| (in millions of USD, except per-share data) | Q4 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 142.5 | 151.4 | 140.4 | 130.9 | 119.2 | 134.6 | 118.7 | 118.0 | 112.2 | 142.6 | 143.3 | 146.4 | 140.1 | 162.3 | 174.9 | 188.6 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 565.3 | 490.5 | 544.5 | 665.9 | 747.6 | 313.6 | 138.7 | 103.6 | 74.8 | 40.2 | 22.3 | 28.3 | 24.4 | 3.9 | 7.2 | 9.2 |
| Cost of Revenue | 243.6 | 235.3 | 262.2 | 309.2 | 370.6 | 178.6 | 85.0 | 68.0 | 49.7 | 28.9 | 20.8 | 22.1 | 16.6 | 1.7 | 2.9 | 3.2 |
| Gross Profit | 321.6 | 255.2 | 282.3 | 356.7 | 376.9 | 134.9 | 53.7 | 35.6 | 25.1 | 11.3 | 1.5 | 6.1 | 7.8 | 2.2 | 4.4 | 6.0 |
| Operating Expenses | ||||||||||||||||
| Research & Development | 40.5 | 39.5 | 54.2 | 56.5 | 52.7 | 20.1 | 12.0 | 10.9 | 9.7 | 9.3 | 4.9 | 7.9 | 7.9 | 1.3 | 2.2 | |
| Operating Income | ||||||||||||||||
| Operating Income | 34.0 | (54.1) | (374.4) | 46.2 | 92.2 | 59.2 | 13.2 | 3.4 | (5.8) | (17.0) | (22.5) | (23.7) | (15.5) | (11.0) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 6.4 | 4.2 | 15.3 | 5.1 | 8.4 | (13.0) | (10.4) | 0.5 | (1.0) | (0.1) | 0.2 | 0.7 | (0.3) | 0.1 | 0.1 | |
| Per Share | ||||||||||||||||
| EPS Basic | (0.33) | (0.89) | (4.16) | 0.17 | 0.37 | 0.62 | 0.17 | (0.08) | (0.75) | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | 105.5 | 28.8 | (290.6) | 127.2 | 149.7 | 66.3 | 15.6 | 6.2 | (3.1) | (14.4) | (14.7) | (21.6) | (13.7) | (10.4) | (16.5) | (10.8) |
| 184.1 |
| 216.8 |
| 188.6 |
| 158.1 |
| 95.1 |
| 88.6 |
| 70.9 |
| 59.0 |
| 39.4 |
| 36.0 |
| 32.8 |
| 30.6 |
| 27.2 |
| 30.4 |
| 23.9 |
| 22.1 |
| 21.0 |
| 22.7 |
| 15.9 |
| 15.2 |
| (28.9) |
| 22.3 |
| 22.8 |
| 24.0 |
| Cost of Revenue | 58.0 | 64.4 | 63.1 | 58.1 | 53.2 | 69.9 | 56.3 | 55.8 | 53.6 | 70.4 | 68.7 | 69.6 | 71.6 | 73.4 | 76.9 | 87.4 | 86.3 | 109.1 | 91.5 | 83.8 | 53.7 | 50.9 | 41.2 | 32.9 | 24.0 | 22.0 | 20.5 | 18.6 | 16.2 | 19.7 | 16.3 | 15.7 | 14.1 | 15.3 | 10.3 | 10.0 | (30.8) | 18.9 | 19.7 | 21.1 |
| Gross Profit | 84.6 | 87.0 | 77.3 | 72.8 | 66.0 | 64.7 | 62.4 | 62.2 | 58.7 | 72.3 | 74.5 | 76.8 | 68.5 | 88.9 | 98.0 | 101.3 | 97.9 | 107.8 | 97.1 | 74.3 | 41.4 | 37.7 | 29.7 | 26.2 | 15.3 | 14.0 | 12.3 | 12.0 | 11.0 | 10.7 | 7.5 | 6.4 | 6.9 | 7.4 | 5.6 | 5.2 | 1.8 | 3.4 | 3.2 | 2.9 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 9.5 | 9.9 | 11.0 | 10.1 | 9.1 | 10.2 | 9.4 | 10.7 | 11.3 | 13.0 | 14.0 | 15.8 | 13.4 | 14.2 | 14.7 | 14.1 | 12.1 | 13.8 | 13.9 | 12.9 | 6.3 | 5.2 | 4.2 | 4.4 | 3.7 | 2.8 | 2.7 | 2.8 | 2.7 | 2.4 | 2.6 | 3.1 | 2.1 | 3.1 | 2.2 | 2.2 | 0.2 | 3.1 | 3.1 | 2.8 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 15.6 | 14.3 | 14.4 | 13.6 | 14.0 | 15.5 | 15.9 | 16.2 | 15.9 | 14.4 | 15.5 | 15.6 | 15.3 | 16.5 | 15.5 | 16.1 | 16.2 | |||||||||||||||||||||||
| General & Administrative | 36.2 | 28.9 | 34.1 | 42.9 | 45.2 | 42.8 | 42.2 | 43.5 | 42.3 | 45.5 | 41.4 | 40.5 | 40.0 | 39.1 | 37.5 | 37.7 | 33.6 | |||||||||||||||||||||||
| Depreciation & Amortization | 36.0 | 7.7 | 4.5 | 23.3 | 50.1 | 6.1 | 5.8 | 20.8 | 53.0 | 5.1 | 4.5 | 21.3 | 53.2 | 4.0 | 3.9 | 19.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | 8.9 | 8.9 | 10.4 | 13.5 | 13.4 | 13.5 | 13.5 | 15.2 | 16.1 | 15.9 | 16.2 | 16.2 | 16.2 | 16.1 | 16.2 | 16.1 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 132.0 | 129.7 | 133.8 | 135.6 | 130.8 | 147.4 | 132.3 | 134.1 | 320.1 | 151.9 | 295.9 | 151.1 | 149.3 | 152.5 | 153.8 | 164.2 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 10.5 | 21.7 | 6.5 | (4.7) | (11.7) | (12.8) | (13.5) | (16.1) | (207.8) | (9.3) | (152.6) | (4.7) | (9.1) | 9.8 | 21.1 | 24.4 | 27.4 | 29.1 | 16.5 | 19.1 | 16.0 | 20.5 | 12.1 | 10.6 | 2.9 | 4.1 | 3.1 | 3.0 | 1.9 | 2.5 | 0.3 | (1.3) | (1.3) | (1.5) | (1.5) | (1.5) | 1.2 | (5.4) | (6.3) | (6.4) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 23.6 | 13.6 | 11.5 | 10.0 | 9.8 | 7.9 | 8.8 | 8.3 | 7.9 | 7.7 | 7.8 | 7.4 | 7.1 | 6.9 | 5.2 | 4.1 | 3.2 | 2.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (14.1) | (13.3) | (26.5) | (11.5) | (8.5) | (8.0) | (10.0) | (7.3) | (8.3) | (7.6) | (9.6) | (5.2) | (7.7) | (6.9) | (5.2) | (4.3) | (3.7) | |||||||||||||||||||||||
| Pre-Tax Income | (3.5) | 8.3 | (19.9) | (16.2) | (20.2) | (20.7) | (23.6) | (23.4) | (216.1) | (16.9) | (162.2) | (9.9) | (16.9) | 2.9 | 15.9 | 20.1 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 3.8 | 3.2 | 1.5 | (2.1) | (1.3) | 2.4 | 1.4 | 1.8 | 20.4 | (2.8) | (0.7) | (1.5) | (3.0) | (1.2) | 4.2 | 5.1 | 3.6 | 3.7 | (2.3) | 3.4 | (15.1) | 1.1 | 0.7 | 0.4 | - | - | - | - | 0.3 | 0.2 | (0.0) | (0.0) | (0.0) | (0.1) | (0.9) | 0.0 | (0.3) | 0.3 | (0.4) | 0.3 |
| Net Income From Continuing Ops | (7.3) | 5.1 | (21.4) | (14.1) | (18.8) | (23.1) | (25.0) | (25.2) | (236.5) | (14.1) | (161.5) | (8.4) | (13.9) | 4.1 | 11.7 | 15.0 | 20.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (7.3) | 5.1 | (21.4) | (14.1) | (18.8) | (23.1) | (25.0) | (25.2) | (236.5) | (14.1) | (161.5) | (8.4) | (13.9) | 4.1 | 11.7 | 15.0 | 20.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (7.3) | 5.1 | (21.4) | (14.1) | (18.8) | (23.1) | (25.0) | (25.2) | (236.5) | (14.1) | (161.5) | (8.2) | (13.9) | 4.0 | 11.7 | 14.9 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.2) | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (7.3) | 5.1 | (21.4) | (14.1) | (18.8) | (23.1) | (25.0) | (25.2) | (236.5) | (14.1) | (161.5) | (8.2) | (13.9) | 4.0 | 11.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | 0.04 | (0.20) | (0.13) | - | (0.22) | (0.24) | (0.25) | - | (0.14) | (1.61) | (0.08) | - | 0.04 | 0.12 | 0.15 | - | 0.07 | (0.06) | 0.16 | - | 0.16 | 0.00 | 0.11 | - | 0.04 | (0.02) | (0.02) | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | 0.03 | (0.20) | (0.13) | - | (0.22) | (0.24) | (0.25) | - | (0.14) | (1.61) | (0.08) | - | 0.04 | 0.11 | 0.15 | - | 0.07 | ||||||||||||||||||||||
| Shares Basic | - | 115.9 | 109.1 | 106.6 | - | 104.1 | 103.0 | 102.4 | - | 101.4 | 100.6 | 99.9 | - | 99.1 | 98.9 | 97.8 | - | 96.5 | ||||||||||||||||||||||
| Shares Diluted | - | 120.5 | 109.1 | 106.6 | - | 104.1 | 103.0 | 102.4 | - | 101.4 | 100.6 | 99.9 | - | 103.3 | 102.9 | 102.7 | - | 103.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 46.5 | 29.4 | 11.0 | 18.7 | 38.4 | (6.6) | (7.7) | 4.7 | (154.8) | (4.2) | (148.1) | 16.5 | 44.1 | 13.8 | 25.0 | 44.4 | 71.7 | 31.3 | 18.9 | 27.8 | 19.3 | 21.7 | 13.1 | 12.2 | 3.8 | 4.7 | 3.6 | 3.5 | 3.2 | 2.8 | 0.7 | (0.5) | 0.1 | (1.2) | (1.2) | (0.9) | - | - | - | (4.4) |
| EBIT | 10.5 | 21.7 | 6.5 | (4.7) | (11.7) | (12.8) | (13.5) | (16.1) | (207.8) | (9.3) | (152.6) | (4.7) | (9.1) | 9.8 | 21.1 | 24.4 | 27.4 | 29.1 | 16.5 | |||||||||||||||||||||
| 3.5 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 58.0 | 61.6 | 61.5 | 63.3 | 63.3 | 19.3 | 11.2 | 8.2 | 6.1 | 4.2 | 2.9 | 2.9 | 1.9 | 0.7 | 0.9 | 2.1 |
| General & Administrative | 142.1 | 173.6 | 169.6 | 154.3 | 138.8 | 33.9 | 17.2 | 13.0 | 15.1 | 14.8 | 16.2 | 19.0 | 13.6 | 11.2 | 13.0 | 5.7 |
| Depreciation & Amortization | 71.5 | 82.9 | 83.9 | 81.1 | 57.5 | 7.1 | 2.3 | 2.8 | 2.7 | 2.6 | 7.9 | 2.1 | 1.9 | 0.6 | 0.4 | 0.6 |
| Amortization of Intangibles | 41.6 | 55.6 | 64.4 | 64.6 | 48.4 | 2.8 | 0.2 | 1.2 | 1.4 | 7.1 | 7.5 | 2.0 | 1.8 | 0.5 | - | 0.1 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 531.2 | 544.6 | 918.9 | 619.8 | 655.4 | 254.4 | 40.5 | 32.1 | 30.9 | 28.2 | 24.0 | 29.9 | 23.4 | 13.2 | 21.3 | 17.5 |
| (17.0) |
| (11.5) |
| Interest Expense | 58.6 | 34.8 | 30.8 | 23.4 | 8.5 | 1.0 | 0.1 | 1.1 | 2.1 | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (65.4) | (33.8) | (30.7) | (24.1) | (48.3) | (17.4) | (9.3) | (7.3) | (14.8) | (2.3) | (1.7) | (0.2) | (2.0) | (1.5) | (13.6) | (2.7) |
| Pre-Tax Income | (31.3) | (87.9) | (405.1) | 22.0 | 44.0 | 41.9 | 3.9 | (3.8) | (20.6) | (19.3) | (24.3) | (23.9) | (17.5) | (12.5) | (30.6) | (14.2) |
| 0.2 |
| Net Income From Continuing Ops | (37.7) | (92.1) | (420.4) | 16.9 | 35.6 | 54.9 | 14.3 | (4.3) | (19.7) | (19.1) | (24.5) | (24.6) | (17.2) | (12.7) | (30.7) | (14.4) |
| Net Income From Discontinued Ops | - | - | - | - | 0.0 | 0.0 | (0.4) | - | - | - | - | - | (1.5) | (1.5) | - | 5.0 |
| Net Income | (37.7) | (92.1) | (420.4) | 16.9 | 35.6 | 54.9 | 13.9 | (6.0) | (52.9) | (24.3) | (28.0) | (24.6) | (18.7) | (14.2) | (30.7) | (9.4) |
| Net Income Attributable To Parent | (37.7) | (92.1) | (420.2) | 16.7 | 35.5 | 54.9 | 13.9 | (6.0) | (52.9) | (24.3) | (28.0) | (24.6) | (18.7) | (14.2) | (30.7) | (9.4) |
| Less: Minority Interest | 0.0 | 0.0 | (0.2) | 0.2 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (37.7) | (92.1) | (420.2) | 16.7 | 35.5 | 54.9 | 13.9 | (6.0) | (52.9) | (24.3) | (28.0) | (24.6) | (18.7) | (14.2) | (30.7) | (9.4) |
| EPS Diluted | (0.33) | (0.89) | (4.16) | 0.16 | 0.35 | 0.57 | 0.16 | (0.08) | (0.75) | - | - | - | - | - | - | - |
| Shares Basic | 112.9 | 103.7 | 101.0 | 98.8 | 95.2 | 88.5 | 84.6 | 77.4 | 70.3 | - | - | - | - | - | - | - |
| Shares Diluted | 112.9 | 103.7 | 101.0 | 101.8 | 102.6 | 96.2 | 89.6 | 77.4 | 70.3 | - | - | - | - | - | 49.4 | 37.7 |
| EBIT | 34.0 | (54.1) | (374.4) | 46.2 | 92.2 | 59.2 | 13.2 | 3.4 | (5.8) | (17.0) | (22.5) | (23.7) | (15.5) | (11.0) | (17.0) | (11.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.9 |
| 17.5 |
| 13.7 |
| 4.9 |
| 5.2 |
| 4.8 |
| 4.3 |
| 3.7 |
| 2.8 |
| 2.4 |
| 2.3 |
| 2.5 |
| 2.0 |
| 1.9 |
| 1.8 |
| 2.0 |
| 1.6 |
| 1.3 |
| 1.1 |
| (0.5) |
| 1.7 |
| 1.5 |
| 1.4 |
| 39.9 |
| 41.3 |
| 24.0 |
| 11.8 |
| 6.8 |
| 8.5 |
| 6.8 |
| 5.0 |
| 4.3 |
| 4.0 |
| 3.9 |
| 3.8 |
| 3.8 |
| 2.7 |
| 2.7 |
| 4.1 |
| 4.2 |
| 3.6 |
| 3.4 |
| 0.9 |
| 4.0 |
| 4.8 |
| 5.1 |
| 44.3 |
| 2.2 |
| 2.3 |
| 8.7 |
| 3.4 |
| 1.2 |
| 1.0 |
| 1.6 |
| 0.9 |
| 0.5 |
| 0.5 |
| 0.5 |
| 1.3 |
| 0.4 |
| 0.4 |
| 0.7 |
| 1.4 |
| 0.3 |
| 0.3 |
| 0.6 |
| - |
| - |
| - |
| 2.1 |
| 13.5 |
| 13.8 |
| 14.0 |
| 7.1 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 1.4 |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 156.7 |
| 187.7 |
| 172.0 |
| 138.9 |
| 204.1 |
| 17.2 |
| 17.6 |
| 15.5 |
| 12.4 |
| 9.9 |
| 9.2 |
| 9.0 |
| 9.0 |
| 8.2 |
| 7.2 |
| 7.6 |
| 8.2 |
| 8.9 |
| 7.1 |
| 6.7 |
| 0.6 |
| 8.8 |
| 9.5 |
| 9.4 |
| 2.0 |
| 1.2 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.5 |
| 0.2 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.7 |
| 0.7 |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (18.4) |
| (24.8) |
| (1.5) |
| (1.0) |
| (4.9) |
| (11.1) |
| (0.3) |
| 0.7 |
| (0.8) |
| (4.4) |
| (4.8) |
| (8.4) |
| (3.4) |
| 1.7 |
| 2.8 |
| (2.9) |
| (3.4) |
| (6.0) |
| (2.5) |
| (3.3) |
| 3.1 |
| (1.5) |
| (0.7) |
| 23.7 |
| 10.8 |
| (8.2) |
| 17.7 |
| 14.9 |
| 15.6 |
| 1.0 |
| 10.3 |
| 3.6 |
| 3.3 |
| (1.3) |
| (1.8) |
| (6.5) |
| (0.9) |
| 2.0 |
| 1.5 |
| (4.2) |
| (4.9) |
| (7.5) |
| (4.1) |
| (2.1) |
| (2.3) |
| (7.8) |
| (7.1) |
| 7.1 |
| (5.9) |
| 14.3 |
| 30.1 |
| 14.5 |
| 0.4 |
| 9.9 |
| 14.0 |
| 3.3 |
| (1.3) |
| (1.7) |
| (6.8) |
| (1.1) |
| 2.1 |
| 1.5 |
| (4.2) |
| (4.8) |
| (6.6) |
| (4.1) |
| (1.8) |
| (2.6) |
| (7.3) |
| (7.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| (5.9) |
| 14.3 |
| 30.1 |
| 14.5 |
| 0.4 |
| 9.9 |
| 13.8 |
| 3.3 |
| (1.4) |
| (1.8) |
| (6.9) |
| (1.3) |
| 1.7 |
| 0.5 |
| (38.4) |
| (3.8) |
| (6.5) |
| (4.2) |
| (6.9) |
| (2.6) |
| (7.3) |
| (7.4) |
| 20.1 |
| 7.0 |
| (5.9) |
| 14.3 |
| 30.1 |
| 14.5 |
| 0.4 |
| 9.9 |
| 13.8 |
| 3.3 |
| (1.4) |
| (1.8) |
| (6.9) |
| (1.3) |
| 1.7 |
| 0.5 |
| (38.4) |
| (3.8) |
| (6.5) |
| (4.2) |
| (6.9) |
| (2.6) |
| (7.3) |
| (7.4) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.9 |
| 20.1 |
| 7.0 |
| (5.9) |
| 14.3 |
| 30.1 |
| 14.5 |
| 0.4 |
| 9.9 |
| 13.8 |
| 3.3 |
| (1.4) |
| (1.8) |
| (6.9) |
| (1.3) |
| 1.7 |
| 0.5 |
| (38.4) |
| (3.8) |
| (6.5) |
| (4.2) |
| (6.9) |
| (2.6) |
| (7.3) |
| (7.4) |
| (0.06) |
| 0.14 |
| - |
| 0.15 |
| 0.00 |
| 0.11 |
| - |
| 0.04 |
| (0.02) |
| (0.02) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.2 |
| 91.6 |
| - |
| 89.0 |
| 88.0 |
| 87.4 |
| - |
| 85.9 |
| 83.9 |
| 81.8 |
| - |
| 77.6 |
| 77.2 |
| 76.2 |
| - |
| 72.1 |
| 66.8 |
| 66.6 |
| - |
| - |
| - |
| - |
| 96.2 |
| 98.8 |
| - |
| 97.0 |
| 96.1 |
| 93.1 |
| - |
| 92.5 |
| 83.9 |
| 81.8 |
| - |
| 77.6 |
| 78.8 |
| 79.6 |
| - |
| 75.4 |
| 66.8 |
| 66.6 |
| - |
| - |
| - |
| - |
| 19.1 |
| 16.0 |
| 20.5 |
| 12.1 |
| 10.6 |
| 2.9 |
| 4.1 |
| 3.1 |
| 3.0 |
| 1.9 |
| 2.5 |
| 0.3 |
| (1.3) |
| (1.3) |
| (1.5) |
| (1.5) |
| (1.5) |
| 1.2 |
| (5.4) |
| (6.3) |
| (6.4) |