| (in millions of USD, except per-share data) | 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 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 144.8 | 148.6 | 159.1 | 143.9 | 143.3 | 147.4 | 151.1 | 144.3 | 136.4 | 141.7 | 58.8 | 165.9 | 148.4 | 178.4 | 137.6 | 132.7 | ||||||||||||||||||||||||
| (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 | 596.5 | 593.8 | 573.4 | 551.5 | 555.5 | 513.7 | 388.5 | 334.2 | 631.6 | 527.5 | 434.0 | 552.7 | 482.8 | 422.4 | 489.0 | 688.1 | 593.0 | 218.7 |
| Cost of Revenue | 332.1 | 323.5 | 318.8 | 312.3 | 299.9 | 269.9 | 216.4 | 199.6 | 385.5 | 425.5 | 362.2 | 363.6 | 315.5 | 290.1 | 329.5 | 465.1 | 426.7 | 224.7 |
| Gross Profit | 264.4 | 270.3 | 254.6 | 239.2 | 255.6 | 243.8 | 172.1 | 134.6 | 246.1 | 102.0 | 71.8 | 189.1 | 167.3 | 132.3 | 159.5 | 223.0 | 166.3 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 34.3 | 30.4 | 31.5 | 32.1 | 27.5 | 22.4 | 17.8 | 17.3 | 46.9 | 39.9 | 44.2 | 52.2 | 52.6 | 46.2 | 44.7 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (173.0) | (26.8) | (51.3) | (61.2) | (24.7) | (31.1) | (36.6) | (47.4) | 31.4 | 14.3 | (17.1) | 16.9 | (2.7) | (16.8) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | 33.2 | 43.7 | 15.7 | - | - | - | - | - | 0.5 | 0.9 | 1.0 | 1.0 | 1.2 | 1.2 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (39.9) | (31.6) | 5.2 | (12.0) | 1.4 | (20.1) | (13.9) | (22.8) | (47.3) | 3.4 | 66.3 | 3.4 | (2.0) | (5.0) | (126.2) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (3.76) | (1.22) | (3.10) | (0.22) | 28.48 | 1.49 | 0.88 | 6.08 | 1.65 | 0.90 | (1.01) | 0.21 | 0.47 | (0.03) | 2.10 | 2.02 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | 34.4 | 39.5 | 24.3 | 29.0 | 34.2 | 28.9 | 7.0 | 68.8 | 42.5 | 11.0 | 42.1 | 20.8 | 7.4 | 23.3 | 96.8 | ||
| 145.5 |
| 139.7 |
| 136.9 |
| 129.1 |
| 129.5 |
| 118.1 |
| (262.5) |
| 220.4 |
| 220.2 |
| 210.5 |
| (247.5) |
| 203.9 |
| 198.4 |
| 179.4 |
| 159.6 |
| 172.4 |
| 157.0 |
| 142.6 |
| 16.5 |
| 181.7 |
| 169.3 |
| 160.0 |
| 31.2 |
| 147.5 |
| Cost of Revenue | 82.8 | 84.9 | 88.2 | 76.2 | 80.6 | 78.6 | 84.3 | 78.8 | 75.7 | 80.0 | 14.7 | 97.9 | 95.2 | 104.5 | 79.5 | 73.1 | 74.7 | 72.6 | 70.8 | 66.7 | 71.6 | 60.8 | (166.6) | 127.6 | 129.9 | 125.5 | (146.0) | 120.4 | 117.9 | 107.3 | 14.1 | 134.3 | 123.0 | 114.1 | 107.5 | 110.1 | 104.8 | 103.0 | 101.0 | 93.4 |
| Gross Profit | 62.0 | 63.7 | 70.9 | 67.8 | 62.8 | 68.8 | 66.7 | 65.5 | 60.7 | 61.7 | 44.1 | 68.0 | 53.2 | 73.9 | 58.1 | 59.6 | 70.8 | 67.0 | 66.1 | 62.4 | 57.9 | 57.3 | (95.9) | 92.8 | 90.3 | 85.0 | (101.5) | 83.5 | 80.5 | 72.1 | 145.6 | 38.1 | 33.9 | 28.5 | (91.0) | 71.6 | 64.5 | 56.9 | (69.7) | 54.2 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 9.4 | 9.2 | 9.0 | 6.7 | 7.6 | 7.1 | 9.6 | 6.9 | 7.7 | 7.3 | 7.1 | 9.0 | 8.5 | 7.5 | 7.6 | 6.5 | 6.9 | 6.5 | 6.6 | 5.5 | 5.2 | 5.1 | (25.9) | 14.0 | 15.3 | 14.4 | (24.2) | 14.2 | 14.1 | 13.1 | 12.1 | 12.0 | 11.3 | 11.4 | 5.7 | 12.0 | 11.3 | 10.8 | 5.0 | 12.8 |
| Selling General & Administrative | 67.9 | 60.6 | 60.8 | 61.0 | 69.8 | 70.0 | 60.0 | 64.0 | 69.1 | 69.9 | 22.4 | 75.5 | 73.3 | 92.6 | 64.7 | 58.1 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | 13.6 | - | - | - | 18.1 | - | - | - | 21.9 | - | - | - | 20.2 | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 5.6 | 5.4 | 6.0 | 6.2 | 6.1 | 6.1 | 7.0 | 7.2 | 7.2 | 7.2 | (4.0) | 12.2 | 12.4 | 11.5 | 8.8 | 7.6 | 7.9 | |||||||||||||||||||||||
| Other Operating Expenses | (0.1) | (0.1) | - | - | 0.1 | (0.0) | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 227.8 | 70.9 | 70.2 | 68.5 | 81.0 | 77.5 | 70.5 | 72.6 | 84.9 | 78.0 | 48.9 | 83.8 | 66.2 | 101.5 | 72.7 | 64.7 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (165.8) | (7.2) | 0.8 | (0.7) | (18.2) | (8.7) | (3.7) | (7.1) | (24.2) | (16.2) | (4.7) | (15.8) | (13.0) | (27.7) | (14.6) | (5.1) | (4.7) | (0.3) | (21.2) | (0.9) | (9.3) | 0.4 | (80.9) | 19.1 | 14.6 | 10.7 | (82.9) | 16.4 | 13.7 | 5.3 | 3.6 | 12.5 | 10.3 | 4.9 | (32.4) | 18.8 | 14.8 | 13.2 | (10.9) | 8.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | 4.3 | - | - | - | 10.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.5 | 2.1 | 1.6 | 0.5 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 4.1 | 0.1 | (0.6) | (0.8) | 1.2 | 1.2 | (0.6) | (0.4) | (0.3) | 0.5 | (1.6) | 0.8 | (2.7) | 1.1 | 0.7 | 0.6 | (1.2) | |||||||||||||||||||||||
| Pre-Tax Income | (157.3) | (2.1) | 5.2 | 3.4 | (12.5) | (3.2) | 1.2 | 0.4 | (15.0) | (5.8) | 4.8 | (3.7) | (5.3) | (15.9) | (3.4) | 0.3 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.3) | 3.1 | (45.5) | 2.8 | 7.2 | 3.9 | 2.0 | 0.6 | 1.2 | 1.4 | (2.9) | (1.2) | (3.3) | (4.6) | 1.9 | 7.3 | (3.2) | (4.7) | (15.5) | (0.8) | (2.3) | (1.6) | (19.5) | 5.1 | 3.4 | (3.0) | (23.2) | 7.3 | (1.0) | (5.8) | 2.6 | 5.4 | (54.5) | (0.7) | (6.5) | 3.7 | 3.4 | 2.8 | (8.8) | 0.2 |
| Net Income From Continuing Ops | (157.0) | (5.2) | 49.0 | 0.7 | (18.2) | (7.1) | (0.8) | (0.2) | (16.2) | (7.2) | 2.8 | (2.5) | (2.0) | (11.2) | (5.3) | (7.0) | (1.8) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | (10.2) | (0.5) | (53.5) | (22.3) | (3.9) | - | (6.4) | (120.7) | - | - | 1.0 | (2.9) | - | (15.5) | (2.6) | 2,121.7 | |||||||||||||||||||||||
| Net Income | (160.8) | (15.4) | 55.7 | (52.8) | (47.7) | (11.0) | (5.7) | (6.6) | (136.9) | (15.7) | 3.4 | (1.5) | (4.9) | (11.2) | (20.8) | (9.6) | 2,119.9 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (160.8) | (15.4) | 55.7 | (52.8) | (47.7) | (11.0) | (5.7) | (6.6) | (136.9) | (15.7) | 3.0 | (1.5) | (4.9) | (11.2) | (20.8) | (9.6) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (160.8) | (15.4) | 55.7 | (52.8) | (47.7) | (11.0) | (5.7) | (6.6) | (136.9) | (15.7) | 3.0 | (1.5) | (4.9) | (11.2) | (20.8) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (3.49) | (0.34) | - | (1.15) | (1.04) | (0.25) | - | (0.12) | (2.47) | (0.28) | - | (0.02) | (0.07) | (0.15) | - | (0.13) | 28.28 | 0.58 | - | 0.53 | 0.32 | 0.35 | - | 0.19 | 0.12 | 0.18 | - | 0.10 | 0.05 | 0.20 | - | 0.32 | 0.95 | 0.23 | - | 0.25 | 0.20 | 0.20 | - | 0.12 |
| EPS Diluted | (3.49) | (0.34) | - | (1.15) | (1.04) | (0.25) | - | (0.12) | (2.47) | (0.28) | - | (0.02) | (0.07) | (0.15) | - | (0.13) | 28.28 | 0.58 | ||||||||||||||||||||||
| Shares Basic | 46.1 | 45.9 | - | 45.8 | 45.7 | 45.6 | - | 53.0 | 55.4 | 56.7 | - | 63.4 | 69.1 | 72.5 | - | 75.0 | 75.0 | 74.6 | ||||||||||||||||||||||
| Shares Diluted | 46.1 | 45.9 | - | 45.8 | 45.7 | 45.6 | - | 53.0 | 55.4 | 56.7 | - | 63.4 | 69.1 | 72.5 | - | 75.0 | 75.0 | 74.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | 6.4 | - | - | - | 9.4 | - | - | - | 5.6 | - | - | - | (7.5) | - | - | - | 12.6 | - | - | - | 16.1 | - | - | - | 27.1 | - | - | - | 17.2 | - | - | - | 13.4 | - | - | - | 19.9 | - | - |
| EBIT | (165.8) | (7.2) | 0.8 | (0.7) | (18.2) | (8.7) | (3.7) | (7.1) | (24.2) | (16.2) | (4.7) | (15.8) | (13.0) | (27.7) | (14.6) | (5.1) | (4.7) | (0.3) | (21.2) | |||||||||||||||||||||
| (6.0) |
| 39.8 |
| 31.2 |
| 31.6 |
| Selling General & Administrative | 250.3 | 261.6 | 263.0 | 263.7 | 251.5 | 252.1 | 190.3 | 163.3 | 167.0 | 141.5 | 119.3 | 115.3 | 111.1 | 96.5 | 98.0 | 102.5 | 85.6 | 91.2 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 61.2 | 90.7 | 85.6 | 53.7 | 65.3 | 65.5 | 54.5 | 37.4 | 28.1 | 28.0 | 25.2 | 23.5 | 24.2 | 21.6 | 17.2 | 18.4 | 25.9 |
| Amortization of Intangibles | 23.2 | 24.4 | 28.6 | 32.1 | 32.3 | 37.4 | 35.4 | 27.3 | 24.2 | 17.1 | 14.8 | 12.9 | 10.6 | 9.8 | 6.7 | 4.6 | 3.9 | 10.2 |
| Other Operating Expenses | - | 0.0 | (0.1) | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 437.4 | 297.1 | 305.9 | 300.5 | 280.3 | 274.9 | 208.7 | 182.0 | 214.7 | 184.6 | 173.7 | 172.2 | 170.0 | 149.1 | 157.8 | 143.4 | 119.3 | 222.0 |
| 1.6 |
| 79.6 |
| 47.0 |
| (228.0) |
| 1.1 |
| 2.7 |
| Interest Expense | - | - | - | - | 4.6 | 2.0 | 2.9 | 22.3 | 9.5 | 0.4 | 0.2 | 0.4 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.5 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | (0.5) | (1.1) | (0.2) | 1.2 | 2.4 | 2.1 | 4.8 | 1.1 | (0.2) |
| Other Non-Operating Income | 2.7 | 0.9 | (0.7) | (2.3) | (0.9) | (16.5) | (1.6) | (1.4) | (3.3) | (1.7) | (1.4) | 0.4 | 0.3 | 1.2 | 0.7 | 1.9 | 0.4 | 0.0 |
| Pre-Tax Income | (150.8) | (7.1) | (19.1) | (20.0) | (9.9) | (49.0) | (40.3) | (84.0) | 20.5 | 14.5 | (18.1) | 17.8 | (1.7) | (14.5) | 3.5 | 127.6 | 56.1 | (226.9) |
| 2.0 |
| (2.7) |
| 0.6 |
| Net Income From Continuing Ops | (112.5) | 24.5 | (24.4) | (12.9) | (11.3) | (28.9) | (26.4) | (61.1) | 67.7 | 10.7 | (85.5) | 14.2 | 1.5 | (7.1) | 131.8 | 130.4 | 59.9 | (227.8) |
| Net Income From Discontinued Ops | - | (80.2) | (140.5) | (6.6) | 2,144.1 | 139.6 | 91.2 | 498.5 | 48.7 | 51.9 | 16.0 | 0.0 | 30.0 | 5.0 | 5.0 | - | - | - |
| Net Income | (173.3) | (55.8) | (164.9) | (14.3) | 2,132.9 | 110.7 | 64.9 | 437.4 | 116.5 | 62.6 | (69.5) | 14.2 | 31.5 | (2.2) | 136.8 | 130.4 | 59.9 | (227.8) |
| Net Income Attributable To Parent | (173.3) | (55.8) | (164.9) | (14.6) | 2,132.9 | 110.7 | 64.9 | 437.4 | 116.6 | 62.6 | (69.5) | 14.2 | 31.4 | (2.2) | 136.8 | 130.4 | 59.8 | (227.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | 0.1 | - | 0.0 | 0.0 | 0.2 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (173.3) | (55.8) | (164.9) | (14.6) | 2,132.9 | 110.7 | 64.9 | 437.4 | 116.6 | 62.6 | (69.5) | 14.2 | 31.4 | (2.2) | 136.8 | 130.4 | 59.8 | (227.9) |
| 0.94 |
| (3.62) |
| EPS Diluted | (3.76) | (1.22) | (3.10) | (0.22) | 28.48 | 1.49 | 0.88 | 6.04 | 1.64 | 0.89 | (1.01) | 0.21 | 0.46 | (0.03) | 2.08 | 2.01 | 0.93 | (3.62) |
| Shares Basic | 46.1 | 45.7 | 53.2 | 66.3 | 74.9 | 74.2 | 73.6 | 72.0 | 70.5 | 69.6 | 68.5 | 67.4 | 66.6 | 65.9 | 65.1 | 64.5 | 63.8 | 62.9 |
| Shares Diluted | 46.1 | 45.9 | 53.2 | 66.3 | 74.9 | 74.5 | 73.9 | 72.4 | 70.9 | 70.5 | 68.5 | 68.5 | 67.6 | 65.9 | 65.7 | 65.0 | 64.2 | 62.9 |
| 65.4 |
| (202.2) |
| EBIT | (173.0) | (26.8) | (51.3) | (61.2) | (24.7) | (31.1) | (36.6) | (47.4) | 31.4 | 14.3 | (17.1) | 16.9 | (2.7) | (16.8) | 1.6 | 79.6 | 47.0 | (228.0) |
| 67.9 |
| 60.7 |
| 80.5 |
| 57.8 |
| 61.9 |
| 51.9 |
| 11.4 |
| 59.7 |
| 59.8 |
| 59.3 |
| 4.8 |
| 52.6 |
| 52.4 |
| 53.5 |
| 46.3 |
| 42.1 |
| 40.7 |
| 37.9 |
| 32.1 |
| 40.0 |
| 37.5 |
| 32.0 |
| 20.6 |
| 31.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.9 |
| - |
| - |
| - |
| 15.7 |
| - |
| - |
| - |
| 16.5 |
| - |
| - |
| - |
| 11.8 |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| 6.8 |
| - |
| - |
| 8.0 |
| 9.5 |
| 9.6 |
| 9.4 |
| 8.9 |
| - |
| - |
| - |
| 10.6 |
| - |
| - |
| - |
| 7.8 |
| - |
| - |
| - |
| 5.5 |
| 4.3 |
| 4.3 |
| 4.4 |
| 4.1 |
| 3.7 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.5 |
| 67.4 |
| 87.4 |
| 63.3 |
| 67.2 |
| 57.0 |
| (15.0) |
| 73.7 |
| 75.7 |
| 74.3 |
| (18.6) |
| 67.1 |
| 66.8 |
| 66.7 |
| 59.0 |
| 54.3 |
| 52.1 |
| 49.3 |
| 38.3 |
| 52.8 |
| 49.7 |
| 43.8 |
| 26.1 |
| 45.7 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.9 |
| 8.0 |
| 8.0 |
| 5.3 |
| 2.7 |
| 2.5 |
| 2.2 |
| 2.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.4 |
| 2.2 |
| (7.7) |
| 2.5 |
| 2.8 |
| 1.9 |
| (2.3) |
| 0.4 |
| (1.1) |
| (16.2) |
| (1.7) |
| 0.1 |
| 1.3 |
| (0.3) |
| 0.5 |
| (1.4) |
| (0.4) |
| (0.3) |
| (0.3) |
| (0.8) |
| (0.0) |
| (0.3) |
| (0.6) |
| (0.5) |
| (1.9) |
| (0.9) |
| (0.3) |
| (0.3) |
| (0.3) |
| (1.1) |
| (0.1) |
| (5.0) |
| (1.8) |
| (37.9) |
| (2.6) |
| (9.6) |
| 1.2 |
| (81.9) |
| 18.8 |
| 12.6 |
| 10.2 |
| (88.7) |
| 8.2 |
| (3.9) |
| 0.4 |
| 1.4 |
| 10.2 |
| 8.0 |
| 1.0 |
| (33.4) |
| 18.5 |
| 14.6 |
| 14.7 |
| (11.9) |
| 8.4 |
| 2.9 |
| (22.4) |
| (1.8) |
| (7.3) |
| 2.7 |
| (62.4) |
| 13.7 |
| 9.2 |
| 13.2 |
| (65.5) |
| 0.9 |
| (2.8) |
| 6.3 |
| (1.2) |
| 4.8 |
| 62.5 |
| 1.6 |
| (34.5) |
| 17.4 |
| 14.0 |
| 13.9 |
| (5.4) |
| 8.6 |
| 40.5 |
| 44.2 |
| 41.0 |
| 31.1 |
| 23.3 |
| - |
| - |
| (0.1) |
| (0.1) |
| 477.8 |
| 6.3 |
| 6.3 |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.3 |
| 21.8 |
| 39.2 |
| 23.7 |
| 26.0 |
| 29.0 |
| 13.7 |
| 9.1 |
| 13.1 |
| 412.3 |
| 7.3 |
| 3.4 |
| 14.4 |
| 10.4 |
| 22.6 |
| 67.0 |
| 16.5 |
| 17.4 |
| 17.4 |
| 14.0 |
| 13.9 |
| 10.5 |
| 8.6 |
| 2,119.9 |
| 43.3 |
| 21.8 |
| 39.2 |
| 23.7 |
| 26.0 |
| 29.0 |
| 13.7 |
| 9.1 |
| 13.1 |
| 412.3 |
| 7.3 |
| 3.4 |
| 14.4 |
| 10.4 |
| 22.7 |
| 67.0 |
| 16.5 |
| 17.4 |
| 17.4 |
| 14.0 |
| 13.9 |
| 10.5 |
| 8.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.6) |
| 2,119.9 |
| 43.3 |
| 21.8 |
| 39.2 |
| 23.7 |
| 26.0 |
| 29.0 |
| 13.7 |
| 9.1 |
| 13.1 |
| 412.3 |
| 7.3 |
| 3.4 |
| 14.4 |
| 10.4 |
| 22.7 |
| 67.0 |
| 16.5 |
| 17.4 |
| 17.4 |
| 14.0 |
| 13.9 |
| 10.5 |
| 8.6 |
| - |
| 0.53 |
| 0.32 |
| 0.35 |
| - |
| 0.19 |
| 0.12 |
| 0.18 |
| - |
| 0.10 |
| 0.05 |
| 0.20 |
| - |
| 0.32 |
| 0.95 |
| 0.23 |
| - |
| 0.25 |
| 0.20 |
| 0.20 |
| - |
| 0.12 |
| - |
| 74.3 |
| 74.3 |
| 74.0 |
| - |
| 73.8 |
| 73.7 |
| 73.0 |
| - |
| 72.2 |
| 72.1 |
| 71.5 |
| - |
| 70.6 |
| 70.2 |
| 70.2 |
| - |
| 69.7 |
| 69.6 |
| 69.2 |
| - |
| 68.6 |
| - |
| 74.3 |
| 74.3 |
| 74.3 |
| - |
| 73.9 |
| 73.8 |
| 73.6 |
| - |
| 72.5 |
| 72.3 |
| 72.2 |
| - |
| 71.0 |
| 70.6 |
| 70.9 |
| - |
| 70.4 |
| 70.1 |
| 69.9 |
| - |
| 69.2 |
| (0.9) |
| (9.3) |
| 0.4 |
| (80.9) |
| 19.1 |
| 14.6 |
| 10.7 |
| (82.9) |
| 16.4 |
| 13.7 |
| 5.3 |
| 3.6 |
| 12.5 |
| 10.3 |
| 4.9 |
| (32.4) |
| 18.8 |
| 14.8 |
| 13.2 |
| (10.9) |
| 8.5 |