| (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 | - | - | - | - | - | - | 89.3 | 104.1 | 111.8 | 73.8 | 52.5 | 45.5 | 42.5 | 27.8 | 26.2 | 31.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2028 | FY2027 | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | - | - | - | - | 766.3 | 379.0 | 168.4 | 131.5 | 39.3 | 10.0 | 4.5 | 0.6 | 0.4 | 0.1 | - | 0.0 | 0.0 | 0.0 | 0.0 | |
| Cost of Revenue | 364.7 | - | - | - | 343.1 | 165.5 | 93.6 | 41.2 | 5.3 | 7.9 | 3.9 | 0.4 | 0.3 | 0.0 | - | 0.0 | - | - | ||
| Gross Profit | - | - | - | - | 423.2 | 213.5 | 74.8 | 90.3 | 34.0 | 2.1 | 0.7 | 0.2 | 0.2 | 0.1 | - | 0.0 | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | (415.2) | - | - | - | 318.9 | (149.0) | (131.0) | (37.9) | (11.9) | (15.1) | (16.6) | (7.1) | (13.4) | (2.5) | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 68.2 | - | - | - | 39.1 | 3.3 | 2.4 | 0.0 | 0.0 | - | - | - | (13.4) | (1.1) | 0.2 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | (2.00) | - | - | - | - | - | (1.30) | - | - | - | (6.25) | (13.62) | (0.42) | (0.11) | (0.18) | 0.00 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 10.2 | - | - | - | 667.3 | 5.6 | (10.3) | 11.2 | (2.6) | (12.3) | (14.7) | (6.2) | (11.1) | (2.0) | (3.5) | (0.1) | ||||
| 37.2 |
| 37.1 |
| 19.9 |
| 9.1 |
| 8.1 |
| 2.3 |
| 2.0 |
| 3.4 |
| 3.7 |
| 1.0 |
| - |
| 1.2 |
| 0.7 |
| 0.3 |
| - |
| 0.3 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| - |
| - |
| Cost of Revenue | 81.7 | 95.6 | 97.3 | 90.1 | 85.4 | 70.3 | 57.1 | 45.2 | 34.3 | 28.9 | 30.4 | 20.7 | 22.1 | 20.4 | 16.6 | 10.3 | 8.7 | 5.6 | 1.2 | 1.1 | 1.5 | 1.3 | 1.3 | 2.9 | 2.9 | 0.9 | - | 1.0 | 0.6 | 0.2 | - | 0.3 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | - | - |
| Gross Profit | - | - | - | - | - | - | 32.1 | 58.9 | 77.5 | 44.9 | 22.1 | 24.8 | 20.5 | 7.4 | 9.5 | 20.7 | 28.5 | 31.5 | 18.6 | 7.9 | 6.6 | 0.9 | 0.7 | 0.6 | 0.7 | 0.1 | - | 0.2 | 0.1 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | - | 0.0 | (0.1) | 0.1 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 16.1 | 15.4 | 14.3 | 16.6 | 11.7 | 10.1 | 10.1 | 8.2 | 6.8 | 5.0 | 7.7 | 5.1 | 4.3 | 3.7 | 3.7 | 2.1 | 2.8 | |||||||||||||||||||||||
| Depreciation & Amortization | 115.9 | 106.3 | 108.3 | 94.9 | 78.9 | 66.2 | 51.8 | 40.7 | 32.2 | 29.8 | 58.2 | 21.9 | 21.3 | 19.3 | 16.4 | 14.8 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | 0.9 | - | - | - | 1.1 | - | - | - | 0.5 | - | - | - | 0.5 | (0.7) | 0.5 | 1.2 | |||||||||||||||||||||||
| Other Operating Expenses | (42.6) | (93.6) | 13.1 | 29.3 | (3.8) | 46.0 | 3.3 | 3.3 | 1.2 | (1.2) | 0.6 | 1.5 | (0.7) | (1.6) | (0.5) | (1.3) | (0.8) | |||||||||||||||||||||||
| Total Operating Expenses | 482.1 | 497.7 | 222.8 | (47.5) | 319.7 | (47.7) | 154.9 | 353.2 | (25.3) | 45.3 | 121.6 | 61.1 | 60.0 | 56.7 | 66.8 | 46.3 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (345.7) | (316.6) | 0.8 | 246.2 | (138.0) | 210.0 | (65.6) | (249.1) | 137.1 | 28.5 | (69.1) | (15.6) | (17.5) | (28.9) | (40.7) | (15.3) | 2.8 | 15.3 | 8.7 | (12.0) | (2.5) | (6.2) | (7.7) | (2.1) | (2.3) | (3.0) | - | (2.5) | (2.6) | (1.7) | - | (1.1) | (1.0) | (1.0) | (10.1) | (1.4) | (1.1) | (0.8) | (2.1) | (0.1) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 2.1 | 3.7 | 5.1 | 3.5 | 1.3 | 1.6 | 0.9 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.8 | 0.9 | 0.7 | 0.3 | 0.0 | 0.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | (378.3) | (378.7) | - | - | (138.8) | 246.8 | (62.2) | (236.2) | 126.7 | 25.9 | (70.9) | (14.1) | (18.2) | (30.5) | (41.2) | (16.6) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 9.9 | 31.4 | 8.7 | 18.1 | 3.0 | 9.2 | (0.2) | (9.5) | 11.6 | 1.4 | 2.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (408.3) | (378.7) | (1.3) | 251.8 | (138.8) | 241.7 | (62.2) | (236.2) | 123.9 | 25.3 | (76.4) | (14.2) | (18.5) | (29.0) | (42.3) | (29.3) | (0.2) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | (5.5) | (0.1) | (0.3) | 1.5 | (1.1) | (12.7) | (2.2) | |||||||||||||||||||||||
| Net Income | (408.3) | (378.7) | (4.5) | 251.6 | (135.8) | 241.7 | (62.1) | (236.2) | 123.9 | 25.4 | (76.4) | (14.2) | (18.4) | (29.0) | (42.3) | (29.3) | (0.2) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (378.3) | (378.7) | (0.9) | 257.4 | (138.8) | 246.8 | (62.2) | (236.2) | 126.7 | 25.9 | (76.4) | (14.2) | (18.5) | (29.0) | (42.3) | (29.3) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 30.0 | 0.0 | 0.4 | 5.6 | 0.0 | 5.1 | 0.0 | 0.0 | 2.8 | 0.6 | - | 0.0 | - | - | - | - | 0.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (408.3) | (378.7) | (1.3) | 251.8 | (138.8) | 241.7 | (62.2) | (236.2) | 123.9 | 25.3 | (76.4) | (14.2) | (18.5) | (29.0) | (42.3) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.00 | 0.35 | - | (0.49) | (0.28) | (0.32) | - | (0.77) | (1.13) | (0.40) | - | (0.09) | (1.88) | (0.63) | - | (0.18) | (0.03) | (0.03) | - | (0.04) | (0.04) | (0.03) | - | (0.01) |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.00 | 0.35 | ||||||||||||||||||||||
| Shares Basic | 267.8 | 281.5 | - | 281.0 | 280.9 | 284.5 | - | 228.6 | 209.3 | 178.8 | - | 114.8 | 80.5 | 66.4 | - | 41.3 | 41.3 | 40.3 | ||||||||||||||||||||||
| Shares Diluted | 267.8 | 281.5 | - | 325.6 | 280.9 | 291.9 | - | 228.6 | 212.1 | 180.8 | - | 114.8 | 80.5 | 66.4 | - | 41.3 | 41.4 | 40.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (229.8) | (210.2) | 109.2 | 341.0 | (59.1) | 276.2 | (13.7) | (208.4) | 169.3 | 58.4 | (10.9) | 6.3 | 3.9 | (9.6) | (24.3) | (0.5) | 13.3 | 22.7 | 12.7 | (9.9) | (0.4) | (5.1) | (7.0) | (1.4) | (1.6) | (2.4) | - | (1.9) | (2.1) | (1.6) | - | (0.8) | (0.8) | (0.8) | (9.6) | (0.6) | (0.6) | (0.3) | (1.6) | (0.1) |
| EBIT | (345.7) | (316.6) | 0.8 | 246.2 | (138.0) | 210.0 | (65.6) | (249.1) | 137.1 | 28.5 | (69.1) | (15.6) | (17.5) | (28.9) | (40.7) | (15.3) | 2.8 | 15.3 | 8.7 | |||||||||||||||||||||
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 62.4 | - | - | - | 52.6 | 30.2 | 20.8 | 10.4 | 5.7 | 1.1 | 0.9 | 0.3 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Depreciation & Amortization | 425.4 | - | - | - | 348.3 | 154.6 | 120.7 | 49.0 | 9.3 | 2.8 | 1.9 | 0.9 | 2.3 | 0.6 | 0.0 | 0.0 | - | - | - | - |
| Amortization of Intangibles | - | 0.0 | 0.1 | 0.4 | 4.2 | 2.1 | 2.1 | 2.0 | 1.6 | 2.8 | 1.9 | 0.8 | 0.7 | 0.1 | 0.0 | 0.0 | - | - | - | - |
| Other Operating Expenses | (93.7) | - | - | - | 84.6 | 6.6 | (0.3) | (2.2) | 3.7 | (8.2) | - | - | - | - | - | - | - | (0.0) | (0.0) | - |
| Total Operating Expenses | 1,155.1 | - | - | - | 447.4 | 528.0 | 299.5 | 169.4 | 51.2 | 17.3 | 17.3 | 7.3 | 13.5 | 2.6 | 3.5 | 0.1 | 0.0 | - | - | - |
| (3.5) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| Interest Expense | 14.3 | - | - | - | 11.3 | 2.5 | 3.0 | 1.1 | 0.1 | 10.8 | 9.5 | 0.9 | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | (0.0) | (0.0) | 0.0 |
| Pre-Tax Income | - | - | - | - | 364.5 | (145.8) | (133.7) | (40.1) | (8.2) | - | - | - | - | - | - | - | - | - | (0.0) | (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| Net Income From Continuing Ops | (536.6) | - | - | - | 353.3 | (149.2) | (138.1) | (57.7) | (22.0) | (23.3) | (16.6) | (47.0) | (13.5) | (2.5) | (3.5) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | 0.0 | 0.0 | (4.4) | (17.2) | (13.6) | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (540.0) | - | - | - | 352.9 | (149.0) | (138.0) | (57.5) | (22.0) | (23.3) | (26.1) | (47.0) | (13.5) | (2.5) | (3.5) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) |
| Net Income Attributable To Parent | (500.6) | - | - | - | 364.5 | (145.8) | (138.1) | (57.3) | (21.8) | (23.3) | (26.1) | (47.0) | (13.5) | (2.5) | (3.5) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 36.0 | - | - | - | 11.1 | 3.4 | 0.0 | 0.3 | 0.2 | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (536.6) | - | - | - | 353.3 | (149.2) | (138.1) | (57.7) | (22.0) | (23.3) | (26.1) | (47.0) | (13.5) | (2.5) | (3.5) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) |
| - |
| - |
| - |
| - |
| EPS Diluted | (2.00) | - | - | - | - | - | (1.30) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 267.8 | - | - | - | 282.2 | 216.9 | 102.7 | 42.6 | 29.4 | 9.6 | 4.2 | 3.5 | 32.2 | 22.5 | 19.2 | 10.7 | - | - | - | - |
| Shares Diluted | 267.8 | - | - | - | 317.8 | 216.9 | 102.7 | 42.6 | 29.4 | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| EBIT | (415.2) | - | - | - | 318.9 | (149.0) | (131.0) | (37.9) | (11.9) | (15.1) | (16.6) | (7.1) | (13.4) | (2.5) | (3.5) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 2.3 |
| 1.2 |
| 1.2 |
| 1.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| - |
| 0.2 |
| 0.2 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 10.5 |
| 7.4 |
| 4.0 |
| 2.1 |
| 2.1 |
| 1.1 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.9 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.0 |
| 1.0 |
| (1.2) |
| 0.5 |
| 1.4 |
| 0.8 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| 0.3 |
| (3.1) |
| (2.1) |
| 9.9 |
| (1.0) |
| - |
| (6.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.4 |
| 21.8 |
| 12.4 |
| 21.0 |
| 10.6 |
| 7.1 |
| 8.5 |
| 2.7 |
| 3.0 |
| 3.1 |
| - |
| 2.7 |
| 2.7 |
| 1.8 |
| - |
| 1.1 |
| 1.1 |
| 1.1 |
| 10.1 |
| 1.5 |
| 1.1 |
| 0.8 |
| 2.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 1.9 |
| 1.6 |
| - |
| 1.5 |
| 5.2 |
| 0.5 |
| - |
| 0.4 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 15.6 |
| - |
| (14.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.2 |
| (5.4) |
| (16.7) |
| 7.2 |
| (7.2) |
| (12.4) |
| (2.1) |
| (5.8) |
| (3.0) |
| (13.6) |
| (2.5) |
| (7.8) |
| (2.3) |
| (38.5) |
| (6.2) |
| (1.3) |
| (1.1) |
| (10.1) |
| (1.4) |
| (1.2) |
| (0.8) |
| (2.1) |
| (0.1) |
| (1.2) |
| - |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.2 |
| (5.4) |
| (16.7) |
| 7.2 |
| (7.2) |
| (7.1) |
| (8.6) |
| (5.8) |
| (1.9) |
| (12.1) |
| (4.0) |
| (7.8) |
| (2.3) |
| (38.5) |
| (6.2) |
| (1.3) |
| (1.1) |
| (10.1) |
| (1.4) |
| (1.2) |
| (0.8) |
| (2.1) |
| (0.1) |
| (0.2) |
| 14.5 |
| (5.4) |
| (16.7) |
| 7.4 |
| (7.2) |
| (7.1) |
| (8.6) |
| (5.8) |
| (1.9) |
| (12.1) |
| (4.0) |
| (7.8) |
| (2.3) |
| (38.5) |
| (6.2) |
| (1.3) |
| (1.1) |
| (10.1) |
| (1.4) |
| (1.2) |
| (0.8) |
| (2.1) |
| (0.1) |
| - |
| (16.7) |
| 7.2 |
| - |
| - |
| (8.6) |
| (5.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (29.3) |
| (0.2) |
| 14.2 |
| (5.4) |
| (16.7) |
| 7.2 |
| (7.2) |
| (7.1) |
| (8.6) |
| (5.8) |
| (1.9) |
| (12.1) |
| (4.0) |
| (7.8) |
| (2.3) |
| (38.5) |
| (6.2) |
| (1.3) |
| (1.1) |
| (10.1) |
| (1.4) |
| (1.2) |
| (0.8) |
| (2.1) |
| (0.1) |
| - |
| (0.49) |
| (0.22) |
| (0.32) |
| - |
| (0.77) |
| (1.13) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.0 |
| 25.9 |
| 22.1 |
| - |
| 11.1 |
| 5.1 |
| 4.8 |
| - |
| 4.4 |
| 4.1 |
| 3.7 |
| - |
| 34.9 |
| 33.8 |
| 33.5 |
| - |
| 32.7 |
| 32.6 |
| 29.7 |
| - |
| 21.1 |
| - |
| 34.0 |
| 32.7 |
| 22.1 |
| - |
| 11.1 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.0) |
| (2.5) |
| (6.2) |
| (7.7) |
| (2.1) |
| (2.3) |
| (3.0) |
| - |
| (2.5) |
| (2.6) |
| (1.7) |
| - |
| (1.1) |
| (1.0) |
| (1.0) |
| (10.1) |
| (1.4) |
| (1.1) |
| (0.8) |
| (2.1) |
| (0.1) |