| (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 | 16.0 | 16.1 | 17.6 | 16.4 | 13.1 | 15.1 | 14.6 | 14.9 | 13.0 | 19.9 | 34.8 | 17.4 | 12.4 | 16.4 | 16.5 | 18.9 | ||||||||||||||||||||||||
| (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 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 66.2 | 63.3 | 57.7 | 84.5 | 75.7 | 68.8 | 45.6 | 36.6 | 26.9 | 17.2 | 16.5 | 0.9 | 0.0 | 0.0 | - | - | - | - | - | |
| Cost of Revenue | 22.4 | 20.9 | 20.9 | 22.9 | 30.8 | 32.1 | 14.6 | 10.5 | 6.1 | 3.7 | 0.8 | 0.0 | - | - | - | - | - | - | ||
| Gross Profit | 43.8 | 42.3 | 36.8 | 61.6 | 45.0 | 36.7 | 31.0 | 26.1 | 20.8 | 13.6 | 15.7 | 0.9 | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | 106.1 | 134.9 | 128.9 | 64.1 | 81.3 | 87.4 | 48.3 | 35.1 | 29.8 | 10.2 | 25.7 | 17.5 | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | (55.6) | (70.2) | (110.4) | (142.3) | (203.6) | (188.5) | (94.3) | (110.8) | (120.0) | (89.8) | (65.7) | (50.5) | (20.7) | (35.8) | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | 2.6 | 2.5 | 2.7 | 3.0 | 1.4 | 0.6 | 1.5 | 2.6 | 1.1 | 0.8 | 0.3 | 0.2 | 0.7 | 0.5 | 0.2 | 0.2 | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 4.5 | (0.6) | 0.3 | 0.5 | 0.4 | 0.5 | 0.5 | 0.0 | 0.0 | 1.5 | 0.0 | 0.0 | - | - | - | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 3.78 | (0.07) | (2.69) | (8.47) | (15.97) | (0.79) | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | (55.3) | (69.8) | (109.3) | (140.1) | (200.5) | (185.9) | (92.0) | (108.9) | (118.6) | (88.6) | (64.8) | (50.5) | (20.6) | (35.8) | (27.2) | (35.0) | ||||
| 23.9 |
| 18.3 |
| 21.1 |
| 17.8 |
| 11.6 |
| 13.7 |
| 9.5 |
| 9.5 |
| 12.9 |
| 11.1 |
| 9.8 |
| 9.3 |
| 6.5 |
| 9.0 |
| 5.2 |
| 6.8 |
| 5.9 |
| (125.0) |
| 46.9 |
| 50.7 |
| 44.7 |
| 12.6 |
| 1.0 |
| 2.2 |
| Cost of Revenue | 6.2 | 5.4 | 5.8 | 4.9 | 4.8 | 4.7 | 4.5 | 5.7 | 6.0 | 2.2 | 6.4 | 7.8 | 6.4 | 7.7 | 7.2 | 7.6 | 8.2 | 9.5 | 11.2 | 7.5 | 3.9 | 4.3 | 3.4 | 3.1 | 3.8 | 3.6 | 2.7 | 2.4 | 1.9 | 1.6 | 1.4 | 1.7 | 1.5 | 1.8 | 0.5 | 0.9 | 0.5 | - | 0.0 | 0.3 |
| Gross Profit | 9.8 | 10.6 | 11.9 | 11.5 | 8.3 | 10.4 | 10.2 | 9.2 | 7.0 | 17.7 | 28.3 | 9.6 | 6.0 | 8.7 | 9.3 | 11.3 | 15.7 | 8.8 | 9.9 | 10.4 | 7.7 | 9.5 | 6.1 | 6.3 | 9.1 | 7.6 | 7.1 | 6.9 | 4.6 | 7.4 | 3.8 | 5.1 | 4.4 | (126.8) | 46.4 | 49.8 | 44.2 | - | 0.9 | 1.9 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | 9.4 | 12.7 | 24.8 | 14.1 | 20.3 | 32.1 | 39.5 | 35.1 | 29.9 | 33.1 | 36.7 | 46.8 | 28.1 | 33.8 | 20.2 | 18.0 | 13.8 | 17.3 | 15.1 | - | - | - | 23.3 | - | - | - | 25.0 | - | - | - | 8.4 | 13.7 | 7.3 | 6.3 |
| Selling General & Administrative | 15.9 | 14.6 | 17.4 | 38.8 | 25.7 | 27.0 | 22.0 | 20.8 | 17.9 | 19.5 | 21.7 | 24.4 | 25.3 | 28.2 | 30.1 | 29.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.4 | 0.4 | 0.2 | 0.4 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | ||||||||||||||||||||||||
| Amortization of Intangibles | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 0.8 | 0.8 | 0.8 | - | - | - | 1.1 | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 23.8 | 20.7 | 24.4 | 52.9 | 35.5 | 39.1 | 36.7 | 42.7 | 49.6 | 39.6 | 48.5 | 67.5 | 71.3 | 71.0 | 67.3 | 69.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (7.7) | (4.6) | (6.8) | (36.5) | (22.3) | (23.9) | (22.1) | (27.8) | (36.6) | (19.6) | (13.8) | (50.1) | (58.9) | (54.6) | (50.7) | (50.9) | (47.3) | (65.7) | (49.9) | (42.9) | (30.0) | (24.3) | (23.0) | (25.4) | (21.5) | (30.4) | (22.5) | (25.3) | (32.6) | (32.2) | (28.2) | (25.4) | (34.2) | (16.4) | (32.6) | (23.2) | (17.6) | (19.2) | (16.2) | (15.1) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.6 | 0.6 | 0.7 | 0.6 | 0.5 | 0.5 | 0.6 | 0.7 | 0.8 | 0.7 | 0.5 | 0.7 | 1.0 | 0.7 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.6 | 0.6 | 0.7 | 0.8 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
| Interest Expense | 3.4 | 2.0 | 2.7 | 2.5 | 2.8 | 2.6 | 6.2 | 2.1 | 2.6 | 2.1 | 2.5 | 6.4 | 4.3 | 3.6 | 3.4 | 3.2 | 2.4 | 5.9 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 150.0 | (1.4) | 15.7 | 24.8 | (2.4) | (2.1) | (4.5) | (1.0) | (2.5) | (9.0) | 3.2 | (9.2) | 3.7 | (2.4) | (2.3) | (3.0) | (2.2) | |||||||||||||||||||||||
| Pre-Tax Income | 142.3 | - | 8.9 | - | (24.7) | - | (26.6) | - | - | - | (10.6) | - | - | - | (53.1) | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 5.1 | (0.6) | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.4 | 0.1 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | 0.9 | 1.4 | - | - | 0.0 | 0.0 | - | - | - | - |
| Net Income From Continuing Ops | 137.2 | (5.4) | 8.8 | (11.7) | (24.7) | (26.3) | (26.7) | (28.8) | (39.0) | (29.0) | (10.7) | (59.3) | (55.1) | (57.4) | (53.1) | (53.9) | (49.5) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 137.2 | (5.4) | 8.8 | (11.7) | (24.7) | (26.3) | (26.7) | (28.8) | (39.0) | (29.0) | (10.7) | (59.3) | (55.1) | (57.4) | (53.1) | (53.9) | (49.5) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 110.4 | (3.9) | 5.9 | 15.5 | (10.6) | (6.8) | (12.9) | (10.9) | (15.4) | (9.3) | (5.0) | (24.8) | (21.5) | (26.9) | (22.5) | (21.4) | ||||||||||||||||||||||||
| Less: Minority Interest | 26.8 | (1.5) | 3.0 | (27.1) | (14.1) | (19.5) | (13.8) | (17.9) | (23.6) | (19.7) | (5.7) | (34.5) | (33.6) | (30.5) | (30.5) | (32.6) | (33.7) | |||||||||||||||||||||||
| Less: Preferred Dividends | 2.0 | - | 2.2 | - | 2.1 | - | 2.2 | - | 2.4 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 108.4 | (6.2) | 3.7 | 13.4 | (12.7) | (9.7) | (15.0) | (13.3) | (17.9) | (11.2) | (7.1) | (26.9) | (23.5) | (29.0) | (24.5) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 3.44 | - | 0.13 | 0.50 | (0.48) | - | (0.76) | (0.73) | (1.04) | - | (0.94) | (3.65) | (3.47) | - | (4.11) | (0.26) | (0.21) | - | (0.26) | (0.04) | (0.11) | - | - | - | (0.19) | - | - | - | 0.03 | - | - | - | (0.49) | - | - | - | - | - | - | - |
| EPS Diluted | 2.82 | - | 0.11 | 0.45 | (0.48) | - | (0.76) | (0.73) | (1.04) | - | (0.94) | (3.65) | (0.21) | - | (4.11) | (0.26) | (0.18) | - | ||||||||||||||||||||||
| Shares Basic | 31.5 | - | 27.2 | 26.9 | 26.5 | - | 19.7 | 18.3 | 17.2 | - | 7.5 | 7.4 | 6.8 | - | 6.0 | 88.7 | 86.3 | - | ||||||||||||||||||||||
| Shares Diluted | 38.4 | - | 33.1 | 29.8 | 26.5 | - | 19.7 | 18.3 | 17.2 | - | 7.5 | 7.4 | 101.9 | - | 6.0 | 88.7 | 86.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (7.6) | (4.5) | (6.7) | (36.4) | (22.2) | (23.8) | (22.0) | (27.4) | (36.2) | (19.4) | (13.4) | (49.3) | (58.0) | (53.9) | (49.9) | (50.1) | (46.5) | (65.0) | (49.2) | (42.3) | (29.4) | (23.8) | (22.4) | (24.8) | (21.0) | (29.9) | (22.0) | (24.8) | (32.1) | (31.7) | (27.8) | (25.1) | (34.0) | (16.3) | (32.4) | (23.0) | (16.9) | (18.6) | (16.0) | (15.1) |
| EBIT | (7.7) | (4.6) | (6.8) | (36.5) | (22.3) | (23.9) | (22.1) | (27.8) | (36.6) | (19.6) | (13.8) | (50.1) | (58.9) | (54.6) | (50.7) | (50.9) | (47.3) | (65.7) | (49.9) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 8.3 |
| 2.3 |
| - |
| - |
| Selling General & Administrative | 86.6 | 96.4 | 87.7 | 91.0 | 113.7 | 86.8 | 61.2 | 55.6 | 53.4 | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | 17.4 | 17.1 | 11.6 | 10.4 | 5.8 | 2.9 | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | 43.8 | 38.5 | 41.7 | 50.9 | 28.2 | 18.7 | 10.4 | 10.1 | 8.7 | 5.8 | 0.9 | 0.3 | - | - |
| Depreciation & Amortization | 0.4 | 0.4 | 1.0 | 2.2 | 3.1 | 2.6 | 2.3 | 1.9 | 1.4 | 1.2 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Amortization of Intangibles | 4.3 | 4.3 | 3.4 | 3.8 | 4.3 | - | 1.4 | 1.2 | - | 1.7 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | 10.5 | 6.1 | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 121.8 | 133.5 | 168.1 | 226.9 | 279.3 | 257.3 | 139.9 | 147.4 | 146.9 | 107.0 | 82.2 | 51.4 | 20.7 | 35.8 | - | - | - | - | - | - |
| (27.2) |
| (35.0) |
| (9.2) |
| (2.6) |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| Interest Expense | 10.7 | 10.1 | 13.5 | 15.3 | 12.5 | 15.3 | 15.3 | 11.8 | - | 5.9 | 3.7 | 1.5 | 1.3 | 1.9 | 0.7 | 0.1 | 1.5 | 1.1 | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 189.1 | 36.7 | (10.2) | (11.3) | (9.9) | 24.2 | (8.6) | 9.2 | (10.8) | (7.7) | (5.6) | (3.4) | 0.3 | (1.4) | - | - | - | - | - | - |
| Pre-Tax Income | - | (33.5) | (120.5) | (153.6) | (213.5) | (164.4) | (102.8) | (101.7) | (130.8) | (97.5) | (71.3) | (53.9) | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Net Income From Continuing Ops | 128.9 | (32.9) | (120.9) | (154.2) | (213.9) | (164.8) | (103.0) | (101.7) | (130.8) | (97.5) | (71.3) | (53.9) | (20.4) | (37.2) | (27.6) | (36.4) | (10.0) | (3.7) | (3.8) | (2.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | 0.0 | (11.1) | (2.3) | - | - | - | - | - | - | - | - | - | - |
| Net Income | 128.9 | (32.9) | (120.9) | (154.2) | (213.9) | (164.8) | (103.0) | (101.7) | (141.9) | (99.8) | (71.3) | (53.9) | (20.4) | (37.2) | (27.6) | (36.4) | (10.0) | (3.7) | (3.8) | (2.6) |
| Net Income Attributable To Parent | 127.8 | 6.8 | (46.0) | (60.6) | (86.6) | (64.7) | (46.5) | (40.0) | (84.1) | (66.9) | (55.1) | (48.4) | (20.4) | (37.2) | (27.6) | (36.4) | (10.0) | (3.7) | (3.8) | (2.6) |
| Less: Minority Interest | 1.2 | (39.7) | (74.9) | (93.5) | (127.3) | (100.1) | (56.5) | (61.7) | (57.8) | (33.0) | (16.2) | (5.5) | 0.0 | 0.0 | - | - | - | - | - | - |
| Less: Preferred Dividends | - | 8.7 | 9.9 | 8.0 | 8.0 | 8.0 | 6.5 | 2.6 | 2.3 | 0.3 | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 119.2 | (1.9) | (55.9) | (68.7) | (94.6) | (72.7) | (53.0) | (42.5) | (86.5) | (67.2) | (55.1) | (48.4) | (20.4) | (37.2) | (27.6) | (42.2) | (10.0) | (3.7) | (3.8) | (2.6) |
| - |
| - |
| - |
| - |
| EPS Diluted | 3.10 | (0.07) | (2.69) | (8.47) | (15.97) | (0.79) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 31.5 | 27.9 | 20.8 | 8.1 | 5.9 | 81.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 38.4 | 27.9 | 20.8 | 8.1 | 5.9 | 81.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (9.2) |
| (2.6) |
| - |
| - |
| EBIT | (55.6) | (70.2) | (110.4) | (142.3) | (203.6) | (188.5) | (94.3) | (110.8) | (120.0) | (89.8) | (65.7) | (50.5) | (20.7) | (35.8) | (27.2) | (35.0) | (9.2) | (2.6) | - | - |
| 26.3 |
| 27.7 |
| 22.2 |
| 19.4 |
| 17.5 |
| 15.8 |
| 15.4 |
| 14.5 |
| 15.5 |
| 14.3 |
| 14.3 |
| 13.4 |
| 13.5 |
| - |
| 12.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.2 |
| 6.5 |
| 5.1 |
| 4.7 |
| 4.6 |
| 3.4 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.8 |
| 2.7 |
| 2.8 |
| 2.6 |
| 2.3 |
| - |
| 1.2 |
| 2.0 |
| - |
| 22.2 |
| 12.8 |
| 12.5 |
| 6.5 |
| 15.4 |
| 11.1 |
| 10.8 |
| - |
| - |
| 13.4 |
| 13.5 |
| - |
| - |
| 13.1 |
| 13.5 |
| 22.1 |
| 12.3 |
| 8.5 |
| 8.0 |
| 6.0 |
| 7.6 |
| 6.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.7 |
| 0.7 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.2 |
| 84.0 |
| 71.0 |
| 60.7 |
| 41.6 |
| 38.1 |
| 32.5 |
| 34.9 |
| 34.4 |
| 41.5 |
| 32.3 |
| 34.5 |
| 39.1 |
| (14.0) |
| 88.6 |
| 32.2 |
| 40.1 |
| (108.6) |
| 79.5 |
| 73.9 |
| 62.3 |
| 31.9 |
| 17.2 |
| 17.4 |
| 4.4 |
| 2.8 |
| 2.2 |
| 2.2 |
| 7.0 |
| 3.1 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.1 |
| 2.1 |
| 0.6 |
| 3.2 |
| 1.4 |
| 0.7 |
| 1.9 |
| 0.7 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.3) |
| 4.1 |
| 18.5 |
| 4.0 |
| 3.9 |
| (6.9) |
| (3.1) |
| (2.5) |
| (2.6) |
| (2.4) |
| (2.2) |
| 16.4 |
| (2.4) |
| (3.0) |
| (3.4) |
| (2.0) |
| (7.3) |
| (3.7) |
| 0.2 |
| 3.0 |
| (2.1) |
| (0.7) |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (33.0) |
| (25.0) |
| (27.5) |
| (16.3) |
| (34.6) |
| (31.2) |
| (28.8) |
| (36.1) |
| - |
| (36.3) |
| (22.9) |
| - |
| - |
| - |
| - |
| (68.5) |
| (45.9) |
| (24.4) |
| (26.1) |
| (20.5) |
| (30.0) |
| (28.5) |
| (24.1) |
| (33.0) |
| (25.0) |
| (27.5) |
| (16.3) |
| (34.6) |
| (31.2) |
| (28.8) |
| (36.1) |
| (23.7) |
| (36.3) |
| (22.9) |
| (14.6) |
| (21.3) |
| (17.0) |
| (16.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (4.8) |
| 2.6 |
| (6.9) |
| (2.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (68.5) |
| (45.9) |
| (24.4) |
| (26.1) |
| (20.5) |
| (30.0) |
| (28.5) |
| (24.1) |
| (33.0) |
| (25.0) |
| (27.5) |
| (16.3) |
| (39.4) |
| (28.6) |
| (35.7) |
| (38.2) |
| (26.0) |
| (36.3) |
| (22.9) |
| (14.6) |
| (21.3) |
| (17.0) |
| (16.4) |
| (15.8) |
| (31.6) |
| (20.8) |
| (3.5) |
| (8.8) |
| (5.3) |
| (15.5) |
| (13.3) |
| (12.4) |
| (15.5) |
| (12.8) |
| (13.1) |
| 1.4 |
| (24.9) |
| (16.6) |
| (21.6) |
| (21.0) |
| (10.4) |
| (27.1) |
| (17.4) |
| (12.0) |
| (17.4) |
| (13.0) |
| (12.5) |
| (36.9) |
| (25.1) |
| (20.9) |
| (17.2) |
| (15.2) |
| (14.4) |
| (15.1) |
| (11.7) |
| (17.5) |
| (12.2) |
| (14.4) |
| (17.6) |
| (14.5) |
| (11.9) |
| (14.1) |
| (17.2) |
| (15.6) |
| (9.2) |
| (5.6) |
| (2.6) |
| (3.9) |
| (4.0) |
| (3.9) |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 1.7 |
| 1.6 |
| 1.2 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (23.4) |
| (17.8) |
| (33.6) |
| (22.8) |
| (5.5) |
| (10.8) |
| (7.3) |
| (17.3) |
| (14.9) |
| (13.6) |
| (16.3) |
| (13.4) |
| (13.7) |
| 0.8 |
| (25.5) |
| (17.2) |
| (22.2) |
| (21.6) |
| (10.7) |
| (27.1) |
| (17.4) |
| (12.0) |
| (17.4) |
| (13.0) |
| (12.5) |
| (0.26) |
| (0.04) |
| (0.11) |
| - |
| - |
| - |
| (0.19) |
| - |
| - |
| - |
| 0.02 |
| - |
| - |
| - |
| (0.49) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.3 |
| 81.0 |
| 80.9 |
| - |
| - |
| - |
| 63.5 |
| - |
| - |
| - |
| 48.5 |
| - |
| - |
| - |
| 42.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.3 |
| 81.0 |
| 80.9 |
| - |
| - |
| - |
| 63.5 |
| - |
| - |
| - |
| 63.8 |
| - |
| - |
| - |
| 42.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (42.9) |
| (30.0) |
| (24.3) |
| (23.0) |
| (25.4) |
| (21.5) |
| (30.4) |
| (22.5) |
| (25.3) |
| (32.6) |
| (32.2) |
| (28.2) |
| (25.4) |
| (34.2) |
| (16.4) |
| (32.6) |
| (23.2) |
| (17.6) |
| (19.2) |
| (16.2) |
| (15.1) |