.7) | (113.3) | (99.5) | (90.9) | (26.2) | 32.4 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 39.3 | 26.1 | 156.2 | (1,609.9) | 153.9 | 129.0 | (282.2) | (174.9) | (148.9) | (144.7) | (395.7) | (113.3) | (99.5) | (90.9) | (26.2) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (3.05) | (5.78) | 2.69 | - | (1.86) | (2.88) | (2.23) | - | (1.18) | (1.15) | (3.16) | - | (0.80) | (0.73) | (0.21) | - | (0.54) | (0.82) | (0.60) | - | (0.96) | (0.75) | (1.68) | - | - | - | - | - | (2.20) | (0.02) | (0.11) | - | (2.40) | 0.14 | (0.20) | - | (1.02) | 0.06 | 0.01 | - |
| EPS Diluted | (3.05) | (5.78) | 2.22 | - | (1.86) | (2.88) | (2.23) | - | (1.18) | (1.15) | (3.16) | - | (0.80) | (0.73) | (0.21) | - | (0.54) | (0.82) | ||||||||||||||||||||||
| Shares Basic | 39.3 | 26.1 | 156.2 | - | 153.9 | 129.0 | 126.7 | - | 125.8 | 125.6 | 125.1 | - | 124.4 | 124.3 | 124.0 | - | 123.6 | 117.2 | ||||||||||||||||||||||
| Shares Diluted | 39.3 | 26.1 | 189.1 | - | 153.9 | 129.0 | 126.7 | - | 125.8 | 125.6 | 125.1 | - | 124.4 | 124.3 | 124.0 | - | 123.6 | 117.2 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | (121.0) | (92.1) | - | - | (317.2) | (159.0) | - | - | - | (54.8) | - | - | - | (30.0) | - | - | - | (31.1) | - | - | - | (34.8) | - | - | - | (10.3) | - | - | - | 40.3 | - | - | - | 23.3 | - | - | - | 30.7 | - |
| EBIT | (114.3) | (158.4) | (161.4) | (581.6) | (194.5) | (323.0) | (230.1) | (145.9) | (106.4) | (98.1) | (94.9) | (89.6) | (85.7) | (73.0) | (63.5) | (14.2) | (62.3) | (60.9) | (65.7) | |||||||||||||||||||||
| 211.9 |
| 115.0 |
| 81.4 |
| 71.4 |
| Selling General & Administrative | 140.4 | 190.5 | 246.4 | 214.3 | 183.0 | 181.6 | 181.7 | 168.9 | 170.3 | 145.7 | 283.1 | 290.7 | 268.5 | 236.6 | 197.1 | 139.3 | 115.6 | 86.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 252.1 | 181.0 | 145.6 | 111.5 | 120.9 | 97.1 | 86.2 | 111.6 | 150.5 | 159.1 | 173.3 | 164.0 | 153.3 | 142.7 | 108.6 | 90.4 | 96.6 |
| Amortization of Intangibles | - | - | - | - | - | - | - | 25.4 | 16.8 | 13.6 | 40.4 | 37.1 | 38.7 | 37.8 | 32.1 | 15.5 | 16.3 | 19.9 |
| Other Operating Expenses | - | - | (18.3) | (10.8) | (13.7) | (21.1) | (32.9) | (26.6) | (16.8) | 0.6 | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | 736.7 | 453.2 | 497.5 | 547.5 | 484.5 | 426.8 | 370.2 | 267.1 | 213.3 | 181.3 |
| 39.3 |
| 168.7 |
| 197.8 |
| 30.6 |
| - |
| - |
| Interest Expense | 195.6 | 315.2 | 246.3 | 42.6 | 25.1 | 45.4 | 34.9 | 26.0 | 7.3 | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | 0.0 | 8.3 | 14.2 | (16.2) | 7.1 | 7.5 | (15.4) | (22.6) | 0.0 | 0.0 | - | - | - | - |
| Other Non-Operating Income | 122.6 | 25.5 | 119.1 | 94.6 | (38.8) | (26.3) | 18.5 | (29.4) | 10.4 | 13.0 | (13.0) | (10.4) | 13.3 | 11.1 | 8.4 | 9.5 | 0.3 | 0.3 |
| Pre-Tax Income | (525.3) | (1,618.9) | (572.5) | (259.8) | (241.9) | (340.2) | (205.6) | (122.9) | (17.6) | (7.1) | (23.5) | (83.9) | 146.5 | 107.6 | 47.6 | 178.2 | 205.5 | 39.7 |
| 31.7 |
| 53.2 |
| 9.0 |
| Net Income From Continuing Ops | (519.6) | (1,609.2) | (573.6) | (260.5) | (250.1) | (341.3) | (191.7) | (57.9) | (16.5) | (88.1) | (21.5) | (64.7) | 123.5 | 86.9 | 44.4 | 146.5 | 152.3 | 30.7 |
| Net Income From Discontinued Ops | - | 0.0 | (290.6) | (69.4) | 49.2 | (181.2) | 7.0 | (256.6) | (263.5) | (10.0) | - | - | - | - | - | - | - | (0.3) |
| Net Income | (519.6) | (1,609.2) | (864.2) | (329.9) | (200.9) | (522.5) | (190.6) | (375.1) | (279.9) | (98.1) | (21.5) | (64.7) | 123.5 | 86.9 | 44.4 | 146.5 | 152.3 | 30.3 |
| Net Income Attributable To Parent | (519.6) | (1,609.2) | (864.2) | (329.9) | (200.9) | (523.9) | (191.7) | (375.1) | (280.0) | (98.1) | (21.5) | (64.7) | 123.5 | 86.9 | 44.4 | 146.5 | 152.3 | 30.3 |
| Less: Minority Interest | - | - | - | 0.0 | 0.0 | 1.4 | 1.1 | 0.0 | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1,388.4) | (1,609.2) | (864.2) | (329.9) | (200.9) | (523.9) | (191.7) | (375.1) | (280.0) | (98.1) | (21.5) | (64.7) | 123.5 | 86.9 | 44.4 | 146.5 | 152.3 | 30.3 |
| 1.49 |
| 0.34 |
| EPS Diluted | (35.34) | (11.39) | (6.88) | (2.65) | (1.67) | (4.66) | (1.78) | (3.62) | (2.81) | (1.00) | (0.21) | (0.57) | 1.00 | 0.74 | 0.39 | 1.33 | 1.45 | 0.34 |
| Shares Basic | 39.3 | 141.3 | 125.7 | 124.4 | 120.1 | 112.3 | 107.9 | 103.6 | 99.5 | 98.5 | 101.8 | 113.0 | 120.6 | 116.6 | 114.7 | 108.5 | 102.4 | 88.3 |
| Shares Diluted | 39.3 | 141.3 | 125.7 | 124.4 | 120.1 | 112.3 | 107.9 | 103.6 | 99.5 | 98.5 | 101.8 | 113.0 | 122.9 | 118.0 | 115.2 | 110.0 | 104.7 | 89.1 |
| 288.2 |
| 127.2 |
| EBIT | (1,015.7) | (1,329.2) | (445.3) | (311.8) | (203.1) | (313.9) | (224.1) | (93.5) | (28.0) | (20.1) | (10.5) | (73.6) | 133.2 | 96.5 | 39.3 | 168.7 | 197.8 | 30.6 |
| 51.5 |
| 48.0 |
| 49.0 |
| 46.6 |
| 44.2 |
| 46.8 |
| 44.0 |
| 37.4 |
| 41.7 |
| 45.0 |
| 57.6 |
| 25.2 |
| 50.6 |
| 49.2 |
| 43.9 |
| (7.4) |
| 46.6 |
| 68.1 |
| 63.0 |
| (67.4) |
| 68.2 |
| 76.5 |
| 68.5 |
| 80.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.6 |
| - |
| - |
| - |
| 27.4 |
| - |
| - |
| - |
| 28.6 |
| - |
| - |
| - |
| 29.5 |
| - |
| - |
| - |
| 37.4 |
| - |
| - |
| - |
| 35.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (2.3) |
| 6.4 |
| 9.6 |
| 11.7 |
| (6.9) |
| 3.9 |
| 9.9 |
| 9.9 |
| (17.8) |
| 13.0 |
| 9.0 |
| 9.4 |
| 12.6 |
| (15.6) |
| (12.8) |
| 1.5 |
| (11.4) |
| (2.6) |
| (8.6) |
| (9.6) |
| (5.2) |
| (10.9) |
| (7.2) |
| (12.3) |
| (11.1) |
| (0.2) |
| (3.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.5 |
| 127.8 |
| 127.6 |
| 423.0 |
| 80.4 |
| 118.9 |
| 114.4 |
| 111.1 |
| 106.0 |
| 121.1 |
| 115.1 |
| 157.1 |
| 6.7 |
| 9.2 |
| 11.2 |
| 11.9 |
| 13.1 |
| 12.3 |
| 7.5 |
| 7.7 |
| 7.4 |
| 9.7 |
| 7.4 |
| 6.7 |
| 2.2 |
| 7.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.4 |
| 0.9 |
| 10.4 |
| (3.4) |
| 23.4 |
| (19.1) |
| 6.4 |
| 3.5 |
| (3.8) |
| (3.8) |
| (1.9) |
| (6.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| (27.8) |
| (4.1) |
| (7.4) |
| (8.1) |
| 3.1 |
| (13.9) |
| 26.6 |
| (14.7) |
| 5.0 |
| 1.6 |
| (5.7) |
| (8.4) |
| (5.6) |
| (9.7) |
| (5.3) |
| (10.0) |
| 26.7 |
| (1.1) |
| 8.1 |
| 9.9 |
| (4.8) |
| (0.2) |
| 1.0 |
| (66.1) |
| (88.7) |
| (69.8) |
| (140.1) |
| (69.5) |
| (54.5) |
| (76.1) |
| (47.2) |
| (62.7) |
| (58.4) |
| (37.3) |
| (108.9) |
| (19.5) |
| 4.4 |
| 1.1 |
| 12.7 |
| (15.5) |
| 0.4 |
| (15.2) |
| (6.4) |
| (10.0) |
| 14.7 |
| (5.4) |
| 3.6 |
| (96.7) |
| (70.1) |
| (145.2) |
| (66.5) |
| (54.3) |
| (75.3) |
| (39.5) |
| (61.6) |
| (52.8) |
| (37.8) |
| (34.5) |
| (22.4) |
| (0.2) |
| (0.8) |
| (0.2) |
| (10.2) |
| 13.8 |
| (19.9) |
| 14.9 |
| (99.0) |
| (1.1) |
| (2.9) |
| (5.4) |
| 0.0 |
| 0.0 |
| (2.4) |
| (41.6) |
| (28.4) |
| (108.8) |
| 6.8 |
| (3.7) |
| 3.9 |
| 0.0 |
| (38.6) |
| (205.4) |
| (2.3) |
| (10.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (96.7) |
| (70.1) |
| (147.6) |
| (108.1) |
| (82.7) |
| (184.1) |
| (38.9) |
| (59.9) |
| (54.0) |
| (37.8) |
| (133.8) |
| (227.7) |
| (2.5) |
| (11.1) |
| (33.2) |
| (240.5) |
| 13.8 |
| (19.9) |
| (5.9) |
| (99.0) |
| 6.2 |
| 0.6 |
| (10.6) |
| (66.5) |
| (96.7) |
| (70.1) |
| (147.6) |
| (108.9) |
| (83.0) |
| (184.4) |
| (39.5) |
| (60.1) |
| (54.3) |
| (37.8) |
| (133.7) |
| (227.8) |
| (2.5) |
| (11.1) |
| (33.3) |
| (240.6) |
| 13.7 |
| (19.9) |
| (5.9) |
| (99.0) |
| 6.2 |
| 0.6 |
| (10.6) |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.6 |
| 0.2 |
| 0.3 |
| 0.0 |
| (0.1) |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.4 |
| (66.5) |
| (96.7) |
| (70.1) |
| (147.6) |
| (108.9) |
| (83.0) |
| (184.4) |
| (39.5) |
| (60.1) |
| (54.3) |
| (37.8) |
| (133.7) |
| (227.8) |
| (2.5) |
| (11.1) |
| (33.3) |
| (240.6) |
| 13.7 |
| (19.9) |
| (5.9) |
| (99.0) |
| 6.2 |
| 0.6 |
| (10.6) |
| (0.60) |
| - |
| (0.96) |
| (0.75) |
| (1.68) |
| - |
| - |
| - |
| - |
| - |
| (2.20) |
| (0.02) |
| (0.11) |
| - |
| (2.40) |
| 0.14 |
| (0.20) |
| - |
| (1.02) |
| 0.06 |
| 0.01 |
| - |
| 115.9 |
| - |
| 112.9 |
| 110.7 |
| 109.7 |
| - |
| - |
| - |
| - |
| - |
| 103.7 |
| 102.9 |
| 101.9 |
| - |
| 100.1 |
| 99.2 |
| 97.8 |
| - |
| 97.3 |
| 98.5 |
| 100.6 |
| - |
| 115.9 |
| - |
| 112.9 |
| 110.7 |
| 109.7 |
| - |
| - |
| - |
| - |
| - |
| 103.7 |
| 102.9 |
| 101.9 |
| - |
| 100.1 |
| 100.8 |
| 97.8 |
| - |
| 97.3 |
| 98.7 |
| 100.6 |
| - |
| (132.7) |
| (61.4) |
| (57.6) |
| (62.2) |
| (73.8) |
| (48.0) |
| (63.4) |
| (38.9) |
| (103.2) |
| (11.1) |
| 10.0 |
| 10.8 |
| 18.0 |
| (5.5) |
| (26.3) |
| (14.1) |
| (14.5) |
| (19.9) |
| 19.5 |
| (5.2) |
| 2.6 |