| (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 | 43.9 | 51.3 | 24.9 | 11.2 | 12.4 | 13.0 | 13.3 | 20.8 | 18.7 | 21.1 | 20.6 | 24.8 | 31.2 | 32.4 | 23.9 | 37.1 | ||||||||||||||||||||||||
| (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 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 | FY2001 | FY2000 | FY1999 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||
| Revenues | 131.3 | 99.8 | 65.7 | 97.7 | 138.7 | 125.2 | 90.7 | 120.3 | 115.3 | 110.2 | 83.2 | 92.7 | 115.4 | 125.8 | 131.8 | 105.2 | ||||||||||||
| 45.4 |
| 38.1 |
| 29.0 |
| 30.8 |
| 27.3 |
| 29.6 |
| 26.4 |
| 12.5 |
| 22.1 |
| 24.3 |
| 40.1 |
| 29.4 |
| 26.6 |
| 28.1 |
| 24.3 |
| 30.8 |
| 32.2 |
| 33.3 |
| 31.1 |
| 21.4 |
| 24.3 |
| 18.3 |
| 21.4 |
| 26.2 |
| Cost of Revenue | 24.9 | 24.9 | 18.7 | 15.6 | 13.8 | 19.0 | 21.9 | 24.4 | 20.9 | 23.7 | 25.0 | 27.0 | 27.3 | 27.8 | 26.0 | 29.0 | 26.1 | 25.0 | 20.8 | 24.0 | 18.7 | 21.7 | 20.7 | 13.8 | 22.0 | 16.9 | 30.7 | 22.9 | 21.1 | 20.2 | 21.0 | 21.2 | 19.2 | 18.0 | 19.9 | 16.2 | 13.9 | 17.0 | 16.0 | 13.8 |
| Gross Profit | 19.0 | 26.4 | 6.2 | (4.4) | (1.5) | (6.1) | (8.7) | (3.6) | (2.2) | (2.6) | (4.4) | (2.2) | 3.9 | 4.6 | (2.2) | 8.0 | 19.3 | 13.0 | 8.2 | 6.9 | 8.6 | 7.9 | 5.8 | (1.3) | 0.1 | 7.4 | 9.3 | 6.5 | 5.4 | 8.0 | 3.3 | 9.5 | 12.9 | 15.3 | 11.2 | 5.2 | 10.4 | 1.2 | 5.4 | 12.4 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 1.6 | 1.3 | 1.2 | 0.6 | 1.1 | 1.3 | 1.3 | 0.7 | 1.0 | 1.5 | 1.8 | 2.1 | 1.2 | 2.4 | 1.8 | 1.9 | 1.9 | |||||||||||||||||||||||
| Depreciation & Amortization | 4.1 | - | - | - | 2.9 | - | - | - | 4.6 | - | - | - | 7.3 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 9.6 | 6.5 | 9.9 | 7.1 | 6.3 | 6.5 | 7.6 | 7.2 | 5.4 | 9.8 | 5.6 | 4.3 | 5.1 | 8.2 | 7.8 | 1.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 9.5 | 20.0 | (3.7) | (11.5) | (7.8) | (12.6) | (16.3) | (10.8) | (7.6) | (12.4) | (10.0) | (6.5) | (1.2) | (3.6) | (9.9) | 6.5 | 9.4 | 5.6 | 3.9 | 3.0 | 5.1 | 2.9 | 2.7 | (1.7) | (4.6) | 4.9 | 5.4 | 3.3 | 2.0 | 5.1 | (0.7) | 5.5 | 9.1 | 11.7 | 7.7 | 1.8 | 7.3 | (4.6) | 2.4 | 10.6 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 |
| Interest Expense | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (5.5) | (4.8) | (7.3) | (5.3) | (4.3) | (5.2) | (5.2) | (6.0) | (3.1) | (7.6) | (2.0) | (0.7) | (1.5) | (2.5) | (0.8) | (0.2) | (0.8) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 4.7 | 2.0 | 0.9 | (0.0) | 0.5 | (1.4) | (3.6) | 16.2 | (1.9) | (1.2) | (2.7) | (1.9) | (0.1) | (0.4) | (0.2) | 3.8 | 5.4 | 2.9 | 2.4 | 1.8 | 2.6 | 6.0 | 2.9 | (2.0) | (1.4) | 5.0 | 2.4 | 1.5 | 1.1 | 1.7 | 0.1 | 1.8 | 3.6 | 17.3 | 3.1 | 0.9 | 2.9 | (1.7) | 0.8 | 5.0 |
| Net Income From Continuing Ops | 4.7 | 18.0 | (4.7) | (11.5) | (8.3) | (14.3) | (10.5) | (27.7) | (4.0) | (3.1) | (7.3) | (4.6) | (1.0) | (3.3) | (9.7) | 2.7 | 4.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 4.7 | 18.0 | (4.7) | (11.5) | (8.3) | (11.1) | (12.7) | (27.0) | (5.7) | (11.2) | (7.3) | (4.6) | (1.0) | (3.3) | (9.7) | 2.7 | 4.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 4.7 | 18.0 | (4.7) | (11.5) | (8.3) | (11.1) | (12.7) | (27.0) | (5.7) | (11.2) | (7.3) | (4.6) | (1.0) | (3.3) | (9.7) | 2.7 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 4.7 | 18.0 | (4.7) | (11.5) | (8.3) | (11.1) | (12.7) | (27.0) | (5.7) | (11.2) | (7.3) | (4.6) | (1.0) | (3.3) | (9.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.03 | - | (0.03) | (0.09) | (0.07) | - | (0.14) | (0.30) | (0.06) | - | (0.08) | (0.05) | (0.01) | - | (0.11) | 0.03 | 0.05 | - | 0.02 | 0.02 | 0.03 | - | 0.07 | - | - | - | 0.05 | 0.03 | 0.01 | - | (0.01) | 0.07 | 0.10 | - | 0.08 | 0.02 | 0.08 | - | 0.03 | 0.10 |
| EPS Diluted | 0.03 | - | (0.03) | (0.09) | (0.07) | - | (0.14) | (0.30) | (0.06) | - | (0.08) | (0.05) | (0.01) | - | (0.11) | 0.03 | 0.05 | - | ||||||||||||||||||||||
| Shares Basic | 161.9 | - | 142.9 | 131.6 | 112.4 | - | 93.3 | 91.0 | 88.7 | - | 88.5 | 88.5 | 88.4 | - | 88.4 | 88.3 | 88.3 | - | ||||||||||||||||||||||
| Shares Diluted | 163.7 | - | 142.9 | 131.6 | 112.4 | - | 93.3 | 91.0 | 88.7 | - | 88.5 | 88.5 | 88.4 | - | 88.4 | 88.8 | 88.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 13.5 | - | - | - | (4.9) | - | - | - | (3.0) | - | - | - | 6.1 | - | - | - | 15.4 | - | - | - | 8.6 | 1.9 | 10.1 | 3.4 | 1.5 | 10.5 | 11.7 | 7.5 | 5.7 | 9.2 | 3.0 | 9.2 | 12.8 | 16.1 | 11.6 | 5.8 | 10.0 | (1.4) | 5.7 | 13.8 |
| EBIT | 9.5 | 20.0 | (3.7) | (11.5) | (7.8) | (12.6) | (16.3) | (10.8) | (7.6) | (12.4) | (10.0) | (6.5) | (1.2) | (3.6) | (9.9) | 6.5 | 9.4 | 5.6 | 3.9 | |||||||||||||||||||||
| 14.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 84.1 | 73.0 | 86.2 | 103.0 | 109.0 | 88.4 | 78.2 | 91.7 | 81.6 | 68.0 | 60.8 | 62.4 | 64.5 | 67.5 | 44.0 | 24.6 | 6.8 | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 47.3 | 26.8 | (20.5) | (5.2) | 29.7 | 36.7 | 12.5 | 28.6 | 33.7 | 42.1 | 22.4 | 30.3 | 50.9 | 58.3 | 87.8 | 80.5 | 8.0 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| General & Administrative | 4.7 | 4.3 | 4.3 | 6.6 | 8.0 | 6.9 | 8.4 | 8.0 | 7.8 | 8.1 | 9.5 | 10.3 | 12.3 | 16.3 | 13.5 | 8.9 | 7.5 | |||||||||||
| Depreciation & Amortization | - | 12.2 | 19.9 | 26.1 | 27.4 | 16.1 | 17.6 | 19.9 | 15.1 | 15.0 | 12.6 | 9.1 | 4.6 | 2.6 | 1.5 | 1.0 | ||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Operating Expenses | 33.1 | 29.8 | 26.7 | 24.8 | 27.5 | 19.1 | 13.2 | 13.1 | 14.6 | 13.6 | 13.3 | 19.9 | 19.3 | 47.9 | 38.1 | 34.8 | ||||||||||||
| Operating Income | ||||||||||||||||||||||||||||
| Operating Income | 14.2 | (3.1) | (47.2) | (30.0) | 2.2 | 17.6 | (0.8) | 15.5 | 19.0 | 28.5 | 9.1 | 10.5 | 31.6 | 10.3 | 49.7 | 45.7 | (22.8) | (34.2) | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | 0.2 | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | - | - | - | ||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Non-Operating Income | (23.0) | (21.8) | (19.5) | (11.7) | (4.3) | (1.0) | 1.2 | (0.5) | (2.9) | (1.2) | 0.6 | (2.5) | (0.3) | (1.4) | (2.7) | 2.4 | (0.2) | |||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | 28.5 | 9.1 | 10.5 | 31.3 | 9.0 | 47.0 | 48.1 | (23.1) | |||||||||||
| Tax & Net | ||||||||||||||||||||||||||||
| Income Tax Expense | 7.6 | 3.4 | 9.3 | (5.9) | 8.6 | 9.6 | 5.6 | 10.0 | 7.2 | 24.3 | 4.8 | 7.4 | 16.2 | 3.6 | 13.3 | (12.0) | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 6.6 | (6.5) | (56.5) | (16.0) | (6.3) | 8.0 | (6.3) | 5.5 | 11.9 | 4.2 | 4.4 | 3.1 | 15.0 | 5.3 | 33.7 | 58.4 | (23.1) | |||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Net Income | 6.6 | (6.5) | (56.5) | (24.1) | (6.3) | 8.0 | 4.4 | 5.8 | 9.3 | 4.2 | 4.4 | 3.1 | 15.0 | 5.3 | 33.7 | 58.4 | (23.1) | |||||||||||
| Net Income Attributable To Parent | 6.6 | (6.5) | (56.5) | (24.1) | (6.3) | 8.0 | 4.4 | 5.8 | 9.3 | 4.2 | 4.4 | 3.1 | 15.0 | 5.3 | 33.7 | 58.4 | ||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Net Income To Common Shareholders | 6.6 | (6.5) | (56.5) | (24.1) | (6.3) | 8.0 | 4.4 | 5.8 | 9.3 | 4.2 | 4.4 | 3.1 | 15.0 | 5.3 | 33.7 | |||||||||||||
| Per Share | ||||||||||||||||||||||||||||
| EPS Basic | 0.04 | (0.05) | (0.61) | (0.27) | (0.07) | 0.11 | 0.06 | 0.09 | 0.17 | - | 0.08 | 0.06 | 0.28 | 0.10 | 0.64 | 1.10 | (0.46) | (0.78) | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.04 | (0.05) | (0.61) | (0.27) | (0.07) | 0.11 | 0.06 | 0.09 | 0.16 | - | 0.08 | 0.06 | 0.28 | 0.10 | 0.60 | 1.03 | (0.46) | (0.78) | ||||||||||
| Shares Basic | 161.9 | 137.3 | 91.9 | 88.5 | 88.4 | 75.3 | 69.9 | 63.7 | 57.5 | 56.9 | 55.1 | 54.2 | 54.1 | 53.3 | 52.8 | 53.0 | 50.0 | 43.8 | ||||||||||
| Shares Diluted | 163.7 | 137.3 | 91.9 | 88.5 | 88.4 | 75.6 | 70.7 | 64.0 | 58.4 | 57.6 | 55.7 | 54.3 | 54.6 | 55.3 | 56.3 | 56.4 | 50.0 | 43.8 | ||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||
| EBITDA | - | 9.2 | (27.4) | (3.9) | 29.6 | 33.8 | 16.8 | 35.4 | 34.1 | 43.5 | 21.7 | 19.6 | 36.1 | 13.0 | 51.2 | 46.6 | (22.7) | (34.0) | - | - | - | - | - | - | - | - | - | - |
| EBIT | 14.2 | (3.1) | (47.2) | (30.0) | 2.2 | 17.6 | (0.8) | 15.5 | 19.0 | 28.5 | 9.1 | 10.5 | 31.6 | 10.3 | 49.7 | 45.7 | (22.8) | (34.2) | - | |||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 2.4 |
| 2.1 |
| 1.6 |
| 2.4 |
| 2.4 |
| 1.8 |
| 1.8 |
| 1.1 |
| 2.2 |
| 2.7 |
| 2.0 |
| 1.1 |
| 2.1 |
| 2.2 |
| 2.4 |
| 2.7 |
| 2.0 |
| 1.7 |
| 1.8 |
| 3.7 |
| 2.0 |
| 1.7 |
| 6.0 |
| - |
| - |
| - |
| 3.4 |
| (1.0) |
| 7.4 |
| 5.1 |
| 6.1 |
| 5.7 |
| 6.3 |
| 4.2 |
| 3.8 |
| 4.0 |
| 3.7 |
| 3.7 |
| 3.7 |
| 4.4 |
| 3.9 |
| 4.0 |
| 2.7 |
| 3.2 |
| 3.3 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| 7.4 |
| 4.4 |
| 3.8 |
| 3.5 |
| 5.0 |
| 3.1 |
| 0.4 |
| 4.7 |
| 2.5 |
| 3.9 |
| 3.2 |
| 3.5 |
| 2.8 |
| 4.0 |
| 4.0 |
| 3.8 |
| 3.6 |
| 3.5 |
| 3.4 |
| 3.1 |
| 5.8 |
| 3.0 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| 0.0 |
| (0.9) |
| 0.3 |
| 0.1 |
| 0.6 |
| 1.9 |
| (1.5) |
| 0.1 |
| (0.6) |
| 0.1 |
| (0.0) |
| (1.6) |
| (0.6) |
| (0.5) |
| (0.3) |
| 0.0 |
| (0.1) |
| (0.6) |
| (0.5) |
| (0.6) |
| (0.1) |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.3 |
| (5.3) |
| 2.4 |
| 10.6 |
| 2.7 |
| 1.5 |
| 1.3 |
| 2.5 |
| (3.1) |
| (0.3) |
| 0.3 |
| (3.2) |
| (0.1) |
| 3.0 |
| 1.8 |
| 0.9 |
| 3.4 |
| (0.8) |
| 3.8 |
| 5.5 |
| (5.7) |
| 4.6 |
| 0.9 |
| 4.4 |
| (3.6) |
| 1.6 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 1.5 |
| 1.3 |
| 2.5 |
| 4.3 |
| 5.0 |
| (1.8) |
| (3.1) |
| 0.2 |
| 3.0 |
| 1.8 |
| 0.9 |
| 0.9 |
| (0.8) |
| 3.8 |
| 5.5 |
| (5.7) |
| 4.6 |
| 0.9 |
| 4.4 |
| (3.6) |
| 1.6 |
| 5.6 |
| 4.0 |
| 2.7 |
| 1.5 |
| 1.3 |
| 2.5 |
| 4.3 |
| 5.0 |
| (1.8) |
| (3.1) |
| 0.2 |
| 3.0 |
| 1.8 |
| 0.9 |
| 0.9 |
| (0.8) |
| 3.8 |
| 5.5 |
| (5.7) |
| 4.6 |
| 0.9 |
| 4.4 |
| (3.6) |
| 1.6 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 4.0 |
| 2.7 |
| 1.5 |
| 1.3 |
| 2.5 |
| 4.3 |
| 5.0 |
| (1.8) |
| (3.1) |
| 0.2 |
| 3.0 |
| 1.8 |
| 0.9 |
| 0.9 |
| (0.8) |
| 3.8 |
| 5.5 |
| (5.7) |
| 4.6 |
| 0.9 |
| 4.4 |
| (3.6) |
| 1.6 |
| 5.6 |
| 0.02 |
| 0.02 |
| 0.03 |
| - |
| 0.07 |
| - |
| - |
| - |
| 0.05 |
| 0.03 |
| 0.01 |
| - |
| (0.01) |
| 0.06 |
| 0.09 |
| - |
| 0.08 |
| 0.02 |
| 0.08 |
| - |
| 0.03 |
| - |
| 74.6 |
| 74.5 |
| 74.4 |
| - |
| 70.6 |
| 70.0 |
| 66.0 |
| - |
| 65.5 |
| 62.8 |
| 60.7 |
| - |
| 57.6 |
| 57.3 |
| 57.1 |
| - |
| 56.9 |
| 56.8 |
| 56.8 |
| - |
| 55.8 |
| 54.3 |
| 74.9 |
| 75.0 |
| 74.8 |
| - |
| 71.0 |
| 70.0 |
| 66.0 |
| - |
| 65.8 |
| 63.1 |
| 61.1 |
| - |
| 57.6 |
| 58.3 |
| 57.9 |
| - |
| 57.5 |
| 57.4 |
| 58.0 |
| - |
| 57.6 |
| 54.7 |
| 3.0 |
| 5.1 |
| 2.9 |
| 2.7 |
| (1.7) |
| (4.6) |
| 4.9 |
| 5.4 |
| 3.3 |
| 2.0 |
| 5.1 |
| (0.7) |
| 5.5 |
| 9.1 |
| 11.7 |
| 7.7 |
| 1.8 |
| 7.3 |
| (4.6) |
| 2.4 |
| 10.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.8 |
| 34.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (34.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (34.1) |
| (26.0) |
| (8.1) |
| (2.7) |
| (1.2) |
| (0.9) |
| (0.5) |
| (0.8) |
| (0.3) |
| (0.2) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (34.1) |
| (26.0) |
| (8.1) |
| (2.7) |
| (1.2) |
| (0.9) |
| (0.5) |
| (0.8) |
| (0.3) |
| (0.2) |
| (0.0) |
| (23.1) |
| (34.1) |
| (26.0) |
| (8.1) |
| (2.7) |
| (1.2) |
| (0.9) |
| (0.5) |
| (0.8) |
| (0.3) |
| (0.2) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.4 |
| (23.1) |
| (34.1) |
| (26.0) |
| (8.1) |
| (2.7) |
| (1.2) |
| (0.9) |
| (0.5) |
| (0.8) |
| (0.3) |
| (0.2) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |