| (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 | 20.4 | 28.2 | 29.8 | 45.0 | 31.8 | (72.8) | 33.6 | 27.2 | 28.9 | 44.1 | 37.0 | 34.1 | 28.4 | (109.7) | 57.3 | 17.4 | ||||||||||||||||||||||||
| (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 | 123.4 | 134.8 | 16.9 | 143.6 | 13.3 | 189.1 | 128.0 | 53.3 | 5.7 | 0.1 | - | - | - | - | - | - | - |
| Cost of Revenue | 63.7 | 66.5 | 70.2 | 88.4 | 132.9 | 110.5 | 103.1 | 47.3 | 7.6 | 1.6 | - | - | - | - | - | - | - |
| Gross Profit | 59.8 | 68.3 | (53.3) | 55.3 | (119.7) | 78.6 | 25.0 | 6.0 | (1.9) | (1.5) | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | 1.2 | 0.1 | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 33.1 | 40.8 | 7.9 | (17.5) | (55.9) | (84.3) | (71.2) | (40.8) | (14.0) | (6.3) | - | (0.2) | (0.3) | (0.3) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | 0.3 | 0.0 | 0.3 | - | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 0.1 | 0.5 | 0.2 | 0.2 | (1.1) | (1.7) | 0.2 | 0.2 | (0.1) | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 2.49 | 2.63 | (2.85) | (2.49) | (4.02) | (7.87) | - | - | - | - | - | (0.02) | (0.03) | (0.02) | 0.07 | (0.03) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 36.6 | 44.3 | 11.6 | (13.2) | (55.0) | (83.1) | (54.9) | (36.3) | (13.9) | (5.8) | - | - | - | - | - | - | |
| 48.2 |
| 61.2 |
| 59.6 |
| 34.7 |
| 33.6 |
| 42.4 |
| 32.1 |
| 23.1 |
| 30.4 |
| 33.7 |
| 7.6 |
| 5.8 |
| 6.3 |
| 4.2 |
| 1.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| Cost of Revenue | 13.3 | 15.9 | 14.8 | 19.6 | 16.1 | 17.2 | 16.6 | 16.5 | 20.0 | 26.4 | 23.0 | 20.9 | 18.1 | 34.1 | 32.7 | 37.6 | 28.5 | 24.8 | 32.2 | 25.3 | 28.2 | 26.7 | 24.7 | 24.9 | 26.7 | 28.5 | 7.6 | 5.5 | 5.7 | 3.7 | 1.8 | 1.1 | 1.0 | 0.9 | 0.4 | 0.2 | 0.0 | - | 0.0 | - |
| Gross Profit | 7.1 | 12.3 | 14.9 | 25.4 | 15.7 | (89.9) | 17.0 | 10.7 | 8.9 | 17.8 | 14.0 | 13.2 | 10.3 | (143.8) | 24.6 | (20.2) | 19.7 | 36.4 | 27.4 | 9.4 | 5.4 | 15.7 | 7.4 | (1.8) | 3.7 | 5.2 | (0.0) | 0.3 | 0.6 | 0.5 | (0.6) | (0.9) | (0.9) | (0.9) | (0.4) | (0.2) | 0.0 | - | 0.0 | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | - | 0.4 | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 1.9 | 1.6 | 1.3 | 1.9 | 2.1 | 2.2 | 2.0 | 3.8 | 4.6 | 5.1 | 6.4 | 6.9 | 5.8 | 19.4 | 18.4 | 17.5 | 17.2 | |||||||||||||||||||||||
| General & Administrative | 4.6 | 2.4 | 3.2 | 6.2 | 5.3 | 5.6 | 6.0 | 8.6 | 10.1 | 8.3 | 10.9 | 11.6 | 13.0 | 11.7 | 13.5 | 14.8 | 13.5 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.9 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 0.5 | 0.2 | 0.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | 1.9 | - | - | - | 2.1 | - | - | - | 4.9 | 9.7 | 5.2 | 5.4 | 7.0 | 11.0 | 5.2 | 5.3 | 5.1 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 7.4 | 4.8 | 5.4 | 9.0 | 8.3 | 8.7 | 8.9 | 13.3 | 16.9 | 14.7 | 18.4 | 19.6 | 20.0 | 35.6 | 36.4 | 36.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.3) | 7.5 | 9.5 | 16.4 | 7.4 | 10.3 | 8.1 | (2.6) | (8.0) | 3.1 | (4.5) | (6.4) | (9.7) | (8.0) | (11.8) | (20.6) | (15.4) | (16.9) | (22.4) | (23.3) | (21.7) | (15.6) | (13.8) | (21.6) | (20.2) | (19.1) | (9.7) | (7.1) | (4.9) | (3.0) | (3.6) | (3.9) | (3.6) | (2.0) | (1.8) | (1.6) | (1.0) | - | (1.5) | (0.1) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.0 | - | 0.0 | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - | - | - | - |
| Interest Expense | 2.4 | 2.6 | 2.8 | 2.9 | 3.0 | 2.9 | 3.2 | 4.2 | 4.3 | 4.7 | 4.0 | 5.0 | 4.2 | 2.9 | 3.2 | 2.5 | 2.8 | 2.8 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (2.5) | (2.6) | (2.9) | (3.0) | (3.1) | (3.0) | (3.2) | (4.3) | (4.7) | (5.4) | (4.3) | (5.1) | (4.8) | (3.4) | (3.5) | (2.6) | (3.0) | |||||||||||||||||||||||
| Pre-Tax Income | (2.8) | 4.9 | 6.6 | 13.4 | 4.3 | 7.3 | 4.8 | (6.9) | (12.7) | (2.3) | (8.7) | (11.4) | (14.5) | (11.4) | (15.3) | (23.3) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.1) | (0.4) | (0.3) | 1.0 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.5 | (1.7) | 0.0 | - | (0.2) | - | - | - | - | - | - | - | - | - | - | - | (0.1) | - | - | - | - | - | 0.0 | - | 0.0 | 0.0 |
| Net Income From Continuing Ops | (2.7) | 5.3 | 6.9 | 12.4 | 4.0 | 7.2 | 4.8 | (6.9) | (12.7) | (20.8) | (8.8) | (11.5) | (14.5) | (11.6) | (15.9) | (21.5) | (18.4) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (2.7) | 5.3 | 6.9 | 108.6 | 4.0 | 6.9 | 4.0 | (8.2) | (103.4) | (5.6) | (11.2) | (19.5) | (19.4) | 33.6 | (16.5) | 2.4 | (18.4) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (2.7) | 5.3 | 6.9 | 108.6 | 4.0 | 6.9 | 4.0 | (8.2) | (103.4) | (5.6) | (11.2) | (19.5) | (19.4) | (13.7) | (16.5) | (22.2) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (2.7) | 5.3 | 6.9 | 108.6 | 4.0 | 6.9 | 4.0 | (8.2) | (103.4) | (5.6) | (11.2) | (19.5) | (19.4) | (13.7) | (16.5) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.06) | - | 0.14 | 2.29 | 0.08 | - | 0.11 | (0.28) | (3.91) | - | (0.47) | (0.88) | (1.04) | - | (0.90) | (1.22) | (1.20) | - | (2.15) | (1.88) | (2.44) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.01) | 0.00 |
| EPS Diluted | (0.06) | - | 0.14 | 2.28 | 0.08 | - | 0.11 | (0.28) | (3.91) | - | (0.47) | (0.88) | (1.04) | - | (0.90) | (1.22) | - | - | ||||||||||||||||||||||
| Shares Basic | 47.5 | - | 47.4 | 47.4 | 47.5 | - | 37.6 | 29.4 | 26.4 | - | 23.4 | 22.1 | 18.7 | - | 18.3 | 18.3 | 15.4 | - | ||||||||||||||||||||||
| Shares Diluted | 47.5 | - | 47.7 | 47.6 | 47.5 | - | 37.6 | 29.4 | 26.4 | - | 23.4 | 22.1 | 18.7 | - | 18.3 | 18.3 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 0.6 | 8.3 | 10.4 | 17.3 | 8.3 | 11.2 | 9.0 | (1.7) | (7.0) | 4.1 | (3.4) | (5.3) | (8.6) | (7.6) | (11.6) | (20.5) | (15.3) | (16.1) | (22.3) | (23.2) | (21.6) | (3.7) | (13.7) | (21.5) | (16.1) | (15.1) | (9.3) | (7.0) | (4.8) | (3.3) | (3.6) | (3.9) | (3.2) | (1.5) | (1.8) | (1.6) | (1.0) | - | - | - |
| EBIT | (0.3) | 7.5 | 9.5 | 16.4 | 7.4 | 10.3 | 8.1 | (2.6) | (8.0) | 3.1 | (4.5) | (6.4) | (9.7) | (8.0) | (11.8) | (20.6) | (15.4) | (16.9) | (22.4) | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 6.8 | 7.0 | 12.5 | 24.3 | 72.5 | 81.9 | 43.6 | 12.8 | 1.7 | - | - | - | - | - | - | - | - |
| General & Administrative | 16.4 | 17.1 | 30.4 | 43.8 | 53.5 | 55.6 | 36.0 | 29.5 | 10.3 | 4.7 | - | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 |
| Depreciation & Amortization | 3.5 | 3.5 | 3.7 | 4.2 | 0.9 | 1.2 | 16.3 | 4.6 | 0.1 | 0.5 | 0.0 | - | - | - | - | - | - |
| Amortization of Intangibles | - | 8.8 | 11.9 | 27.4 | 26.6 | 20.2 | 20.3 | 7.8 | 0.6 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 26.6 | 27.6 | 47.8 | 72.7 | 143.9 | 162.9 | 96.2 | 46.9 | 12.1 | 4.8 | - | - | - | - | - | - | - |
| 0.3 |
| (0.2) |
| (0.3) |
| - |
| Interest Expense | 10.8 | 11.4 | 14.7 | 18.0 | 11.4 | 10.4 | 16.5 | 10.5 | 2.5 | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (11.1) | (11.7) | (15.3) | (19.6) | (12.6) | (7.3) | (17.8) | (17.2) | (12.1) | 0.1 | - | 0.0 | 0.0 | 0.1 | 0.8 | (0.0) | 0.1 |
| Pre-Tax Income | 22.0 | 29.1 | (7.4) | (37.0) | (68.5) | (91.6) | (89.0) | (58.0) | (26.2) | (6.3) | - | (0.2) | (0.2) | (0.2) | 0.6 | (0.3) | (0.2) |
| 0.0 |
| 0.0 |
| Net Income From Continuing Ops | 22.0 | 28.6 | (7.7) | (55.6) | (67.4) | (89.9) | (89.2) | (38.5) | (26.1) | (6.3) | - | (0.2) | (0.2) | (0.2) | 0.6 | (0.3) | (0.2) |
| Net Income From Discontinued Ops | - | - | - | - | (3.5) | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 118.2 | 124.9 | (100.7) | (55.6) | 1.1 | (89.9) | (89.2) | (38.5) | (26.1) | (6.3) | - | (0.2) | (0.2) | (0.2) | 0.6 | (0.3) | (0.2) |
| Net Income Attributable To Parent | 118.2 | 124.9 | (100.7) | (55.6) | (70.9) | (89.9) | (89.2) | (38.5) | (26.1) | (6.3) | - | (0.2) | (0.2) | (0.2) | 0.6 | (0.3) | (0.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | 15.6 | - | 18.0 | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 118.2 | 124.9 | (100.7) | (55.6) | (70.9) | (89.9) | (104.9) | (38.5) | (44.1) | (6.3) | - | (0.2) | (0.2) | (0.2) | 0.6 | (0.3) | (0.2) |
| (0.03) |
| EPS Diluted | 2.49 | 2.62 | (2.85) | (2.49) | (4.02) | - | - | - | - | - | - | (0.02) | (0.03) | (0.02) | 0.06 | (0.03) | (0.03) |
| Shares Basic | 47.5 | 47.5 | 35.4 | 22.3 | 17.6 | 11.4 | - | - | - | - | - | 9.1 | 8.8 | 8.7 | 8.2 | 7.9 | 7.8 |
| Shares Diluted | 47.5 | 47.7 | 35.4 | 22.3 | 17.6 | - | - | - | - | 23.4 | - | 9.1 | 8.8 | 8.7 | 9.4 | 7.9 | 7.8 |
| - |
| EBIT | 33.1 | 40.8 | 7.9 | (17.5) | (55.9) | (84.3) | (71.2) | (40.8) | (14.0) | (6.3) | - | (0.2) | (0.3) | (0.3) | 0.3 | (0.2) | (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.3 |
| 22.9 |
| 16.2 |
| 17.5 |
| 15.9 |
| 9.9 |
| 8.4 |
| 9.4 |
| 8.1 |
| 2.1 |
| 1.5 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.9 |
| 14.6 |
| 12.5 |
| 5.6 |
| 11.2 |
| 7.2 |
| 7.3 |
| 10.4 |
| 12.2 |
| 7.3 |
| 5.9 |
| 4.2 |
| 2.3 |
| 2.6 |
| 2.9 |
| 2.5 |
| 1.1 |
| 1.3 |
| 1.4 |
| 0.9 |
| - |
| 1.1 |
| 0.1 |
| 0.1 |
| 0.8 |
| 0.1 |
| 0.1 |
| 0.1 |
| 12.0 |
| 0.1 |
| 0.1 |
| 4.1 |
| 4.0 |
| 0.3 |
| 0.1 |
| 0.1 |
| (0.3) |
| 0.0 |
| 0.0 |
| 0.4 |
| 0.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 5.3 |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.1 |
| 5.1 |
| 5.1 |
| 5.0 |
| 4.9 |
| 1.2 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.2 |
| 53.3 |
| 49.8 |
| 32.7 |
| 27.1 |
| 31.3 |
| 21.2 |
| 19.8 |
| 23.9 |
| 24.3 |
| 9.7 |
| 7.4 |
| 5.5 |
| 3.5 |
| 3.0 |
| 3.0 |
| 2.6 |
| 1.1 |
| 1.3 |
| 1.4 |
| 1.0 |
| - |
| - |
| - |
| 2.5 |
| 2.4 |
| 2.8 |
| 4.3 |
| 4.3 |
| 4.1 |
| 3.8 |
| 3.6 |
| 3.7 |
| 1.9 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.7) |
| (2.5) |
| 2.6 |
| (3.7) |
| (6.2) |
| (7.5) |
| (1.6) |
| (2.6) |
| 0.3 |
| (10.0) |
| (3.4) |
| (4.1) |
| (5.7) |
| (5.1) |
| (1.3) |
| 0.0 |
| 0.1 |
| (0.0) |
| 0.0 |
| 0.0 |
| - |
| (0.0) |
| 0.0 |
| (18.4) |
| (20.6) |
| (24.9) |
| (20.7) |
| (25.5) |
| (21.8) |
| (21.3) |
| (23.2) |
| (22.8) |
| (18.8) |
| (19.7) |
| (10.6) |
| (8.9) |
| - |
| (8.7) |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| - |
| (0.0) |
| (19.1) |
| (24.7) |
| (20.7) |
| (25.5) |
| (22.0) |
| (21.3) |
| (23.2) |
| (22.8) |
| 0.7 |
| (19.7) |
| (10.6) |
| (8.9) |
| (8.6) |
| (8.6) |
| (5.2) |
| (3.6) |
| (1.9) |
| (1.8) |
| (1.6) |
| (1.0) |
| - |
| (1.5) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.1) |
| (24.7) |
| (20.7) |
| (25.5) |
| (22.0) |
| (21.3) |
| (23.2) |
| (22.8) |
| 0.7 |
| (19.7) |
| (10.6) |
| (8.9) |
| (8.6) |
| (8.6) |
| (5.2) |
| (3.6) |
| (1.9) |
| (1.8) |
| (1.6) |
| (1.0) |
| - |
| (1.5) |
| (0.0) |
| (18.4) |
| (19.1) |
| (24.7) |
| (20.7) |
| (25.5) |
| (22.0) |
| (21.3) |
| (23.2) |
| (22.8) |
| 0.7 |
| (19.7) |
| (10.6) |
| (8.9) |
| (8.6) |
| (8.6) |
| (5.2) |
| (3.6) |
| (1.9) |
| (1.8) |
| (1.6) |
| (1.0) |
| - |
| (1.5) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (18.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (22.2) |
| (18.4) |
| (19.1) |
| (24.7) |
| (20.7) |
| (25.5) |
| (37.5) |
| (21.4) |
| (23.2) |
| (22.8) |
| 0.7 |
| (19.7) |
| (10.6) |
| (8.9) |
| (8.6) |
| (26.7) |
| (5.2) |
| (3.6) |
| (1.9) |
| (1.8) |
| (1.6) |
| (1.0) |
| - |
| (1.5) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.01) |
| 0.00 |
| 11.5 |
| 11.0 |
| 10.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.5 |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.4 |
| - |
| 9.5 |
| 9.4 |
| (23.3) |
| (21.7) |
| (15.6) |
| (13.8) |
| (21.6) |
| (20.2) |
| (19.1) |
| (9.7) |
| (7.1) |
| (4.9) |
| (3.0) |
| (3.6) |
| (3.9) |
| (3.6) |
| (2.0) |
| (1.8) |
| (1.6) |
| (1.0) |
| - |
| (1.5) |
| (0.1) |