| (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 | 78.4 | 79.4 | 75.7 | 80.2 | 72.0 | 72.8 | 67.5 | 71.0 | 75.2 | 79.1 | 78.7 | 91.1 | 80.7 | 85.4 | 81.5 | 87.0 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 313.7 | 292.5 | 303.9 | 338.8 | 316.2 | 291.0 | 264.2 | 270.6 | 261.7 | 269.8 | 353.9 | 356.5 | 354.4 | 341.9 | 221.9 | 215.6 | 216.0 |
| Cost of Revenue | 143.4 | 134.8 | 149.2 | 164.5 | 150.5 | 134.2 | 113.9 | 114.6 | 117.8 | 125.8 | 179.6 | 180.7 | 174.3 | 173.4 | 96.6 | 90.0 | 89.1 |
| Gross Profit | 170.3 | 157.7 | 154.7 | 174.2 | 165.7 | 156.8 | 150.3 | 156.0 | 143.9 | 144.0 | 174.3 | 175.8 | 180.2 | 168.5 | 125.3 | 125.6 | 127.0 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 27.9 | 26.2 | 31.5 | 29.9 | 30.7 | 36.4 | 29.7 | 28.3 | 24.3 | 24.1 | 25.1 | 26.6 | 28.1 | 26.1 | 20.5 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (35.5) | (40.0) | (192.4) | (51.2) | (28.5) | (35.3) | (167.1) | (9.4) | (14.2) | (11.2) | 1.0 | (3.4) | 10.5 | 5.2 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 1.1 | 0.7 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 0.0 | (0.0) | (7.3) | (2.0) | (3.4) | (4.5) | (1.3) | (3.6) | (11.0) | (7.2) | 40.3 | (4.7) | (9.2) | (0.3) | (0.3) | ||
| Per Share | |||||||||||||||||
| EPS Basic | (0.75) | (0.83) | (4.59) | (1.33) | (0.68) | (0.82) | (4.39) | 1.64 | 0.44 | 0.14 | (1.21) | (0.09) | 0.07 | (0.03) | (0.20) | 0.33 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | (14.2) | (164.7) | (20.3) | 0.9 | (9.4) | (143.3) | 16.5 | 9.0 | 13.6 | 29.1 | 26.4 | 38.8 | 32.5 | 9.4 | 24.5 | |
| 74.0 |
| 78.3 |
| 77.0 |
| 76.8 |
| 71.2 |
| 72.8 |
| 70.2 |
| 58.3 |
| 69.8 |
| 70.0 |
| 66.0 |
| 71.2 |
| 65.5 |
| 70.0 |
| 63.9 |
| 5.7 |
| 83.9 |
| 86.7 |
| 85.4 |
| 7.1 |
| 85.6 |
| 89.0 |
| 88.1 |
| 93.4 |
| Cost of Revenue | 36.9 | 34.7 | 33.9 | 37.9 | 33.1 | 32.9 | 30.8 | 32.5 | 39.3 | 38.8 | 38.6 | 44.7 | 40.2 | 40.4 | 39.2 | 40.5 | 35.4 | 37.7 | 36.8 | 34.5 | 32.7 | 32.6 | 34.5 | 28.1 | 29.5 | 28.5 | 27.8 | 29.9 | 27.4 | 29.4 | 28.0 | (8.8) | 38.4 | 44.0 | 44.2 | (3.1) | 41.8 | 44.0 | 43.1 | 51.9 |
| Gross Profit | 41.5 | 44.8 | 41.9 | 42.2 | 38.9 | 39.9 | 36.7 | 38.5 | 35.9 | 40.3 | 40.1 | 46.4 | 40.5 | 45.1 | 42.3 | 46.5 | 38.6 | 40.6 | 40.1 | 42.3 | 38.5 | 40.2 | 35.8 | 30.2 | 40.3 | 41.5 | 38.2 | 41.3 | 38.2 | 40.6 | 36.0 | 14.4 | 45.4 | 42.7 | 41.2 | 10.1 | 43.8 | 45.0 | 45.0 | 41.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 7.1 | 7.8 | 6.4 | 6.6 | 6.9 | 6.4 | 6.3 | 6.7 | 8.2 | 8.7 | 7.9 | 7.9 | 6.9 | 6.8 | 8.3 | 7.9 | 7.3 | 8.2 | 7.4 | 9.1 | 8.6 | 9.7 | 9.0 | 7.2 | 8.4 | 7.8 | 6.3 | 6.9 | 6.9 | 7.1 | 7.4 | 5.3 | 6.5 | 6.1 | 6.4 | 5.6 | 6.0 | 5.9 | 6.7 | 6.9 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 27.4 | 26.7 | 28.1 | 26.4 | 25.5 | 25.6 | 25.6 | 24.6 | 25.4 | 25.5 | 27.4 | 26.3 | 25.4 | 26.0 | 26.5 | 26.8 | 20.4 | |||||||||||||||||||||||
| General & Administrative | 10.7 | 10.2 | 12.6 | 10.2 | 10.5 | 10.4 | 11.0 | 10.4 | 10.6 | 9.3 | 10.9 | 10.2 | 8.8 | 10.8 | 10.1 | 11.1 | 8.7 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | 6.0 | - | - | - | 6.8 | - | - | - | 6.7 | - | - | - | 7.7 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 2.7 | 2.6 | 2.7 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 3.3 | 3.6 | 3.6 | 4.4 | 4.7 | 4.8 | 4.8 | 4.9 | 4.9 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 54.4 | 50.9 | 52.5 | 48.0 | 48.8 | 51.0 | 49.8 | 53.0 | 242.4 | 53.4 | 52.9 | 67.2 | 49.4 | 53.2 | 55.6 | 52.9 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (13.0) | (6.1) | (10.7) | (5.8) | (10.0) | (11.1) | (13.1) | (14.4) | (199.9) | (13.1) | 35.0 | (20.8) | (8.9) | (8.1) | (13.3) | (6.4) | (5.3) | (8.7) | (8.1) | (21.6) | (3.7) | (4.8) | (5.1) | (156.6) | (6.2) | (3.4) | (0.8) | 2.9 | (3.7) | (2.5) | (6.1) | (20.3) | 4.9 | 1.1 | 0.1 | (35.5) | 5.1 | 15.6 | 3.6 | (1.7) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | - | - | - | - | - | - | (0.6) | (0.4) | (0.5) | (0.1) | 0.9 | 0.7 | 0.7 | 0.4 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 4.9 | (0.2) | (0.2) | (1.3) | 5.6 | 0.2 | 0.4 | (1.3) | 0.2 | 0.5 | (0.2) | 1.7 | (0.7) | (0.9) | (0.6) | 0.4 | (0.5) | |||||||||||||||||||||||
| Pre-Tax Income | (8.1) | (6.4) | (10.8) | (6.1) | (4.4) | (10.8) | (12.7) | (14.1) | (199.7) | (12.6) | 34.9 | (21.9) | (9.7) | (9.1) | (13.9) | (6.7) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | (0.0) | 0.1 | (0.1) | (0.0) | (0.1) | 0.1 | (0.7) | (12.0) | 16.4 | (11.0) | (0.4) | (0.2) | (0.6) | (0.9) | (0.5) | (0.8) | (0.5) | (1.6) | (2.5) | (0.6) | (0.9) | (0.5) | 0.2 | (0.8) | (0.6) | (0.1) | (1.4) | (0.8) | (0.2) | (1.2) | (0.9) | (9.9) | (0.2) | 0.0 | (11.2) | 1.7 | 0.7 | 1.6 | 40.3 |
| Net Income From Continuing Ops | (8.1) | (6.4) | (10.9) | (6.1) | (4.4) | (10.7) | (12.8) | (13.4) | (187.7) | (29.0) | 45.9 | (21.5) | (9.5) | (8.5) | (13.0) | (6.3) | (5.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (8.1) | (6.4) | (10.9) | (6.1) | (4.4) | (10.7) | (12.8) | (13.4) | (187.7) | (29.0) | 45.9 | (21.5) | (9.5) | (8.5) | (13.0) | (6.3) | (5.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (8.1) | (6.4) | (10.9) | (6.1) | (4.4) | (10.7) | (12.8) | (13.4) | (187.7) | (29.0) | 45.9 | (21.5) | (9.5) | (8.5) | (13.0) | (6.3) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (8.1) | (6.4) | (10.9) | (6.1) | (4.4) | (10.7) | (12.8) | (13.4) | (187.7) | (29.0) | 45.9 | (21.5) | (9.5) | (8.5) | (13.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.19) | (0.15) | (0.26) | - | (0.11) | (0.26) | (0.31) | - | (4.67) | (0.72) | 1.15 | - | (0.24) | (0.21) | (0.33) | - | (0.13) | (0.21) | (0.18) | - | (0.09) | (0.11) | (0.11) | - | (0.15) | (0.07) | (0.03) | - | 0.02 | 0.06 | (0.01) | - | 0.38 | 0.01 | 0.00 | - | 0.08 | 0.37 | 0.04 | - |
| EPS Diluted | (0.19) | (0.15) | (0.26) | - | (0.11) | (0.26) | (0.31) | - | (4.67) | (0.72) | 1.15 | - | (0.24) | (0.21) | (0.33) | - | (0.13) | (0.21) | ||||||||||||||||||||||
| Shares Basic | 41.6 | 41.5 | 41.2 | - | 40.9 | 40.9 | 40.7 | - | 40.2 | 40.2 | 39.8 | - | 39.5 | 39.5 | 39.3 | - | 39.1 | 39.1 | ||||||||||||||||||||||
| Shares Diluted | 41.6 | 41.5 | 41.2 | - | 40.9 | 40.9 | 40.7 | - | 40.2 | 40.2 | 40.0 | - | 39.5 | 39.5 | 39.3 | - | 39.1 | 39.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | (4.6) | - | - | - | (6.3) | - | - | - | 41.7 | - | - | - | (5.6) | - | - | - | (1.1) | - | - | - | 1.5 | - | - | - | 4.4 | - | - | - | (0.5) | - | - | - | 5.9 | - | - | - | 9.7 | - |
| EBIT | (13.0) | (6.1) | (10.7) | (5.8) | (10.0) | (11.1) | (13.1) | (14.4) | (199.9) | (13.1) | 35.0 | (20.8) | (8.9) | (8.1) | (13.3) | (6.4) | (5.3) | (8.7) | (8.1) | |||||||||||||||||||||
| 21.4 |
| 19.3 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 108.7 | 103.1 | 102.8 | 104.2 | 95.3 | 81.3 | 78.6 | 76.8 | 73.1 | 74.9 | 83.7 | 82.4 | 85.3 | 77.6 | 65.8 | 58.1 | 60.9 |
| General & Administrative | 43.7 | 42.1 | 41.2 | 40.0 | 38.5 | 35.9 | 37.9 | 34.9 | 31.0 | 31.1 | 30.6 | 30.0 | 26.9 | 26.0 | 19.0 | 17.8 | 16.4 |
| Depreciation & Amortization | - | 25.8 | 27.7 | 30.9 | 29.3 | 25.9 | 23.8 | 25.9 | 23.2 | 24.8 | 28.1 | 29.9 | 28.3 | 27.2 | 14.7 | 12.6 | 12.5 |
| Amortization of Intangibles | 10.6 | 10.3 | 13.0 | 18.8 | 19.5 | 18.1 | 18.1 | 17.1 | 13.9 | 14.6 | 18.0 | 18.0 | 16.6 | 16.6 | 9.4 | 9.2 | 9.5 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 205.9 | 197.7 | 401.6 | 225.4 | 194.2 | 192.1 | 317.4 | 165.4 | 158.0 | 155.1 | 173.3 | 179.2 | 169.7 | 163.3 | 130.6 | 113.7 | 106.1 |
| (5.2) |
| 11.9 |
| 20.9 |
| 0.7 |
| Interest Expense | - | - | (1.6) | 2.7 | 0.7 | 0.9 | 0.9 | 5.1 | 3.1 | 2.8 | 3.4 | 3.2 | 3.7 | 5.3 | 0.5 | 0.5 | 0.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 3.2 | 4.9 | (0.8) | (0.6) | (0.8) | 0.1 | (0.1) | (0.2) | (3.1) | (3.1) | (4.3) | (4.7) | (5.3) | (6.6) | (0.4) | (1.3) | (1.3) |
| Pre-Tax Income | (31.4) | (34.0) | (191.6) | (54.4) | (29.9) | (36.1) | (168.1) | (14.7) | (17.3) | (14.3) | (3.3) | (8.1) | 5.2 | (1.3) | (5.7) | 10.6 | 19.6 |
| 2.6 |
| 7.3 |
| Net Income From Continuing Ops | (31.4) | (34.0) | (184.3) | (52.4) | (26.5) | (31.5) | (166.8) | (11.1) | (6.2) | (7.1) | (43.6) | (3.4) | 2.3 | (1.1) | (5.3) | 8.1 | 12.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (31.4) | (34.0) | (184.3) | (52.4) | (26.5) | (31.5) | (166.8) | 61.3 | 16.3 | 5.0 | (43.6) | (3.4) | 2.3 | (1.1) | (5.3) | 8.1 | 12.3 |
| Net Income Attributable To Parent | (31.4) | (34.0) | (184.3) | (52.4) | (26.5) | (31.5) | (166.8) | 61.3 | 16.3 | 5.0 | (43.6) | (3.4) | 2.3 | (1.1) | (5.3) | 8.1 | 12.3 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (31.4) | (34.0) | (184.3) | (52.4) | (26.5) | (31.5) | (166.8) | 61.3 | 16.3 | 5.0 | (43.6) | (3.4) | 2.3 | (1.1) | (5.3) | 8.1 | 12.3 |
| 0.50 |
| EPS Diluted | (0.75) | (0.83) | (4.59) | (1.33) | (0.68) | (0.82) | (4.39) | 1.64 | 0.44 | 0.14 | (1.21) | (0.09) | 0.07 | (0.03) | (0.20) | 0.32 | 0.50 |
| Shares Basic | 41.6 | 40.9 | 40.2 | 39.5 | 39.0 | 38.3 | 38.0 | 37.5 | 37.1 | 36.6 | 36.2 | 35.7 | 35.1 | 34.8 | 25.4 | 24.9 | 24.6 |
| Shares Diluted | 41.6 | 40.9 | 40.2 | 39.5 | 39.0 | 38.3 | 38.0 | 37.5 | 37.1 | 36.6 | 36.2 | 35.7 | 35.4 | 34.8 | 25.4 | 25.1 | 24.8 |
| 33.3 |
| EBIT | (35.5) | (40.0) | (192.4) | (51.2) | (28.5) | (35.3) | (167.1) | (9.4) | (14.2) | (11.2) | 1.0 | (3.4) | 10.5 | 5.2 | (5.2) | 11.9 | 20.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.6 |
| 24.4 |
| 23.8 |
| 19.6 |
| 20.2 |
| 17.7 |
| 18.2 |
| 20.9 |
| 20.1 |
| 19.4 |
| 20.8 |
| 18.4 |
| 19.3 |
| 18.4 |
| 16.7 |
| 18.0 |
| 19.0 |
| 19.4 |
| 16.5 |
| 19.4 |
| 19.5 |
| 19.5 |
| 20.2 |
| 9.7 |
| 8.9 |
| 9.1 |
| 9.0 |
| 9.2 |
| 8.6 |
| 8.2 |
| 10.2 |
| 11.0 |
| 8.5 |
| 8.5 |
| 8.7 |
| 9.3 |
| 8.4 |
| 7.7 |
| 7.7 |
| 7.5 |
| 8.1 |
| 8.0 |
| 7.1 |
| 7.8 |
| 8.2 |
| 7.7 |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 6.6 |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| 5.6 |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| 6.2 |
| - |
| 4.9 |
| 4.8 |
| 4.3 |
| 4.3 |
| 4.6 |
| 5.0 |
| 4.7 |
| 5.0 |
| 4.5 |
| 3.9 |
| 4.5 |
| 4.7 |
| 4.5 |
| 3.4 |
| 1.5 |
| 4.2 |
| 4.1 |
| 4.1 |
| 1.7 |
| 4.4 |
| 4.3 |
| 4.2 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.9 |
| 49.2 |
| 48.2 |
| 63.9 |
| 42.3 |
| 45.0 |
| 40.9 |
| 186.8 |
| 46.5 |
| 45.0 |
| 39.0 |
| 38.4 |
| 41.8 |
| 43.1 |
| 42.1 |
| 34.7 |
| 40.6 |
| 41.6 |
| 41.1 |
| 45.6 |
| 38.7 |
| 29.4 |
| 41.5 |
| 43.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.5 |
| 1.4 |
| 1.4 |
| 1.3 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.8 |
| 0.7 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.5) |
| 0.5 |
| (0.4) |
| (0.3) |
| 0.3 |
| 0.6 |
| (0.3) |
| 0.1 |
| (0.6) |
| 3.6 |
| (1.7) |
| (1.3) |
| (0.8) |
| (1.1) |
| (0.8) |
| (1.0) |
| (0.2) |
| (0.7) |
| (0.6) |
| (1.2) |
| (0.7) |
| (1.1) |
| (5.8) |
| (8.9) |
| (8.6) |
| (21.9) |
| (4.1) |
| (5.2) |
| (4.8) |
| (156.9) |
| (6.5) |
| (3.3) |
| (1.4) |
| 1.4 |
| (5.4) |
| (3.8) |
| (6.9) |
| (21.4) |
| 4.1 |
| 0.1 |
| (0.0) |
| (36.2) |
| 4.6 |
| 14.4 |
| 2.9 |
| (2.8) |
| (8.4) |
| (7.0) |
| (19.5) |
| (3.5) |
| (4.3) |
| (4.3) |
| (157.1) |
| (5.7) |
| (2.7) |
| (1.3) |
| 2.8 |
| (4.6) |
| (3.6) |
| (5.7) |
| (20.5) |
| 14.0 |
| 0.2 |
| (0.0) |
| (25.0) |
| 2.9 |
| 13.7 |
| 1.3 |
| (43.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.4) |
| (7.0) |
| (19.5) |
| (3.5) |
| (4.3) |
| (4.3) |
| (157.1) |
| (5.7) |
| (2.7) |
| (1.3) |
| 58.9 |
| 0.8 |
| 2.1 |
| (0.5) |
| 2.1 |
| 14.0 |
| 0.2 |
| (0.0) |
| (12.9) |
| 2.9 |
| 13.7 |
| 1.3 |
| (43.1) |
| (5.0) |
| (8.4) |
| (7.0) |
| (19.5) |
| (3.5) |
| (4.3) |
| (4.3) |
| (157.1) |
| (5.7) |
| (2.7) |
| (1.3) |
| 58.9 |
| 0.8 |
| 2.1 |
| (0.5) |
| 2.1 |
| 14.0 |
| 0.2 |
| (0.0) |
| (12.9) |
| 2.9 |
| 13.7 |
| 1.3 |
| (43.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.3) |
| (5.0) |
| (8.4) |
| (7.0) |
| (19.5) |
| (3.5) |
| (4.3) |
| (4.3) |
| (157.1) |
| (5.7) |
| (2.7) |
| (1.3) |
| 58.9 |
| 0.8 |
| 2.1 |
| (0.5) |
| 2.1 |
| 14.0 |
| 0.2 |
| (0.0) |
| (12.9) |
| 2.9 |
| 13.7 |
| 1.3 |
| (43.1) |
| (0.18) |
| - |
| (0.09) |
| (0.11) |
| (0.11) |
| - |
| (0.15) |
| (0.07) |
| (0.03) |
| - |
| 0.02 |
| 0.06 |
| (0.01) |
| - |
| 0.37 |
| 0.01 |
| 0.00 |
| - |
| 0.08 |
| 0.37 |
| 0.04 |
| - |
| 38.7 |
| - |
| 38.4 |
| 38.3 |
| 38.2 |
| - |
| 38.0 |
| 38.0 |
| 37.8 |
| - |
| 37.5 |
| 37.5 |
| 37.3 |
| - |
| 37.1 |
| 37.1 |
| 36.9 |
| - |
| 36.6 |
| 36.8 |
| 36.3 |
| - |
| 38.7 |
| - |
| 38.4 |
| 38.3 |
| 38.2 |
| - |
| 38.0 |
| 38.0 |
| 37.8 |
| - |
| 37.5 |
| 37.5 |
| 37.3 |
| - |
| 37.4 |
| 37.4 |
| 36.9 |
| - |
| 37.1 |
| 37.1 |
| 36.7 |
| - |
| (21.6) |
| (3.7) |
| (4.8) |
| (5.1) |
| (156.6) |
| (6.2) |
| (3.4) |
| (0.8) |
| 2.9 |
| (3.7) |
| (2.5) |
| (6.1) |
| (20.3) |
| 4.9 |
| 1.1 |
| 0.1 |
| (35.5) |
| 5.1 |
| 15.6 |
| 3.6 |
| (1.7) |