| (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 | 114.5 | 139.2 | 134.2 | 122.0 | 114.8 | 117.5 | 119.8 | 107.2 | 81.9 | 73.9 | 67.3 | 60.1 | 56.9 | 50.0 | 41.1 | 33.9 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 509.9 | 510.2 | 426.5 | 258.2 | 154.1 | 80.9 | 42.2 | 29.3 | 17.0 | 22.8 | 10.7 | 7.2 | 5.9 | 3.1 | 1.1 | 0.8 |
| Cost of Revenue | 197.4 | 217.4 | 206.9 | 169.3 | 118.8 | 79.8 | 61.3 | 39.5 | 42.2 | 29.2 | 1.6 | 4.3 | 3.7 | 2.0 | 0.7 | 0.2 |
| Gross Profit | 312.4 | 292.8 | 219.6 | 88.9 | 35.3 | 1.2 | (19.1) | (10.2) | (25.2) | (6.4) | 9.1 | 2.9 | 2.2 | 1.0 | 0.4 | 0.6 |
| Operating Expenses | ||||||||||||||||
| Research & Development | 6.5 | 4.8 | 1.8 | 3.3 | 3.6 | 3.6 | 5.9 | 2.3 | 3.9 | 5.6 | 7.7 | 7.0 | 9.5 | 9.3 | 3.5 | |
| Operating Income | ||||||||||||||||
| Operating Income | 214.8 | 191.4 | 139.0 | 21.6 | (39.4) | (58.4) | (64.9) | (41.4) | (60.3) | (39.3) | (17.3) | (15.5) | (16.0) | (15.0) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | 1.9 | 2.1 | 1.6 | 0.0 | 0.0 | 0.3 | 0.8 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 41.0 | 35.7 | (72.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.6) | 0.0 | (0.6) | |
| Per Share | ||||||||||||||||
| EPS Basic | 0.70 | 0.62 | 0.85 | (0.13) | (0.33) | (0.51) | (0.88) | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | 222.7 | 199.4 | 146.7 | 29.2 | (33.0) | (53.6) | (61.7) | (39.0) | (57.7) | (37.8) | (16.9) | (15.0) | (15.8) | (14.8) | (7.7) | (4.4) |
| 29.1 |
| 26.4 |
| 20.7 |
| 17.8 |
| 16.0 |
| 14.0 |
| 10.3 |
| 7.8 |
| 10.2 |
| 12.0 |
| 7.2 |
| 6.6 |
| 3.5 |
| 4.1 |
| 4.2 |
| 4.7 |
| 4.0 |
| 12.0 |
| 4.7 |
| 3.4 |
| 2.6 |
| 3.3 |
| 2.9 |
| 2.3 |
| Cost of Revenue | 33.7 | 50.3 | 58.6 | 54.8 | 53.7 | 54.2 | 60.2 | 49.7 | 42.8 | 42.8 | 42.6 | 43.4 | 40.4 | 35.8 | 31.4 | 26.1 | 25.4 | 22.9 | 20.3 | 18.8 | 17.8 | 19.1 | 11.9 | 13.5 | 16.8 | 11.7 | 7.9 | 10.5 | 9.4 | 11.1 | 9.2 | 9.6 | 12.2 | 13.4 | 11.3 | 4.3 | 0.2 | (0.4) | 0.3 | 0.4 |
| Gross Profit | 80.8 | 88.8 | 75.6 | 67.2 | 61.1 | 63.3 | 59.7 | 57.5 | 39.1 | 31.1 | 24.7 | 16.7 | 16.5 | 14.2 | 9.7 | 7.8 | 3.7 | 3.5 | 0.4 | (1.0) | (1.7) | (5.2) | (1.6) | (5.7) | (6.6) | 0.3 | (0.7) | (3.9) | (5.9) | (7.1) | (4.9) | (5.0) | (8.2) | (1.4) | (6.6) | (0.9) | 2.4 | 3.7 | 2.6 | 1.9 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 2.6 | 1.4 | 1.5 | 1.0 | 0.8 | 0.4 | 0.4 | 0.6 | 0.5 | 0.4 | 0.6 | 1.4 | 0.9 | 1.1 | 1.0 | 0.9 | 0.6 | 0.7 | 0.8 | 1.2 | 1.0 | 1.0 | 1.7 | 1.7 | 1.5 | 0.5 | 0.5 | 0.5 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.2 | 1.8 | 1.4 | 1.2 | 0.6 | 1.7 | 3.4 |
| Selling General & Administrative | 26.7 | 23.5 | 21.8 | 22.2 | 24.1 | 23.3 | 18.6 | 16.6 | 15.6 | 15.5 | 14.7 | 14.2 | 14.5 | 13.9 | 12.9 | 12.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 1.8 | 2.1 | 2.0 | 2.0 | 1.9 | 2.0 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 1.7 | 1.5 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Other Operating Expenses | 1.1 | 1.1 | 1.3 | 1.2 | 1.3 | 1.3 | 1.0 | 0.9 | 1.0 | 0.7 | 0.5 | 1.3 | 1.8 | 5.1 | 4.9 | 3.9 | 4.0 | |||||||||||||||||||||||
| Total Operating Expenses | 22.5 | 26.1 | 24.6 | 24.4 | 26.2 | 25.0 | 20.0 | 18.3 | 17.3 | 16.9 | 16.0 | 17.2 | 17.3 | 20.2 | 19.0 | 16.9 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 58.3 | 62.8 | 51.0 | 42.8 | 34.9 | 38.3 | 39.6 | 39.2 | 21.8 | 14.2 | 8.7 | (0.5) | (0.8) | (6.1) | (9.3) | (9.2) | (14.8) | (13.2) | (14.4) | (15.6) | (15.2) | (17.2) | (13.8) | (17.1) | (16.8) | (7.8) | (9.1) | (11.3) | (13.2) | (16.5) | (13.8) | (13.4) | (16.5) | (10.5) | (14.4) | (8.4) | (5.9) | (3.9) | (3.7) | (5.5) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | 0.5 | 0.4 | 0.4 | 0.6 | 0.6 | 0.7 | 0.4 | 0.4 | 0.6 | 0.4 | 0.4 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 2.1 | 1.6 | 1.7 | 1.8 | 2.0 | 2.9 | 3.5 | 3.8 | 3.8 | 6.2 | 6.4 | 6.3 | 6.1 | 5.7 | 5.6 | 4.6 | 3.4 | 3.3 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (1.1) | (1.2) | (3.5) | (2.7) | (1.4) | (3.6) | (2.9) | (3.4) | (3.4) | (31.9) | (6.1) | (5.9) | (6.0) | (6.2) | (5.6) | (4.6) | (10.2) | |||||||||||||||||||||||
| Pre-Tax Income | 57.1 | 61.6 | 47.5 | 40.1 | 33.5 | 34.7 | 36.7 | 35.9 | 18.4 | (17.6) | 2.6 | (6.4) | (6.8) | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 11.8 | 12.2 | 11.1 | 5.9 | 6.5 | (77.2) | 0.8 | 3.8 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 45.3 | 49.4 | 36.4 | 34.2 | 26.9 | 111.9 | 35.9 | 32.1 | 17.8 | (17.6) | 2.6 | (6.4) | (6.8) | (12.2) | (14.9) | (13.8) | (25.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 45.3 | 49.4 | 36.4 | 34.2 | 26.9 | 111.9 | 35.9 | 32.1 | 17.8 | (17.6) | 2.6 | (6.4) | (6.8) | (12.2) | (14.9) | (13.8) | (25.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 45.3 | 49.4 | 36.4 | 34.2 | 26.9 | 111.9 | 35.9 | 32.1 | 17.8 | (17.6) | 2.6 | (6.4) | (6.8) | (12.2) | (14.9) | (13.8) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 45.3 | 49.4 | 36.4 | 34.2 | 26.9 | 111.9 | 35.9 | 32.1 | 17.8 | (17.6) | 2.6 | (6.4) | (6.8) | (12.2) | (14.9) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.19 | - | 0.15 | 0.14 | 0.11 | - | 0.15 | 0.14 | 0.08 | - | 0.01 | (0.03) | (0.03) | - | (0.08) | (0.07) | (0.13) | - | (0.13) | (0.15) | (0.16) | - | (0.19) | (0.23) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.19 | - | 0.15 | 0.14 | 0.11 | - | 0.15 | 0.13 | 0.08 | - | 0.01 | (0.03) | (0.03) | - | (0.08) | (0.07) | (0.13) | - | ||||||||||||||||||||||
| Shares Basic | 236.1 | - | 238.6 | 241.5 | 237.8 | - | 234.6 | 232.4 | 228.9 | - | 225.3 | 222.7 | 221.9 | - | 196.4 | 196.4 | 195.9 | - | ||||||||||||||||||||||
| Shares Diluted | 240.0 | - | 244.7 | 248.6 | 244.7 | - | 244.8 | 242.2 | 236.4 | - | 233.8 | 222.7 | 221.9 | - | 196.4 | 196.4 | 195.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 60.1 | 64.9 | 53.0 | 44.8 | 36.8 | 40.3 | 41.5 | 41.1 | 23.7 | 16.1 | 10.6 | 1.4 | 1.1 | (4.3) | (7.6) | (7.7) | (13.4) | (11.8) | (13.2) | (14.5) | (14.1) | (16.2) | (12.9) | (16.4) | (16.2) | (7.9) | (8.2) | (10.5) | (12.4) | (16.5) | (12.9) | (12.6) | (15.7) | (10.3) | (13.6) | (8.1) | (5.8) | (3.9) | (3.6) | (5.4) |
| EBIT | 58.3 | 62.8 | 51.0 | 42.8 | 34.9 | 38.3 | 39.6 | 39.2 | 21.8 | 14.2 | 8.7 | (0.5) | (0.8) | (6.1) | (9.3) | (9.2) | (14.8) | (13.2) | (14.4) | |||||||||||||||||||||
| 0.6 |
| Selling General & Administrative | 94.2 | 91.6 | 74.1 | 59.0 | 52.5 | 42.9 | 35.1 | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | 35.1 | 25.9 | 22.5 | 18.8 | 8.5 | 6.7 | 4.8 | 4.4 | 3.1 | 1.4 |
| Depreciation & Amortization | 7.9 | 8.0 | 7.7 | 7.6 | 6.4 | 4.8 | 3.2 | 2.4 | 2.6 | 1.5 | 0.4 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 |
| Amortization of Intangibles | 0.2 | 0.1 | 0.4 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 1.2 | 0.0 | - | - | - | - | - |
| Other Operating Expenses | 4.6 | 4.8 | 4.2 | 4.3 | 17.8 | 12.3 | 4.2 | 2.2 | 7.8 | 6.5 | 5.4 | 4.6 | 3.9 | 2.4 | 1.7 | 1.2 |
| Total Operating Expenses | 97.6 | 101.3 | 80.6 | 67.3 | 74.6 | 59.5 | 45.8 | 70.8 | 77.3 | 62.1 | 28.0 | 22.7 | 21.9 | 18.1 | 9.0 | 5.2 |
| (7.9) |
| (4.6) |
| Interest Expense | 7.2 | 7.1 | 13.9 | 25.0 | 19.3 | 13.1 | 12.0 | 9.0 | 5.5 | 3.3 | 2.2 | 1.8 | 1.3 | 0.6 | 0.0 | 1.6 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (8.5) | (8.8) | (13.3) | (49.9) | (26.5) | (13.3) | (10.8) | (6.9) | (5.5) | (4.4) | (2.2) | (2.5) | (1.3) | (0.5) | (0.0) | - |
| Pre-Tax Income | 206.3 | 182.7 | 125.7 | (28.2) | (65.9) | - | - | - | - | - | (19.5) | (18.0) | (17.4) | (15.5) | (7.9) | (6.2) |
| - |
| Net Income From Continuing Ops | 165.4 | 146.9 | 197.7 | (28.2) | (65.9) | (71.6) | (75.7) | (48.3) | (65.7) | (43.8) | (19.5) | (18.0) | (16.8) | (15.5) | (7.3) | (5.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 165.4 | 146.9 | 197.7 | (28.2) | (65.9) | (71.6) | (75.7) | (48.3) | (65.7) | (43.8) | (19.5) | (18.0) | (16.8) | (15.5) | (7.3) | (5.9) |
| Net Income Attributable To Parent | 165.4 | 146.9 | 197.7 | (28.2) | (65.9) | (71.6) | (75.7) | (48.3) | (65.7) | (43.8) | (19.5) | (18.0) | (16.8) | (15.5) | (7.3) | (5.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 165.4 | 146.9 | 197.7 | (28.2) | (65.9) | (71.6) | (75.7) | (48.3) | (65.7) | (43.8) | (19.5) | (18.0) | (16.8) | (15.5) | (7.3) | (5.9) |
| EPS Diluted | 0.69 | 0.60 | 0.81 | (0.13) | (0.33) | (0.51) | (0.88) | - | - | - | - | - | - | - | - | - |
| Shares Basic | 236.1 | 238.3 | 233.1 | 224.0 | 197.9 | 139.6 | 86.1 | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 240.0 | 244.9 | 243.3 | 224.0 | 197.9 | 139.6 | 86.1 | - | - | - | - | - | - | - | - | - |
| EBIT | 214.8 | 191.4 | 139.0 | 21.6 | (39.4) | (58.4) | (64.9) | (41.4) | (60.3) | (39.3) | (17.3) | (15.5) | (16.0) | (15.0) | (7.9) | (4.6) |
| 13.7 |
| 11.7 |
| 10.7 |
| 10.4 |
| 10.0 |
| - |
| 9.1 |
| 8.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| 9.3 |
| 9.1 |
| 8.7 |
| 7.9 |
| 7.0 |
| 7.2 |
| 6.1 |
| 5.6 |
| 6.1 |
| 5.7 |
| 5.4 |
| 5.3 |
| 5.8 |
| 4.2 |
| 4.4 |
| 4.3 |
| 3.3 |
| 1.8 |
| 1.7 |
| 1.4 |
| 1.4 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.0 |
| 0.9 |
| 0.7 |
| 0.6 |
| (0.0) |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.1 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.3 |
| 0.8 |
| 0.3 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 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 |
| 0.9 |
| 0.3 |
| 0.1 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 4.1 |
| 3.1 |
| 2.8 |
| 2.2 |
| 1.6 |
| 1.2 |
| 0.9 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.7 |
| 2.3 |
| 2.0 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.6 |
| 1.6 |
| 1.5 |
| 1.4 |
| 1.5 |
| 1.3 |
| 18.5 |
| 16.7 |
| 14.8 |
| 14.6 |
| 13.4 |
| (30.1) |
| 24.1 |
| 24.9 |
| 27.0 |
| 19.9 |
| 16.3 |
| 17.9 |
| 16.7 |
| 20.6 |
| 18.0 |
| 18.1 |
| 20.6 |
| 22.5 |
| 19.2 |
| 11.8 |
| 8.6 |
| 7.3 |
| 6.7 |
| 7.8 |
| 3.3 |
| 3.2 |
| 3.2 |
| 3.1 |
| 3.1 |
| 3.1 |
| 2.7 |
| 2.7 |
| 2.6 |
| 2.1 |
| 1.5 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.3 |
| 1.2 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.5) |
| (3.3) |
| (3.3) |
| (3.2) |
| (2.2) |
| (3.1) |
| (3.1) |
| (2.5) |
| (2.7) |
| (2.4) |
| (1.9) |
| 0.1 |
| (1.5) |
| (1.3) |
| (1.3) |
| (1.3) |
| (2.4) |
| (0.8) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.6) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.5) |
| (4.6) |
| (4.3) |
| (6.0) |
| (16.6) |
| (17.7) |
| (18.9) |
| (18.4) |
| (19.4) |
| (16.9) |
| (20.2) |
| (19.2) |
| (10.6) |
| (11.4) |
| (13.2) |
| (13.1) |
| (18.0) |
| (15.1) |
| (14.7) |
| (17.8) |
| (13.0) |
| (15.2) |
| (9.0) |
| (6.5) |
| (4.6) |
| (4.3) |
| (6.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.6) |
| (17.7) |
| (18.9) |
| (18.4) |
| (19.4) |
| (16.9) |
| (20.2) |
| (19.2) |
| (10.6) |
| (11.4) |
| (13.2) |
| (13.1) |
| (18.0) |
| (15.1) |
| (14.7) |
| (17.8) |
| (13.0) |
| (15.2) |
| (9.0) |
| (6.5) |
| (4.6) |
| (4.3) |
| (6.0) |
| (25.0) |
| (16.6) |
| (17.7) |
| (18.9) |
| (18.4) |
| (19.4) |
| (16.9) |
| (20.2) |
| (19.2) |
| (10.6) |
| (11.4) |
| (13.2) |
| (13.1) |
| (18.0) |
| (15.1) |
| (14.7) |
| (17.8) |
| (13.0) |
| (15.2) |
| (9.0) |
| (6.5) |
| (4.6) |
| (4.3) |
| (6.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.8) |
| (25.0) |
| (16.6) |
| (17.7) |
| (18.9) |
| (18.4) |
| (19.4) |
| (16.9) |
| (20.2) |
| (19.2) |
| (10.6) |
| (11.4) |
| (13.2) |
| (13.1) |
| (18.0) |
| (15.1) |
| (14.7) |
| (17.8) |
| (13.0) |
| (15.2) |
| (9.0) |
| (6.5) |
| (4.6) |
| (4.3) |
| (6.0) |
| (0.13) |
| (0.15) |
| (0.16) |
| - |
| (0.19) |
| (0.23) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133.8 |
| 127.4 |
| 115.7 |
| - |
| 87.7 |
| 86.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133.8 |
| 127.4 |
| 115.7 |
| - |
| 87.7 |
| 86.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.6) |
| (15.2) |
| (17.2) |
| (13.8) |
| (17.1) |
| (16.8) |
| (7.8) |
| (9.1) |
| (11.3) |
| (13.2) |
| (16.5) |
| (13.8) |
| (13.4) |
| (16.5) |
| (10.5) |
| (14.4) |
| (8.4) |
| (5.9) |
| (3.9) |
| (3.7) |
| (5.5) |