A	B	C	D	E	F	G	H	I	J	K	L	M	N
1	Main
2			Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422
3		Biologics					260.8	412.2	503.7		511.3	503.7	674.6
4		Bioepis					166.7	187.5	232.8		199.1	232.8	269.7
5
6		Revenue					260.8	412.2	450.7		511.3	651.4	873
7		OP						166.8	167.4		176.4	169.7	324.7
8		EBITDA							201.2				409.4
9		NP						121.5	131.8		146.9	152	129.2
10
11		CFFO						114.5			213	-15.7	436.1
12		CX						-113.3			-302.2	-179.5	-284.5
13		Acquisitions						0			0	-1069.9	-12.4
14
15		Revenue y/y									0.9605061349693251	0.5803008248423096	0.9369869092522742