| (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 | 142.3 | 121.6 | 138.3 | 105.3 | 136.8 | 102.9 | 111.9 | 90.7 | 119.7 | 104.9 | 125.0 | 93.5 | 105.3 | 81.4 | 81.3 | 66.9 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 507.5 | 502.0 | 425.2 | 428.7 | 315.5 | 323.3 | 356.9 | 315.3 | 280.3 | 264.2 | 212.1 | 213.1 | 281.0 | 279.2 | 229.5 | 196.0 | 195.4 |
| Cost of Revenue | 390.3 | 377.3 | 286.7 | 282.5 | 160.8 | 231.6 | 261.9 | 232.4 | 203.8 | 178.7 | 135.2 | 146.4 | 231.6 | 213.4 | 159.9 | 142.2 | 137.6 |
| Gross Profit | 117.1 | 124.7 | 138.5 | 146.2 | 154.8 | 91.6 | 95.1 | 82.9 | 76.5 | 85.5 | 76.9 | 66.6 | 49.4 | 65.8 | 69.6 | 53.8 | 57.8 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | 0.2 | 0.0 | - | (0.3) | 2.0 | 5.5 | 7.4 | 9.4 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 16.1 | 27.7 | 44.9 | 55.1 | 77.8 | 24.1 | 21.9 | 9.8 | 12.0 | (6.0) | (30.5) | (8.3) | (28.2) | 0.6 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 7.4 | 7.7 | 7.1 | 5.1 | 0.8 | 0.0 | 0.2 | 0.4 | 0.6 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0.4 | 0.1 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 4.6 | 8.3 | 15.4 | 16.6 | 21.0 | 7.5 | 7.6 | 4.6 | (12.4) | 1.7 | 2.2 | 0.5 | 0.1 | 2.8 | 2.9 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.62 | 0.91 | 1.33 | 2.03 | 3.35 | 1.06 | 0.45 | 0.10 | 0.85 | (0.36) | (1.14) | (0.40) | (1.31) | (0.36) | (0.17) | 0.08 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 17.2 | 28.7 | 45.8 | 55.6 | 78.1 | 24.5 | 24.8 | 13.5 | 14.0 | (3.8) | (29.9) | (7.9) | (28.0) | 0.7 | 3.2 | 7.0 | |
| 85.9 |
| 51.7 |
| 87.7 |
| 76.4 |
| 107.5 |
| 80.5 |
| 96.3 |
| 76.1 |
| 104.1 |
| 82.0 |
| 85.7 |
| 61.0 |
| 86.6 |
| 62.8 |
| 71.8 |
| 56.4 |
| 89.3 |
| 73.1 |
| 69.5 |
| 50.2 |
| 71.4 |
| 51.5 |
| 57.2 |
| 44.6 |
| Cost of Revenue | 112.5 | 87.8 | 108.3 | 81.8 | 99.4 | 69.4 | 74.0 | 57.4 | 85.9 | 71.3 | 84.0 | 55.3 | 72.0 | 46.7 | 38.1 | 37.1 | 38.8 | 28.6 | 53.0 | 55.2 | 94.8 | 61.1 | 69.0 | 56.6 | 75.1 | 60.0 | 59.4 | 52.0 | 61.0 | 48.0 | 50.6 | 40.4 | 64.8 | 46.3 | 47.7 | 38.1 | 46.6 | 36.9 | 36.9 | 26.4 |
| Gross Profit | 29.8 | 33.8 | 30.0 | 23.5 | 37.4 | 33.5 | 37.9 | 33.3 | 33.8 | 33.6 | 41.1 | 38.2 | 33.3 | 34.7 | 43.1 | 29.8 | 47.1 | 23.2 | 34.6 | 21.2 | 12.7 | 19.3 | 27.3 | 19.5 | 28.9 | 22.0 | 26.4 | 9.0 | 25.6 | 14.7 | 21.3 | 16.1 | 24.5 | 26.8 | 21.8 | 12.1 | 24.8 | 14.6 | 20.2 | 18.1 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | 0.1 |
| Selling General & Administrative | 27.9 | 27.6 | 22.6 | 21.2 | 23.9 | 23.3 | 25.2 | 22.0 | 22.9 | 22.7 | 23.2 | 23.2 | 22.0 | 17.2 | 19.6 | 18.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | 8.7 | - | - | - | 8.7 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | - | - | 0.2 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1.9 | 5.3 | 6.9 | 2.0 | 13.5 | 12.8 | 11.7 | 10.6 | 9.8 | 10.9 | 17.9 | 15.0 | 11.3 | 15.5 | 23.5 | 11.8 | 27.0 | 7.6 | 17.5 | 4.5 | (5.5) | 1.4 | 8.5 | 2.7 | 9.2 | 2.3 | 6.9 | (9.3) | 9.8 | (0.5) | 6.9 | (1.6) | 7.1 | 1.0 | 1.4 | (13.6) | 5.2 | (1.3) | (37.1) | 1.9 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 1.7 | 1.9 | 1.8 | 2.0 | 2.0 | 2.0 | 2.3 | 1.4 | 1.3 | 1.8 | 1.3 | 1.0 | 1.0 | 0.6 | 0.2 | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Interest Expense | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.1 | 0.1 | 0.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | 0.7 | - | 0.2 | (0.5) | 0.2 | 0.2 | 0.1 | 1.3 | 0.1 | (0.5) | (0.0) | (0.1) | 3.2 | 0.2 | 0.2 | (0.4) | (0.5) | |||||||||||||||||||||||
| Pre-Tax Income | 4.1 | 7.6 | 9.2 | 3.9 | 15.4 | 15.0 | 14.2 | 13.0 | 11.4 | 12.2 | 19.5 | 16.0 | 15.4 | 16.6 | 23.9 | 11.3 | 25.8 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1.6 | (0.5) | 2.5 | 1.1 | 5.2 | 5.0 | 3.9 | 3.5 | 2.9 | 3.7 | 5.0 | 3.9 | 4.1 | 4.2 | 6.5 | 3.2 | 7.1 | 0.3 | 3.5 | 3.1 | 0.5 | 2.1 | 2.4 | 0.6 | 2.6 | 1.5 | 1.9 | (1.7) | 2.9 | (14.1) | 0.7 | 0.3 | 0.8 | 1.3 | 0.4 | (0.8) | 0.9 | 0.1 | 0.5 | 0.6 |
| Net Income From Continuing Ops | 2.5 | 8.1 | 6.7 | 2.8 | 10.2 | 9.9 | 10.3 | 9.5 | 8.4 | 8.6 | 14.5 | 12.2 | 11.3 | 12.3 | 17.4 | 8.1 | 18.7 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | (0.0) | (4.1) | (0.0) | 0.0 | (0.1) | (2.5) | (0.0) | (0.1) | (0.3) | 0.5 | (0.3) | 3.2 | 3.1 | 4.5 | (1.5) | 29.3 | (1.9) | |||||||||||||||||||||||
| Net Income | 2.5 | 4.0 | 6.7 | 2.9 | 10.1 | 7.5 | 10.2 | 9.4 | 8.2 | 9.1 | 14.2 | 15.3 | 14.4 | 16.9 | 16.0 | 37.4 | 16.7 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 2.8 | 4.0 | 6.7 | 2.8 | 10.4 | 7.6 | 10.2 | 9.6 | 8.1 | 8.2 | 14.5 | 15.2 | 14.4 | 16.7 | 18.8 | 34.5 | ||||||||||||||||||||||||
| Less: Minority Interest | (0.3) | 0.0 | (0.0) | 0.0 | (0.3) | (0.1) | 0.0 | (0.3) | 0.0 | 0.9 | (0.3) | 0.2 | (0.0) | 0.2 | (2.8) | 2.9 | (1.2) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.5 | 0.5 | 0.6 | 0.4 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 2.8 | 3.8 | 6.7 | 2.8 | 10.6 | 7.6 | 10.2 | 9.6 | 8.1 | 8.2 | 14.5 | 15.0 | 14.3 | 16.2 | 18.3 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.11 | - | 0.26 | 0.11 | 0.40 | - | 0.38 | 0.36 | 0.30 | - | 0.54 | 0.58 | 0.56 | - | 0.73 | 1.33 | 0.68 | - | (0.10) | 0.19 | (0.09) | - | 0.25 | 60.00 | 0.21 | - | 0.18 | (0.29) | 0.21 | - | 0.21 | (0.09) | 0.24 | - | 0.02 | (0.55) | 0.18 | - | (1.43) | 0.10 |
| EPS Diluted | 0.11 | - | 0.26 | 0.11 | 0.40 | - | 0.38 | 0.36 | 0.30 | - | 0.53 | 0.57 | 0.54 | - | 0.70 | 1.30 | 0.67 | - | ||||||||||||||||||||||
| Shares Basic | 26.1 | - | 26.1 | 26.2 | 26.3 | - | 26.5 | 26.6 | 26.8 | - | 26.6 | 25.7 | 25.3 | - | 25.2 | 25.5 | 25.8 | - | ||||||||||||||||||||||
| Shares Diluted | 26.1 | - | 26.4 | 26.5 | 26.6 | - | 26.9 | 27.0 | 27.3 | - | 27.4 | 26.3 | 26.6 | - | 26.2 | 26.1 | 26.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 2.2 | 5.6 | 7.2 | 2.2 | 13.7 | 13.1 | 11.9 | 10.8 | 10.1 | 11.1 | 18.0 | 15.1 | 11.4 | - | - | 12.0 | 27.1 | 6.4 | 18.3 | 4.9 | (5.1) | 2.2 | 9.2 | 3.5 | 10.0 | - | - | - | 10.8 | - | - | - | 7.7 | - | - | - | 5.7 | - | - | - |
| EBIT | 1.9 | 5.3 | 6.9 | 2.0 | 13.5 | 12.8 | 11.7 | 10.6 | 9.8 | 10.9 | 17.9 | 15.0 | 11.3 | 15.5 | 23.5 | 11.8 | 27.0 | 7.6 | 17.5 | |||||||||||||||||||||
| 7.8 |
| 5.2 |
| Selling General & Administrative | 99.4 | 95.3 | 93.4 | 91.1 | 75.0 | 67.5 | 71.8 | 72.7 | 61.5 | 80.1 | 61.6 | 66.0 | 61.7 | 49.7 | 54.0 | 33.8 | 21.3 |
| Selling & Marketing | - | - | 41.1 | 35.8 | 29.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1.1 | 1.0 | 0.9 | 0.5 | 0.4 | 0.4 | 3.0 | 3.6 | 2.1 | 2.1 | 0.6 | 0.4 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 |
| Amortization of Intangibles | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 2.5 | 2.5 | 1.3 | 1.3 | 0.2 | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | (0.1) | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3.0 |
| 7.0 |
| 29.7 |
| 0.1 |
| Interest Expense | 0.6 | 0.7 | 0.5 | 0.1 | 0.1 | 0.4 | 0.3 | 0.5 | 0.4 | 0.3 | 0.0 | 0.0 | - | - | - | - | - |
| Income From Equity Investments | - | - | 0.5 | 0.4 | - | 0.4 | 0.1 | (4.8) | (3.4) | 0.6 | (0.2) | (0.4) | - | (3.2) | (3.2) | (5.2) | (1.6) |
| Other Non-Operating Income | - | - | 1.6 | 2.6 | (0.5) | 0.7 | 0.4 | 1.1 | 0.2 | (0.4) | 0.2 | (0.2) | 0.4 | (0.4) | (0.1) | (0.6) | 0.0 |
| Pre-Tax Income | 24.8 | 36.1 | 53.5 | 63.2 | 77.5 | 23.7 | 22.4 | 6.0 | 9.0 | (6.9) | (30.0) | (8.1) | (27.3) | (2.6) | 0.4 | 4.4 | 28.0 |
| 6.9 |
| 14.0 |
| Net Income From Continuing Ops | 20.2 | 27.9 | 38.1 | 46.6 | 56.5 | 16.1 | 14.8 | 1.4 | 21.4 | (8.6) | (32.2) | (8.6) | (27.4) | (5.3) | (2.5) | (2.6) | 14.1 |
| Net Income From Discontinued Ops | (4.1) | (4.2) | (2.9) | 6.4 | 30.4 | 11.7 | 0.8 | - | - | - | - | - | - | - | - | - | - |
| Net Income | 16.1 | 23.7 | 35.2 | 53.0 | 86.9 | 27.8 | 15.6 | 1.4 | 21.4 | (8.6) | (32.2) | (8.6) | (27.4) | (5.3) | (2.5) | (2.6) | 14.1 |
| Net Income Attributable To Parent | 16.3 | 24.0 | 35.5 | 52.2 | 87.8 | 29.2 | 13.2 | 4.2 | 22.8 | (7.0) | (24.5) | (7.5) | (26.5) | (5.9) | (3.3) | 1.6 | 14.6 |
| Less: Minority Interest | (0.2) | (0.3) | (0.3) | 0.7 | (0.9) | (1.4) | 2.4 | (2.8) | (1.4) | (1.7) | (7.7) | (1.2) | (0.9) | 0.6 | 0.7 | (4.2) | (0.5) |
| Less: Preferred Dividends | - | 0.0 | 0.0 | 0.3 | 1.9 | 1.7 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.2 | 0.2 | - | - |
| Net Income To Common Shareholders | 16.2 | 24.0 | 35.5 | 51.9 | 85.9 | 27.5 | 11.7 | 2.7 | 21.3 | (8.5) | (26.0) | (8.9) | (27.9) | (7.1) | (3.5) | 1.6 | 14.6 |
| 0.72 |
| EPS Diluted | 0.62 | 0.90 | 1.31 | 1.99 | 3.26 | 1.05 | 0.44 | 0.10 | 0.83 | (0.36) | (1.14) | (0.40) | (1.31) | (0.36) | (0.17) | 0.07 | 0.65 |
| Shares Basic | 26.1 | 26.3 | 26.8 | 25.6 | 25.6 | 25.9 | 26.1 | 0.0 | 0.0 | 23.5 | - | - | - | 19.7 | 20.7 | 20.4 | 20.4 |
| Shares Diluted | 26.1 | 26.5 | 27.2 | 26.1 | 26.4 | 26.3 | 26.8 | 0.0 | 0.0 | 23.5 | - | - | - | 19.7 | 20.7 | 22.3 | 22.3 |
| 29.8 |
| EBIT | 16.1 | 27.7 | 44.9 | 55.1 | 77.8 | 24.1 | 21.9 | 9.8 | 12.0 | (6.0) | (30.5) | (8.3) | (28.2) | 0.6 | 3.0 | 7.0 | 29.7 |
| 20.1 |
| 15.6 |
| 17.1 |
| 16.7 |
| 18.1 |
| 17.5 |
| 18.8 |
| 16.0 |
| 19.5 |
| 19.3 |
| 19.4 |
| 18.3 |
| 15.8 |
| 15.2 |
| 13.9 |
| 15.4 |
| 17.1 |
| 17.1 |
| 19.5 |
| 24.7 |
| 18.8 |
| 14.7 |
| 14.9 |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| (1.1) |
| 0.9 |
| 0.3 |
| 0.4 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.9) |
| 0.9 |
| 0.3 |
| 0.1 |
| 1.8 |
| 0.3 |
| 0.4 |
| 0.0 |
| 1.8 |
| 0.0 |
| 0.7 |
| 0.0 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 1.8 |
| (0.1) |
| (1.2) |
| (0.4) |
| (3.2) |
| 0.2 |
| (1.1) |
| (0.8) |
| (1.3) |
| (0.9) |
| (0.7) |
| (0.5) |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.4 |
| (0.0) |
| 0.3 |
| (0.1) |
| 0.2 |
| 0.9 |
| (0.1) |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.2) |
| (0.2) |
| 0.1 |
| 0.3 |
| (0.0) |
| 1.0 |
| 12.1 |
| 11.6 |
| (1.0) |
| 3.4 |
| 8.6 |
| 1.5 |
| 9.0 |
| 0.5 |
| 6.6 |
| (10.2) |
| 9.1 |
| (1.7) |
| 6.3 |
| (2.2) |
| 6.7 |
| 0.5 |
| 1.4 |
| (13.8) |
| 5.0 |
| (1.2) |
| (36.7) |
| 2.0 |
| 0.6 |
| 8.6 |
| 8.5 |
| (1.6) |
| 1.3 |
| 6.2 |
| 0.9 |
| 6.4 |
| (1.0) |
| 4.7 |
| (8.5) |
| 6.2 |
| 12.4 |
| 5.7 |
| (2.5) |
| 5.9 |
| (0.8) |
| 1.0 |
| (13.0) |
| 4.1 |
| (1.3) |
| (37.2) |
| 1.4 |
| 26.9 |
| (10.9) |
| (3.2) |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.6 |
| (2.3) |
| 5.3 |
| (2.7) |
| 2.1 |
| 6.2 |
| 0.9 |
| 6.4 |
| (1.0) |
| 4.7 |
| (8.5) |
| 6.2 |
| 12.4 |
| 5.7 |
| (2.5) |
| 5.9 |
| (0.8) |
| 1.0 |
| (13.0) |
| 4.1 |
| (1.3) |
| (37.2) |
| 1.4 |
| 17.9 |
| 28.1 |
| (2.3) |
| 5.4 |
| (2.0) |
| (1.4) |
| 6.7 |
| 2.0 |
| 5.8 |
| 0.3 |
| 5.2 |
| (7.5) |
| 6.1 |
| 12.6 |
| 5.9 |
| (1.9) |
| 6.2 |
| 0.2 |
| 0.8 |
| (12.6) |
| 4.6 |
| (0.8) |
| (32.1) |
| 2.8 |
| (0.6) |
| (0.0) |
| (0.1) |
| (0.7) |
| 3.4 |
| (0.5) |
| (1.1) |
| 0.6 |
| (1.3) |
| (0.5) |
| (1.0) |
| 0.1 |
| (0.3) |
| (0.3) |
| (0.6) |
| (0.3) |
| (1.0) |
| 0.2 |
| (0.4) |
| (0.4) |
| (0.5) |
| (5.0) |
| (1.3) |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 33.9 |
| 17.5 |
| 27.6 |
| (2.7) |
| 5.0 |
| (2.4) |
| (1.7) |
| 6.4 |
| 1.6 |
| 5.5 |
| (0.0) |
| 4.9 |
| (7.8) |
| 5.7 |
| 12.3 |
| 5.5 |
| (2.3) |
| 5.8 |
| (0.2) |
| 0.4 |
| (12.9) |
| 4.2 |
| (1.2) |
| (32.5) |
| 2.4 |
| (0.10) |
| 0.19 |
| (0.09) |
| - |
| 0.24 |
| 60.00 |
| 0.20 |
| - |
| 0.18 |
| (0.29) |
| 0.21 |
| - |
| 0.21 |
| (0.09) |
| 0.24 |
| - |
| 0.02 |
| (0.55) |
| 0.18 |
| - |
| (1.43) |
| 0.10 |
| 0.0 |
| 25.8 |
| 26.0 |
| - |
| 25.9 |
| 26.1 |
| 26.1 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 24.2 |
| - |
| 23.6 |
| 23.5 |
| 23.5 |
| - |
| 22.8 |
| 22.8 |
| 0.0 |
| 26.2 |
| 26.0 |
| - |
| 26.8 |
| 26.9 |
| 26.7 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 24.3 |
| - |
| 24.2 |
| 23.5 |
| 23.8 |
| - |
| 22.8 |
| 23.6 |
| 4.5 |
| (5.5) |
| 1.4 |
| 8.5 |
| 2.7 |
| 9.2 |
| 2.3 |
| 6.9 |
| (9.3) |
| 9.8 |
| (0.5) |
| 6.9 |
| (1.6) |
| 7.1 |
| 1.0 |
| 1.4 |
| (13.6) |
| 5.2 |
| (1.3) |
| (37.1) |
| 1.9 |