| (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 | 199.4 | 208.9 | 192.9 | 186.7 | 158.7 | 164.3 | 147.5 | 148.0 | 131.9 | 132.5 | 124.6 | 124.1 | 111.4 | 112.6 | 103.9 | 102.1 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 787.9 | 747.1 | 591.8 | 492.7 | 410.9 | 322.8 | 265.2 | 214.6 | 147.3 | 99.1 | 64.1 | 36.1 | 21.7 |
| Cost of Revenue | 228.5 | 219.9 | 184.3 | 160.9 | 129.3 | 109.3 | 70.3 | 52.5 | 38.8 | 28.2 | 20.9 | 14.7 | 10.6 |
| Gross Profit | 559.4 | 527.3 | 407.5 | 331.8 | 281.6 | 213.6 | 194.9 | 162.1 | 108.5 | 70.9 | 43.2 | 21.4 | 11.2 |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | 60.2 | 46.6 | 38.7 | 41.3 | 37.3 | 20.9 | 13.3 | 7.2 | 6.3 | 5.7 |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (41.0) | (57.4) | (115.5) | (125.2) | (113.8) | (99.9) | (43.7) | (54.8) | (45.7) | (27.6) | (15.6) | (21.6) | (14.8) |
| Non-Operating | |||||||||||||
| Interest Income | 21.5 | 21.5 | 21.9 | 6.4 | 2.4 | - | - | - | - | - | - | - | - |
| Interest Expense | 13.2 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 0.8 | 1.0 | 0.6 | 0.8 | 0.3 | 0.4 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (0.85) | (1.39) | (3.63) | (4.04) | (3.88) | (3.46) | (1.58) | (2.16) | - | - | - | - | - |
| EPS Diluted | (0.85) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | (20.5) | (36.7) | (94.8) | (108.9) | (100.4) | (90.1) | (36.8) | (51.3) | (43.4) | (26.0) | (15.0) | (21.1) | (14.5) |
| EBIT | (41.0) | ||||||||||||
| 92.4 |
| 81.8 |
| 85.4 |
| 81.3 |
| 74.3 |
| 78.8 |
| 71.9 |
| 50.9 |
| 63.5 |
| 59.1 |
| 54.7 |
| 52.4 |
| 48.3 |
| 41.8 |
| 38.4 |
| 35.3 |
| 31.8 |
| 28.8 |
| 25.0 |
| 23.9 |
| 21.4 |
| 18.7 |
| 16.8 |
| 15.7 |
| Cost of Revenue | 58.0 | 60.8 | 55.8 | 53.8 | 49.5 | 49.3 | 46.1 | 44.6 | 44.4 | 45.1 | 42.1 | 37.9 | 35.8 | 33.9 | 33.0 | 31.8 | 30.6 | 30.5 | 29.3 | 26.0 | 23.5 | 20.5 | 18.2 | 15.5 | 16.1 | 13.9 | 13.8 | 13.0 | 11.8 | 10.8 | 10.0 | 9.5 | 8.6 | 8.2 | 6.9 | 6.7 | 6.3 | 5.8 | 5.3 | 5.2 |
| Gross Profit | 141.4 | 148.1 | 137.1 | 132.9 | 109.2 | 115.1 | 101.5 | 103.5 | 87.5 | 87.4 | 82.5 | 86.2 | 75.7 | 78.7 | 70.9 | 70.2 | 61.8 | 51.3 | 56.1 | 55.3 | 50.9 | 58.3 | 53.7 | 35.4 | 47.5 | 45.2 | 40.9 | 39.4 | 36.6 | 31.0 | 28.5 | 25.8 | 23.2 | 20.6 | 18.1 | 17.1 | 15.1 | 12.9 | 11.5 | 10.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | 19.7 | 17.0 | 15.4 | 16.3 | 13.7 | 14.8 | 12.7 | 11.4 | 11.9 | 10.5 | 11.9 | 8.7 | 9.6 | 8.5 | 11.6 | 8.8 | 12.5 | 8.4 | 9.3 | 13.5 | 7.8 | 6.7 | 7.1 | 5.1 | 4.6 | 4.0 | 4.1 | 3.8 | 2.8 | 2.6 | 2.3 | 1.6 | 1.7 |
| Selling General & Administrative | 135.9 | 122.0 | 124.2 | 126.4 | 120.0 | 99.8 | 103.4 | 106.8 | 108.7 | 100.1 | 93.8 | 91.4 | 100.3 | 86.7 | 80.6 | 81.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 5.0 | 5.2 | 5.2 | 5.1 | 5.2 | 5.3 | 5.1 | 5.2 | 5.1 | 4.8 | 4.1 | 3.8 | 3.6 | 3.5 | 3.4 | 3.4 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 157.5 | 145.8 | 145.6 | 151.6 | 141.8 | 119.2 | 151.8 | 126.5 | 125.7 | 126.6 | 110.1 | 105.1 | 115.2 | 99.4 | 92.0 | 93.7 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (16.2) | 2.3 | (8.4) | (18.7) | (32.6) | (4.1) | (50.3) | (23.0) | (38.1) | (39.2) | (27.6) | (18.9) | (39.5) | (20.7) | (21.1) | (23.5) | (48.5) | (32.2) | (23.3) | (17.0) | (27.5) | (9.6) | (4.8) | (20.2) | (9.2) | (17.7) | (18.3) | (10.6) | (8.2) | (13.1) | (9.2) | (12.8) | (10.6) | (10.9) | (6.0) | (5.9) | (4.7) | (4.3) | (2.7) | (3.7) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 4.9 | 5.3 | 5.9 | 5.3 | 4.9 | 5.7 | 6.5 | 6.7 | 3.1 | - | 1.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 2.9 | 0.9 | 0.9 | 0.8 | 1.0 | 1.0 | 0.6 | 0.5 | 2.0 | 0.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 2.8 | 3.7 | 3.2 | 4.3 | 2.5 | 2.9 | 4.3 | 3.1 | (7.5) | (1.0) | 0.7 | 1.4 | 1.4 | (2.6) | 0.4 | 0.1 | 0.0 | |||||||||||||||||||||||
| Pre-Tax Income | (13.4) | 6.0 | (5.2) | (14.4) | (30.0) | (1.2) | (46.0) | (19.9) | (45.6) | (38.4) | (26.9) | (18.3) | (39.0) | (20.1) | (21.3) | (23.9) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.5 | 0.4 | 0.0 | (0.2) | 0.7 | 0.2 | 0.2 | 0.2 | 0.0 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | (0.0) | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | 0.0 | - | 0.0 | - |
| Net Income From Continuing Ops | (13.9) | 5.6 | (5.2) | (14.2) | (30.7) | (1.3) | (46.2) | (20.1) | (45.7) | (38.7) | (27.1) | (18.5) | (39.1) | (20.2) | (21.5) | (23.9) | (50.6) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (13.9) | 5.6 | (5.2) | (14.2) | (30.7) | (1.3) | (46.2) | (20.1) | (45.7) | (38.7) | (27.1) | (18.5) | (39.1) | (20.2) | (21.5) | (23.9) | (50.6) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (13.9) | 5.6 | (5.2) | (14.2) | (30.7) | (1.3) | (46.2) | (20.1) | (45.7) | (38.7) | (27.1) | (18.5) | (39.1) | (20.2) | (21.5) | (23.9) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (13.9) | 5.6 | (5.2) | (14.2) | (30.7) | (1.3) | (46.2) | (20.1) | (45.7) | (38.7) | (27.1) | (18.5) | (39.1) | (20.2) | (21.5) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.43) | - | (0.16) | (0.44) | (0.97) | - | (1.48) | (0.65) | (1.47) | - | (0.89) | (0.61) | (1.29) | - | (0.71) | (0.80) | (1.71) | - | (0.81) | (0.59) | (0.95) | - | (0.17) | (0.75) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.43) | - | (0.16) | (0.44) | (0.97) | - | (1.48) | (0.65) | (1.47) | - | (0.89) | (0.61) | (1.29) | - | (0.71) | (0.80) | (1.71) | - | ||||||||||||||||||||||
| Shares Basic | 32.5 | - | 32.2 | 32.0 | 31.6 | - | 31.3 | 31.1 | 31.0 | - | 30.6 | 30.5 | 30.3 | - | 30.1 | 29.8 | 29.6 | - | ||||||||||||||||||||||
| Shares Diluted | 32.5 | - | 32.2 | 32.0 | 31.6 | - | 31.3 | 31.1 | 31.0 | - | 30.6 | 30.5 | 30.3 | - | 30.1 | 29.8 | 29.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (11.2) | 7.5 | (3.2) | (13.6) | (27.4) | 1.2 | (45.2) | (17.8) | (33.0) | (34.4) | (23.5) | (15.1) | (35.9) | (17.2) | (17.7) | (20.1) | (45.4) | (29.1) | (20.8) | (14.8) | (25.4) | (7.5) | (3.1) | (18.6) | (7.6) | (16.5) | (17.4) | (9.9) | (7.6) | (12.6) | (8.6) | (12.2) | (10.1) | (10.4) | (5.5) | (5.6) | (4.4) | (4.4) | (2.5) | (3.5) |
| EBIT | (16.2) | 2.3 | (8.4) | (18.7) | (32.6) | (4.1) | (50.3) | (23.0) | (38.1) | (39.2) | (27.6) | (18.9) | (39.5) | (20.7) | (21.1) | (23.5) | (48.5) | (32.2) | (23.3) | |||||||||||||||||||||
| 508.5 |
| 492.6 |
| 418.6 |
| 385.6 |
| 322.2 |
| 274.8 |
| 197.2 |
| 179.5 |
| 133.3 |
| 85.3 |
| 51.6 |
| 36.7 |
| 20.2 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 20.5 | 20.7 | 20.7 | 16.3 | 13.4 | 9.8 | 6.9 | 3.4 | 2.3 | 1.6 | 0.6 | 0.5 | 0.2 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 600.4 | 584.7 | 523.0 | 457.0 | 395.4 | 313.5 | 238.6 | 216.8 | 154.2 | 98.5 | 58.8 | 43.1 | 25.9 |
| 13.2 |
| 12.8 |
| 3.7 |
| 4.1 |
| 1.2 |
| 1.5 |
| 1.6 |
| 3.1 |
| 3.4 |
| 3.2 |
| 1.1 |
| 0.8 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 14.0 | 13.8 | 2.8 | 2.5 | (2.1) | 0.1 | 1.6 | 1.9 | 1.5 | 1.2 | (2.1) | (0.1) | (0.3) |
| Pre-Tax Income | (27.0) | (43.6) | (112.7) | (122.7) | (115.9) | (101.0) | (43.6) | (54.5) | (50.3) | (29.7) | (20.9) | - | - |
| (27.8) |
| (44.6) |
| (113.3) |
| (123.4) |
| (116.2) |
| (101.4) |
| (43.8) |
| (54.6) |
| (50.4) |
| (29.7) |
| (20.9) |
| (22.8) |
| (15.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (27.8) | (44.6) | (113.3) | (123.4) | (116.2) | (101.4) | (43.8) | (54.6) | (50.4) | (29.7) | (20.9) | (22.8) | (15.8) |
| Net Income Attributable To Parent | (27.8) | (44.6) | (113.3) | (123.4) | (116.2) | (101.4) | (43.8) | (54.6) | (50.4) | (29.7) | (20.9) | (22.8) | (15.8) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (27.8) | (44.6) | (113.3) | (123.4) | (116.2) | (101.4) | (43.8) | (54.6) | (50.4) | (29.7) | (20.9) | (22.8) | (15.8) |
| (1.39) |
| (3.63) |
| (4.04) |
| (3.88) |
| (3.46) |
| (1.58) |
| (2.16) |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 32.5 | 32.0 | 31.2 | 30.5 | 29.9 | 29.3 | 27.8 | 25.3 | - | - | - | - | - |
| Shares Diluted | 32.5 | 32.0 | 31.2 | 30.5 | 29.9 | 29.3 | 27.8 | 25.3 | - | - | - | - | - |
| (57.4) |
| (115.5) |
| (125.2) |
| (113.8) |
| (99.9) |
| (43.7) |
| (54.8) |
| (45.7) |
| (27.6) |
| (15.6) |
| (21.6) |
| (14.8) |
| 73.2 |
| 71.6 |
| 70.7 |
| 62.7 |
| 69.8 |
| 56.3 |
| 49.7 |
| 43.0 |
| 48.2 |
| 53.6 |
| 45.6 |
| 42.2 |
| 38.1 |
| 37.0 |
| 32.6 |
| 33.9 |
| 29.8 |
| 27.5 |
| 20.3 |
| 20.3 |
| 17.2 |
| 15.0 |
| 12.5 |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 3.1 |
| 2.5 |
| 2.2 |
| 2.0 |
| 2.0 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.2 |
| 0.9 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.3 |
| (0.1) |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.3 |
| 83.5 |
| 79.4 |
| 72.3 |
| 78.3 |
| 67.9 |
| 58.5 |
| 55.6 |
| 56.6 |
| 62.9 |
| 59.1 |
| 50.0 |
| 44.8 |
| 44.1 |
| 37.7 |
| 38.6 |
| 33.8 |
| 31.5 |
| 24.1 |
| 23.0 |
| 19.8 |
| 17.3 |
| 14.2 |
| 14.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.1) |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.6 |
| 0.2 |
| 0.5 |
| 0.8 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| (1.1) |
| (0.6) |
| 0.1 |
| (50.6) |
| (32.4) |
| (23.6) |
| (17.2) |
| (27.7) |
| (9.7) |
| (4.6) |
| (20.3) |
| (9.0) |
| (17.3) |
| (18.3) |
| (10.7) |
| (8.2) |
| (17.3) |
| (9.7) |
| (12.2) |
| (11.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (32.5) |
| (23.7) |
| (17.4) |
| (27.8) |
| (9.7) |
| (4.7) |
| (20.4) |
| (9.1) |
| (17.3) |
| (18.3) |
| (10.7) |
| (8.3) |
| (16.3) |
| (9.7) |
| (13.3) |
| (11.1) |
| (11.5) |
| (6.5) |
| (6.4) |
| (5.3) |
| (6.3) |
| (4.1) |
| (4.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (32.5) |
| (23.7) |
| (17.4) |
| (27.8) |
| (9.7) |
| (4.7) |
| (20.4) |
| (9.1) |
| (17.3) |
| (18.3) |
| (10.7) |
| (8.3) |
| (16.3) |
| (9.7) |
| (13.3) |
| (11.1) |
| (11.5) |
| (6.5) |
| (6.4) |
| (5.3) |
| (6.3) |
| (4.1) |
| (4.4) |
| (50.6) |
| (32.5) |
| (23.7) |
| (17.4) |
| (27.8) |
| (9.7) |
| (4.7) |
| (20.4) |
| (9.1) |
| (17.3) |
| (18.3) |
| (10.7) |
| (8.3) |
| (16.3) |
| (9.7) |
| (13.3) |
| (11.1) |
| (11.5) |
| (6.5) |
| (6.4) |
| (5.3) |
| (6.3) |
| (4.1) |
| (4.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (23.9) |
| (50.6) |
| (32.5) |
| (23.7) |
| (17.4) |
| (27.8) |
| (9.7) |
| (4.7) |
| (20.4) |
| (9.1) |
| (17.3) |
| (18.3) |
| (10.7) |
| (8.3) |
| (16.3) |
| (9.7) |
| (13.3) |
| (11.1) |
| (11.5) |
| (6.5) |
| (6.4) |
| (5.3) |
| (6.3) |
| (4.1) |
| (4.4) |
| (0.81) |
| (0.59) |
| (0.95) |
| - |
| (0.17) |
| (0.75) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.4 |
| 29.3 |
| 29.2 |
| - |
| 28.1 |
| 27.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.4 |
| 29.3 |
| 29.2 |
| - |
| 28.1 |
| 27.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (17.0) |
| (27.5) |
| (9.6) |
| (4.8) |
| (20.2) |
| (9.2) |
| (17.7) |
| (18.3) |
| (10.6) |
| (8.2) |
| (13.1) |
| (9.2) |
| (12.8) |
| (10.6) |
| (10.9) |
| (6.0) |
| (5.9) |
| (4.7) |
| (4.3) |
| (2.7) |
| (3.7) |