| (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 | 237.5 | 247.1 | 227.8 | 211.4 | 197.1 | 190.6 | 148.3 | 138.0 | 137.4 | 131.7 | 131.8 | 116.5 | 106.8 | 94.2 | 83.8 | 73.9 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 923.7 | 883.4 | 614.4 | 486.8 | 316.4 | 216.1 | 208.5 | 206.5 | 201.6 | 176.8 | 128.6 | 76.3 | 56.0 | 30.1 | 20.4 | 0.4 | 2.5 | 1.3 |
| Cost of Revenue | - | - | - | - | - | - | 87.2 | 63.2 | 73.0 | 79.0 | 48.8 | 12.7 | 11.5 | 10.0 | 9.2 | - | - | - |
| Gross Profit | - | - | - | - | - | - | 121.3 | 143.4 | 128.6 | 97.8 | 79.8 | 63.6 | 44.5 | 20.1 | 11.2 | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 51.7 | 51.7 | 44.6 | 34.3 | 22.3 | 11.4 | 16.0 | 19.8 | 15.4 | 9.1 | 2.9 | 2.9 | 2.7 | 1.7 | 1.2 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 123.8 | 111.1 | 0.6 | 47.0 | (35.3) | (39.8) | (16.0) | 16.4 | 35.4 | 28.3 | 20.1 | 32.7 | 20.0 | 0.9 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 13.7 | 12.5 | 16.0 | 8.7 | 0.5 | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 23.9 | 17.5 | (3.7) | 1.1 | (14.8) | (13.5) | (3.4) | (2.9) | 4.6 | 17.4 | 4.7 | 6.4 | (9.4) | 0.0 | (0.0) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 4.37 | 3.50 | (1.04) | 0.86 | (3.05) | (3.40) | (1.88) | 0.51 | 1.31 | (0.09) | 0.34 | 1.34 | 2.61 | (0.92) | (1.27) | (3.15) | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 213.2 | 202.5 | 68.3 | 106.8 | 21.7 | 7.5 | 28.6 | 61.0 | 69.1 | 56.3 | 42.4 | 39.6 | 23.9 | 2.0 | 0.5 | - | ||
| 64.5 |
| 60.9 |
| 52.1 |
| 48.6 |
| 54.5 |
| 57.3 |
| 53.0 |
| 48.5 |
| 49.8 |
| 48.0 |
| 51.3 |
| 54.4 |
| 52.9 |
| 57.1 |
| 50.7 |
| 47.3 |
| 46.5 |
| 47.3 |
| 48.2 |
| 44.8 |
| 36.6 |
| 38.2 |
| 38.5 |
| 31.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20.0 | 24.5 | 20.1 | 20.7 | 21.8 | 17.8 | 15.0 | 15.6 | 14.7 | 20.1 | 15.6 | 16.6 | 20.7 | 20.4 | 21.1 | 21.1 | 16.4 | 16.9 | 16.7 | 11.8 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 34.5 | 32.7 | 32.9 | 27.8 | 28.0 | 30.2 | 36.3 | 38.7 | 38.2 | 37.0 | 35.1 | 30.7 | 25.8 | 26.8 | 27.1 | 23.6 | 20.2 | 21.3 | 21.9 | 19.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 10.6 | 12.3 | 12.3 | 16.5 | 10.6 | 16.6 | 10.1 | 7.3 | 10.5 | 9.9 | 11.1 | 7.4 | 5.9 | 5.2 | 7.7 | 4.2 | 5.3 | 3.1 | 2.5 | 2.8 | 3.0 | 3.7 | 2.9 | 3.0 | 6.3 | 4.7 | 5.0 | 5.8 | 4.4 | 3.5 | 4.7 | 5.1 | 2.1 | 2.7 | 2.6 | 2.2 | 1.6 | 0.1 | 1.0 | 0.8 |
| Selling General & Administrative | 73.7 | 82.8 | 76.7 | 81.8 | 76.5 | 69.7 | 79.1 | 52.8 | 48.0 | 44.5 | 42.0 | 38.8 | 36.5 | 33.2 | 30.1 | 32.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 20.9 | 22.6 | 22.6 | 23.3 | 22.9 | 22.6 | 15.7 | 14.7 | 14.7 | 15.2 | 15.2 | 14.7 | 14.7 | 14.5 | 14.2 | 13.8 | ||||||||||||||||||||||||
| Amortization of Intangibles | 18.7 | 20.3 | 20.4 | 21.1 | 20.7 | 20.4 | 13.9 | 13.0 | 13.0 | 13.4 | 13.3 | 12.8 | 12.8 | 12.6 | 12.5 | 11.9 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 198.6 | 212.3 | 191.6 | 197.5 | 170.9 | 195.0 | 168.9 | 132.9 | 117.1 | 124.9 | 113.9 | 104.1 | 96.9 | 92.4 | 88.8 | 86.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 38.9 | 34.8 | 36.2 | 13.9 | 26.2 | (4.4) | (20.5) | 5.2 | 20.3 | 6.7 | 17.9 | 12.4 | 9.9 | 1.8 | (5.0) | (12.9) | (19.2) | (23.7) | (3.6) | (15.6) | 3.0 | 0.3 | 2.8 | (11.3) | (7.8) | (4.7) | 7.3 | 9.3 | 4.4 | 11.4 | 10.1 | 7.3 | 6.5 | 7.4 | 9.3 | 7.0 | 4.6 | 1.3 | 7.9 | 5.2 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 3.8 | 3.5 | 3.6 | 2.8 | 2.6 | 2.8 | 4.3 | 4.4 | 4.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 7.6 | 8.0 | 8.3 | 8.2 | 8.1 | 8.8 | 6.7 | 9.1 | 9.1 | 11.5 | 8.3 | 7.9 | 7.9 | 7.8 | 7.4 | 6.7 | 6.6 | 4.5 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.7) | 0.9 | (0.9) | 1.7 | 0.2 | (1.4) | (2.5) | (0.1) | (0.0) | (0.0) | (0.0) | (0.1) | (0.0) | (0.0) | 0.0 | 0.8 | (0.1) | |||||||||||||||||||||||
| Pre-Tax Income | 40.2 | 31.5 | 33.8 | 10.5 | 20.0 | (13.8) | (31.5) | (2.3) | 25.3 | 0.9 | 11.5 | 5.2 | 2.2 | (5.7) | (12.2) | (18.8) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 10.7 | 4.0 | 7.2 | 2.0 | 4.3 | (3.5) | (7.3) | 0.0 | 7.1 | (0.2) | 1.6 | (1.0) | 0.7 | (1.5) | (3.6) | (3.9) | (5.8) | (6.7) | (2.7) | (4.0) | (0.0) | 1.3 | (0.4) | (1.4) | (2.9) | (2.8) | 0.1 | (0.7) | 0.5 | 1.9 | 1.3 | 0.7 | 0.6 | 14.0 | 1.7 | 1.3 | 0.5 | (0.5) | 2.5 | 1.2 |
| Net Income From Continuing Ops | 29.5 | 27.5 | 26.6 | 8.5 | 15.7 | (10.3) | (24.2) | (2.3) | 18.2 | 1.2 | 9.9 | 6.2 | 1.4 | (4.2) | (8.6) | (14.9) | (20.1) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 29.5 | 27.5 | 26.6 | 8.5 | 15.7 | (10.3) | (24.2) | (2.3) | 18.2 | 1.2 | 9.9 | 6.2 | 1.4 | (4.2) | (8.6) | (14.9) | (20.1) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 29.5 | 27.5 | 26.6 | 8.5 | 15.7 | (10.3) | (24.2) | (2.3) | 18.2 | 1.2 | 9.9 | 6.2 | 1.4 | (4.2) | (8.6) | (14.9) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 0.0 | 0.0 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 29.5 | 27.5 | 26.3 | 8.1 | 15.3 | (10.7) | (24.6) | (2.7) | 17.8 | 0.7 | 9.5 | 5.8 | 1.0 | (4.7) | (9.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.31 | - | 1.19 | 0.37 | 0.70 | - | (1.27) | (0.14) | 0.84 | - | 0.46 | 0.30 | 0.06 | - | (0.55) | (0.94) | (1.27) | - | (0.37) | (1.17) | 0.01 | - | 0.04 | (1.03) | (0.59) | - | 0.32 | 0.55 | 0.04 | - | 0.43 | 0.24 | 0.19 | - | 0.41 | 0.23 | 0.10 | - | 0.22 | 0.10 |
| EPS Diluted | 1.28 | - | 1.13 | 0.36 | 0.69 | - | (1.27) | (0.14) | 0.82 | - | 0.45 | 0.29 | 0.06 | - | (0.55) | (0.94) | (1.27) | - | ||||||||||||||||||||||
| Shares Basic | 20.9 | - | 20.1 | 19.8 | 19.6 | - | 19.4 | 19.3 | 19.1 | - | 18.9 | 17.7 | 16.4 | - | 16.3 | 16.3 | 16.1 | - | ||||||||||||||||||||||
| Shares Diluted | 21.5 | - | 21.1 | 20.3 | 20.0 | - | 19.4 | 19.3 | 19.4 | - | 19.1 | 17.9 | 16.5 | - | 16.3 | 16.3 | 16.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 59.8 | 57.4 | 58.9 | 37.2 | 49.1 | 18.2 | (4.8) | 19.9 | 35.0 | 21.9 | 33.2 | 27.1 | 24.6 | 16.3 | 9.2 | 0.9 | (4.6) | (10.0) | 7.8 | (4.2) | 13.9 | 11.2 | 14.2 | (0.1) | 3.3 | 4.9 | 16.8 | 18.8 | 20.5 | 20.1 | 18.7 | 15.6 | 14.7 | 14.4 | 16.4 | 14.1 | 11.3 | 7.1 | 13.9 | 11.2 |
| EBIT | 38.9 | 34.8 | 36.2 | 13.9 | 26.2 | (4.4) | (20.5) | 5.2 | 20.3 | 6.7 | 17.9 | 12.4 | 9.9 | 1.8 | (5.0) | (12.9) | (19.2) | (23.7) | (3.6) | |||||||||||||||||||||
| - |
| 44.2 |
| 39.7 |
| 13.7 |
| Selling General & Administrative | 314.9 | 317.7 | 249.6 | 161.7 | 124.0 | 84.3 | 65.0 | 55.8 | 44.1 | 31.6 | 27.8 | 21.2 | 17.9 | 16.4 | 9.5 | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.2 | 7.0 | 5.9 | 5.4 |
| Depreciation & Amortization | 89.4 | 91.4 | 67.7 | 59.8 | 57.0 | 47.3 | 44.6 | 44.6 | 33.7 | 27.9 | 22.3 | 6.9 | 3.9 | 1.1 | 0.6 | 0.1 | 0.2 | 0.1 |
| Amortization of Intangibles | 80.5 | 82.5 | 60.3 | 52.3 | 49.5 | 41.8 | 39.9 | 40.2 | 31.7 | 26.7 | 21.4 | 6.2 | 3.3 | 0.6 | 0.1 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 799.9 | 772.3 | 613.8 | 439.8 | 351.7 | 255.9 | 224.5 | 190.2 | 166.2 | 148.5 | 108.5 | 43.6 | 36.0 | 29.2 | 20.4 | 51.4 | 46.1 | 48.7 |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| Interest Expense | 32.0 | 32.6 | 33.6 | 35.6 | 28.5 | 11.9 | 9.5 | 13.5 | 14.9 | 11.3 | 11.3 | 11.1 | 0.8 | 0.5 | 1.3 | 0.7 | 0.7 | 0.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.1 | 1.9 | (4.0) | (0.2) | 0.7 | (4.3) | (0.5) | (0.2) | (0.6) | 0.1 | (0.1) | 0.0 | 0.2 | (0.3) | (0.2) | - | - | - |
| Pre-Tax Income | 116.0 | 95.8 | (22.2) | 19.9 | (62.7) | (56.1) | (26.0) | 3.2 | 20.1 | 16.3 | 8.7 | 21.7 | 19.4 | 0.1 | (1.6) | (51.6) | (46.2) | - |
| 0.0 |
| - |
| - |
| Net Income From Continuing Ops | 92.1 | 78.3 | (18.5) | 18.8 | (47.9) | (42.6) | (22.5) | 6.1 | 15.5 | (1.1) | 3.9 | 15.4 | 28.7 | 0.1 | (1.6) | - | - | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 92.1 | 78.3 | (18.5) | 18.8 | (47.9) | (42.6) | (22.5) | 6.1 | 15.5 | (1.1) | 3.9 | 15.4 | 28.7 | 0.3 | (1.5) | - | - | - |
| Net Income Attributable To Parent | 92.1 | 78.3 | (18.5) | 18.8 | (47.9) | (42.6) | (22.5) | 6.1 | 15.5 | (1.1) | 3.9 | 15.4 | 28.7 | 0.3 | (1.5) | - | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 0.8 | 1.2 | 1.6 | 1.6 | 1.6 | 0.2 | - | - | - | - | - | 0.0 | 0.0 | 5.0 | 6.9 | - | - | - |
| Net Income To Common Shareholders | 91.4 | 77.2 | (20.1) | 17.2 | (49.5) | (42.8) | (22.5) | 6.1 | 15.3 | (1.1) | 3.9 | 15.3 | 28.6 | (4.9) | (8.5) | (51.6) | (46.2) | (47.5) |
| (4.21) |
| (8.40) |
| EPS Diluted | 4.24 | 3.32 | (1.04) | 0.85 | (3.05) | (3.40) | (1.88) | 0.50 | 1.30 | (0.09) | 0.34 | 1.32 | 2.59 | (0.92) | (1.27) | (3.15) | (4.21) | (8.40) |
| Shares Basic | 20.9 | 20.1 | 19.3 | 18.0 | 16.3 | 12.6 | 12.0 | 11.8 | 11.7 | 11.5 | 11.4 | 11.4 | 10.9 | 0.0 | 21.8 | 16.4 | 11.0 | 5.7 |
| Shares Diluted | 21.5 | 21.2 | 19.3 | 18.2 | 16.3 | 12.6 | 12.0 | 12.0 | 11.8 | 11.5 | 11.6 | 11.6 | 11.1 | 0.0 | 21.8 | 16.4 | 11.0 | 5.7 |
| - |
| - |
| EBIT | 123.8 | 111.1 | 0.6 | 47.0 | (35.3) | (39.8) | (16.0) | 16.4 | 35.4 | 28.3 | 20.1 | 32.7 | 20.0 | 0.9 | (0.0) | - | - | - |
| 28.8 |
| 30.7 |
| 17.2 |
| 18.8 |
| 17.6 |
| 14.4 |
| 15.7 |
| 21.2 |
| 13.7 |
| 14.0 |
| 14.4 |
| 14.2 |
| 13.3 |
| 13.4 |
| 11.8 |
| 10.0 |
| 9.0 |
| 8.9 |
| 8.0 |
| 7.4 |
| 7.3 |
| 7.4 |
| 6.9 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.6 |
| 13.7 |
| 11.3 |
| 11.3 |
| 10.9 |
| 10.9 |
| 11.4 |
| 11.2 |
| 11.2 |
| 9.6 |
| 9.5 |
| 9.5 |
| 16.1 |
| 8.7 |
| 8.5 |
| 8.3 |
| 8.2 |
| 7.0 |
| 7.1 |
| 7.1 |
| 6.7 |
| 5.8 |
| 6.0 |
| 6.0 |
| 12.5 |
| 11.9 |
| 10.1 |
| 10.1 |
| 9.7 |
| 9.8 |
| 10.1 |
| 10.0 |
| 10.0 |
| 8.4 |
| 8.4 |
| 8.4 |
| 15.0 |
| 8.0 |
| 7.9 |
| 7.9 |
| 7.9 |
| 6.7 |
| 6.8 |
| 6.8 |
| 6.4 |
| 5.6 |
| 5.7 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.7 |
| 84.7 |
| 55.6 |
| 64.2 |
| 51.5 |
| 56.9 |
| 50.2 |
| 59.8 |
| 57.6 |
| 52.6 |
| 44.0 |
| 45.1 |
| 48.5 |
| 45.7 |
| 40.6 |
| 40.0 |
| 39.9 |
| 39.9 |
| 38.8 |
| 37.8 |
| 32.0 |
| 36.9 |
| 30.6 |
| 26.1 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.6 |
| 2.5 |
| 2.4 |
| 2.1 |
| 3.0 |
| 3.5 |
| 3.5 |
| 3.4 |
| 3.7 |
| 3.8 |
| 3.8 |
| 3.6 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.7) |
| (1.1) |
| (0.1) |
| (0.5) |
| (0.2) |
| (0.2) |
| (0.1) |
| 0.0 |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.5) |
| 0.0 |
| (0.0) |
| (0.1) |
| (0.0) |
| 0.1 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (25.9) |
| (30.9) |
| (7.1) |
| (18.2) |
| 0.1 |
| (2.4) |
| 0.1 |
| (13.8) |
| (9.9) |
| (7.7) |
| 4.0 |
| 5.9 |
| 0.9 |
| 7.3 |
| 6.4 |
| 3.5 |
| 2.8 |
| 4.4 |
| 6.4 |
| 4.0 |
| 1.7 |
| (1.6) |
| 5.0 |
| 2.4 |
| (24.1) |
| (4.4) |
| (14.1) |
| 0.1 |
| (3.6) |
| 0.4 |
| (12.3) |
| (7.0) |
| (4.8) |
| 3.9 |
| 6.6 |
| 0.4 |
| 5.4 |
| 5.0 |
| 2.8 |
| 2.3 |
| (9.6) |
| 4.7 |
| 2.7 |
| 1.2 |
| (1.1) |
| 2.5 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (24.1) |
| (4.4) |
| (14.1) |
| 0.1 |
| (3.6) |
| 0.4 |
| (12.3) |
| (7.0) |
| (4.8) |
| 3.9 |
| 6.6 |
| 0.4 |
| 5.4 |
| 5.0 |
| 2.8 |
| 2.3 |
| (9.6) |
| 4.7 |
| 2.7 |
| 1.2 |
| (1.1) |
| 2.5 |
| 1.1 |
| (20.1) |
| (24.1) |
| (4.4) |
| (14.1) |
| 0.1 |
| (3.6) |
| 0.4 |
| (12.3) |
| (7.0) |
| (4.8) |
| 3.9 |
| 6.6 |
| 0.4 |
| 5.4 |
| 5.0 |
| 2.8 |
| 2.3 |
| (9.6) |
| 4.7 |
| 2.7 |
| 1.2 |
| (1.1) |
| 2.5 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.3) |
| (20.5) |
| (24.3) |
| (4.4) |
| (14.1) |
| 0.1 |
| (3.6) |
| 0.4 |
| (12.3) |
| (7.0) |
| (4.7) |
| 3.8 |
| 6.5 |
| 0.4 |
| 5.4 |
| 5.0 |
| 2.7 |
| 2.2 |
| (9.6) |
| 4.7 |
| 2.7 |
| 1.1 |
| (1.1) |
| 2.5 |
| 1.1 |
| (0.37) |
| (1.17) |
| 0.01 |
| - |
| 0.04 |
| (1.03) |
| (0.59) |
| - |
| 0.32 |
| 0.53 |
| 0.04 |
| - |
| 0.42 |
| 0.23 |
| 0.19 |
| - |
| 0.40 |
| 0.23 |
| 0.10 |
| - |
| 0.22 |
| 0.10 |
| 12.1 |
| 12.1 |
| 12.0 |
| - |
| 12.0 |
| 12.0 |
| 11.9 |
| - |
| 11.9 |
| 11.9 |
| 11.7 |
| - |
| 11.7 |
| 11.7 |
| 11.6 |
| - |
| 11.6 |
| 11.5 |
| 11.5 |
| - |
| 11.5 |
| 11.4 |
| 12.1 |
| 12.1 |
| 12.0 |
| - |
| 12.0 |
| 12.0 |
| 11.9 |
| - |
| 12.1 |
| 12.3 |
| 11.8 |
| - |
| 11.8 |
| 11.8 |
| 11.7 |
| - |
| 11.7 |
| 11.7 |
| 11.7 |
| - |
| 11.6 |
| 11.5 |
| (15.6) |
| 3.0 |
| 0.3 |
| 2.8 |
| (11.3) |
| (7.8) |
| (4.7) |
| 7.3 |
| 9.3 |
| 4.4 |
| 11.4 |
| 10.1 |
| 7.3 |
| 6.5 |
| 7.4 |
| 9.3 |
| 7.0 |
| 4.6 |
| 1.3 |
| 7.9 |
| 5.2 |