| (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 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 76.7 | 146.2 | 74.9 | 154.5 | 73.1 | 151.6 | 57.7 | 189.0 | 43.7 | 103.6 | 51.3 | 98.4 | 66.9 | 126.2 | 33.2 | 99.1 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 452.3 | 448.7 | 442.0 | 320.2 | 293.8 | 298.3 | 247.2 | 209.7 | 514.1 | 1,307.5 | 1,862.1 | 1,600.8 | 2,035.4 | 2,036.8 | 1,614.6 |
| Cost of Revenue | 336.2 | 331.2 | 330.5 | 208.1 | 175.9 | 183.8 | 149.6 | 177.2 | - | 1,402.4 | 1,732.7 | 1,525.4 | 1,877.0 | 1,832.1 | 1,385.8 |
| Gross Profit | 116.1 | 117.5 | 111.5 | 112.1 | 117.9 | 114.5 | 97.6 | 32.5 | - | (94.9) | 129.4 | 75.4 | 158.4 | 204.7 | 228.8 |
| Operating Expenses | |||||||||||||||
| Research & Development | 32.8 | 16.9 | 17.2 | 14.2 | 14.8 | 2.1 | 2.8 | 14.6 | - | 186.1 | 1,313.2 | 271.6 | 110.2 | 118.4 | 110.2 |
| Operating Income | |||||||||||||||
| Operating Income | 30.5 | 50.2 | 48.0 | 52.4 | 59.7 | 68.3 | 51.0 | (19.7) | - | (230.7) | (1,154.3) | (248.9) | 33.7 | 94.1 | |
| Non-Operating | |||||||||||||||
| Interest Income | 54.4 | 44.7 | 12.9 | 8.7 | 2.0 | 0.1 | 0.5 | 2.2 | - | 0.7 | 1.9 | 0.5 | 0.4 | 1.3 | 24.7 |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 2.6 | 8.1 | (0.2) | 0.1 | 15.6 | (39.1) | (1.4) | 0.3 | - | (86.5) | (1.0) | 231.8 | 19.4 | 35.7 | 23.0 |
| Per Share | |||||||||||||||
| EPS Basic | 3.06 | 4.33 | 4.49 | 5.55 | 3.47 | 10.03 | 0.59 | (2.54) | - | (32.43) | (9.84) | (4.07) | 0.07 | 0.53 | 0.44 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | 60.1 | 58.8 | 59.5 | 69.3 | 76.9 | 58.3 | (12.7) | - | (203.1) | (1,116.8) | (198.8) | 77.0 | 126.0 | 98.5 |
| EBIT | |||||||||||||||
| 35.3 |
| 89.0 |
| 91.3 |
| 62.4 |
| 55.6 |
| 92.9 |
| 33.6 |
| 75.7 |
| 45.0 |
| 55.7 |
| 104.7 |
| 10.6 |
| 38.7 |
| 34.1 |
| 39.4 |
| 35.7 |
| 50.3 |
| 44.0 |
| 7.2 |
| 21.4 |
| 63.4 |
| 90.0 |
| 29.2 |
| 63.3 |
| Cost of Revenue | 45.2 | 111.2 | 79.2 | 100.6 | 40.2 | 89.8 | 48.8 | 152.5 | 39.4 | 53.8 | 40.0 | 70.4 | 43.9 | 77.8 | 30.9 | 38.2 | 29.0 | 52.8 | 41.8 | 45.3 | 43.9 | 57.9 | 34.4 | 31.9 | 25.4 | 48.9 | 69.2 | 14.9 | 44.2 | 26.3 | 50.1 | 41.3 | 39.0 | 48.7 | 10.1 | 23.5 | 57.9 | 74.2 | 53.6 | 59.0 |
| Gross Profit | 31.5 | 35.0 | (4.3) | 53.9 | 32.9 | 61.8 | 8.9 | 36.5 | 4.3 | 49.8 | 11.3 | 28.0 | 23.0 | 48.4 | 2.3 | 60.9 | 6.3 | 36.2 | 49.5 | 17.1 | 11.7 | 35.0 | (0.8) | 43.8 | 19.6 | 6.8 | 35.5 | (4.3) | (5.5) | 7.8 | (10.7) | (5.6) | 11.3 | (4.7) | (2.9) | (2.1) | 5.5 | 15.8 | (24.4) | 4.3 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 18.9 | 8.9 | 1.7 | 3.3 | 3.0 | 3.3 | 4.1 | 4.1 | 5.7 | 3.4 | 3.3 | 4.1 | 3.4 | 4.8 | 5.4 | 3.5 | 1.1 | 0.8 | 0.6 | 0.2 | 0.5 | 1.0 | 0.2 | 0.7 | 0.9 | 1.6 | 1.3 | 5.1 | 6.6 | 5.8 | 5.4 | 7.7 | 4.5 | 4.4 | 6.1 | 21.9 | 4.7 | 12.0 | 1.9 | 4.0 |
| Selling General & Administrative | 10.0 | 9.8 | 8.9 | 9.2 | 8.3 | 10.2 | 9.6 | 7.1 | 8.1 | 9.3 | 9.5 | 7.8 | 10.3 | 9.5 | 8.6 | 8.3 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 2.2 | - | - | - | 1.5 | - | - | - | 1.3 | - | - | - | 1.3 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 1.8 | 2.5 | 1.1 | 3.7 | 1.1 | 2.6 | 2.4 | 3.7 | 1.1 | 2.1 | 1.4 | 1.7 | 1.1 | 2.8 | 1.1 | 4.0 | 1.1 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 0.8 | 12.8 | (16.6) | 33.5 | 20.5 | 45.1 | (7.6) | 21.1 | (10.6) | 32.6 | (2.9) | 14.4 | 8.3 | 31.3 | (12.8) | 44.6 | (3.4) | 21.7 | 38.2 | 7.5 | 0.9 | 20.6 | (9.5) | 31.0 | 8.9 | (6.7) | 23.1 | (15.3) | (20.8) | (9.1) | (27.4) | (26.3) | (8.5) | (22.4) | (24.0) | (36.7) | (14.6) | (10.5) | (50.4) | (10.2) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 17.0 | 16.5 | 12.9 | 8.0 | 7.3 | 5.1 | 2.6 | 2.4 | 2.8 | 2.3 | 2.3 | 2.2 | 1.9 | 1.2 | 0.6 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.4 | 0.3 | 0.5 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | 0.3 | 0.1 | 0.0 |
| Interest Expense | 4.0 | 4.1 | 3.4 | 3.1 | 3.4 | 1.9 | 0.1 | 0.3 | 0.4 | 0.4 | 0.4 | 0.2 | 0.3 | 0.4 | 0.1 | 0.0 | 0.0 | 0.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.3) | - | 0.1 | 0.0 | (0.1) | - | 0.0 | 0.0 | (0.1) | - | 1.0 | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 12.5 | 21.3 | (8.0) | 37.4 | 35.2 | 47.8 | (5.9) | 39.5 | (8.4) | 58.3 | 0.6 | 16.0 | 9.6 | 27.6 | (7.9) | 48.2 | (0.1) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 2.5 | 3.5 | (11.9) | 8.5 | 8.0 | (5.9) | (0.9) | 8.9 | (2.3) | 2.0 | (7.6) | 3.3 | 2.4 | 6.3 | (1.8) | 10.8 | 0.3 | (39.8) | 0.4 | 0.2 | 0.1 | (0.8) | (0.2) | (0.5) | 0.1 | 0.4 | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | (0.2) | 0.0 | 0.0 | (0.6) | 0.0 | 0.0 |
| Net Income From Continuing Ops | 10.0 | 17.8 | 3.9 | 28.9 | 27.2 | 53.7 | (5.0) | 30.6 | (6.1) | 56.3 | 8.2 | 12.7 | 7.2 | 21.3 | (6.1) | 37.4 | (0.4) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 10.0 | 17.8 | 3.9 | 28.9 | 27.2 | 53.7 | (5.0) | 30.6 | (6.1) | 56.3 | 8.2 | 12.7 | 7.2 | 21.3 | (6.1) | 37.4 | (0.4) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 10.0 | 17.8 | 3.9 | 28.9 | 27.2 | 53.7 | (5.0) | 30.6 | (6.1) | 56.3 | 8.2 | 12.7 | 7.2 | 21.3 | (6.1) | 37.4 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 10.0 | 17.8 | 3.9 | 28.9 | 27.2 | 53.7 | (5.0) | 30.6 | (6.1) | 56.3 | 8.2 | 12.7 | 7.2 | 19.8 | (6.1) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.51 | - | 0.21 | 1.63 | 1.60 | - | (0.30) | 1.89 | (0.38) | - | 0.53 | 0.84 | 0.49 | - | (0.42) | 2.56 | (0.03) | - | 3.01 | 0.81 | (0.17) | - | (0.83) | 3.28 | 0.97 | - | 2.18 | (1.84) | (2.40) | (1.06) | (3.08) | (2.97) | - | (2.69) | 0.73 | - | - | (1.60) | - | - |
| EPS Diluted | 0.45 | - | 0.19 | 1.59 | 1.60 | - | (0.30) | 1.89 | (0.38) | - | 0.52 | 0.83 | 0.47 | - | (0.42) | 2.51 | (0.03) | - | ||||||||||||||||||||||
| Shares Basic | 19.8 | - | 18.3 | 17.7 | 17.0 | - | 16.4 | 16.2 | 15.9 | - | 15.4 | 15.2 | 14.8 | - | 14.6 | 14.6 | 14.5 | - | ||||||||||||||||||||||
| Shares Diluted | 22.4 | - | 20.7 | 18.1 | 17.0 | - | 16.4 | 16.2 | 15.9 | - | 15.6 | 15.4 | 15.2 | - | 14.6 | 14.9 | 14.5 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 3.0 | - | - | - | 22.0 | - | - | - | (9.3) | - | - | - | 9.6 | - | - | - | (2.1) | - | - | - | 3.1 | - | - | - | 10.4 | - | - | - | (19.5) | - | - | (24.7) | - | - | (22.6) | - | - | (6.9) | - | - |
| EBIT | 0.8 | 12.8 | (16.6) | 33.5 | 20.5 | 45.1 | (7.6) | 21.1 | (10.6) | 32.6 | (2.9) | 14.4 | 8.3 | 31.3 | (12.8) | 44.6 | (3.4) | 21.7 | 38.2 | |||||||||||||||||||||
| Selling General & Administrative | 37.9 | 36.2 | 35.0 | 36.9 | 33.9 | 36.0 | 36.0 | 33.7 | - | 46.8 | 50.3 | 56.4 | 58.9 | 58.8 | 54.3 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 9.9 | 10.8 | 7.1 | 9.6 | 8.6 | 7.3 | 7.0 | - | 27.6 | 37.5 | 50.1 | 43.3 | 31.9 | 34.2 |
| Amortization of Intangibles | 9.1 | 8.4 | 9.8 | 6.3 | 9.0 | 8.1 | 6.8 | 6.5 | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | 0.0 | 0.0 | (0.4) | 0.7 | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 64.3 |
| Interest Expense |
| 14.6 |
| 14.0 |
| 2.7 |
| 1.3 |
| 0.5 |
| 0.1 |
| 0.1 |
| 3.0 |
| - |
| 40.1 |
| 50.4 |
| 11.6 |
| 0.6 |
| 1.2 |
| 17.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 63.2 | 85.9 | 73.0 | 84.5 | 67.8 | 135.9 | 53.0 | (16.2) | - | (270.1) | (1,202.8) | (260.0) | 26.9 | 94.2 | 71.7 |
| Net Income From Continuing Ops | 60.6 | 77.8 | 73.2 | 84.4 | 52.2 | 175.0 | 54.4 | (16.5) | - | (183.6) | (1,201.8) | (491.8) | 7.5 | 58.5 | 48.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 60.6 | 77.8 | 73.2 | 84.4 | 52.2 | 175.0 | 54.4 | (16.5) | - | (158.9) | (1,200.6) | (491.1) | 7.5 | 58.5 | 48.7 |
| Net Income Attributable To Parent | 60.6 | 77.8 | 73.2 | 84.4 | 52.2 | 175.0 | 54.4 | (16.5) | - | (158.9) | (1,200.6) | (491.1) | 7.5 | 58.5 | 48.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | 0.0 | 0.0 | 2.1 | 6.7 | 7.8 | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 60.6 | 77.8 | 73.2 | 84.4 | 50.7 | 135.3 | 5.8 | (24.3) | - | (158.9) | (1,200.6) | (491.1) | 7.5 | 58.5 | 48.7 |
| 2.70 |
| 3.90 |
| 4.47 |
| 5.44 |
| 3.38 |
| 9.75 |
| 0.57 |
| (2.54) |
| - |
| (32.43) |
| (9.84) |
| (4.07) |
| 0.05 |
| 0.37 |
| 0.35 |
| Shares Basic | 19.8 | 18.0 | 16.3 | 15.2 | 14.6 | 13.5 | 9.8 | 9.6 | - | 4.9 | 4.9 | 4.8 | 112.8 | 111.4 | 110.6 |
| Shares Diluted | 22.4 | 19.9 | 16.4 | 15.5 | 15.0 | 13.9 | 10.1 | 9.6 | - | 4.9 | 4.9 | 4.8 | 166.6 | 160.1 | 158.7 |
| 30.5 |
| 50.2 |
| 48.0 |
| 52.4 |
| 59.7 |
| 68.3 |
| 51.0 |
| (19.7) |
| - |
| (230.7) |
| (1,154.3) |
| (248.9) |
| 33.7 |
| 94.1 |
| 64.3 |
| 7.5 |
| 11.0 |
| 9.0 |
| 7.8 |
| 8.2 |
| 10.4 |
| 6.7 |
| 10.4 |
| 8.5 |
| 9.2 |
| 8.7 |
| 7.7 |
| 8.1 |
| 8.8 |
| 9.7 |
| 11.2 |
| 11.0 |
| 9.7 |
| 12.4 |
| 10.7 |
| 12.5 |
| 11.4 |
| 13.5 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| 1.6 |
| - |
| - |
| 1.4 |
| - |
| - |
| 3.6 |
| - |
| - |
| 2.7 |
| 1.7 |
| 1.6 |
| 2.1 |
| 2.5 |
| 1.2 |
| 1.7 |
| 1.4 |
| 2.4 |
| 1.8 |
| 1.2 |
| 1.1 |
| 1.7 |
| 1.5 |
| 1.3 |
| 2.5 |
| 2.0 |
| 1.2 |
| 1.7 |
| 2.7 |
| 3.2 |
| 1.1 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.7 |
| 0.7 |
| 2.9 |
| 4.7 |
| 5.1 |
| 5.0 |
| 4.8 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.7 |
| 1.6 |
| 0.3 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| 76.4 |
| 42.5 |
| 11.8 |
| 5.2 |
| 15.6 |
| (7.2) |
| 33.2 |
| 11.4 |
| (2.4) |
| 22.8 |
| (15.6) |
| (21.0) |
| (7.8) |
| (26.1) |
| (25.1) |
| (8.5) |
| (22.4) |
| 7.4 |
| (41.3) |
| (2.9) |
| (15.2) |
| (55.1) |
| (15.1) |
| 116.2 |
| 42.1 |
| 11.6 |
| 5.1 |
| 16.4 |
| (7.0) |
| 33.7 |
| 11.3 |
| (2.8) |
| 22.8 |
| (15.6) |
| (20.9) |
| (7.8) |
| (26.1) |
| (25.0) |
| (8.5) |
| (22.4) |
| 7.6 |
| (41.3) |
| (2.9) |
| (14.6) |
| (55.1) |
| (15.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 116.2 |
| 42.1 |
| 11.6 |
| 5.1 |
| 16.4 |
| (7.0) |
| 33.7 |
| 11.3 |
| (2.8) |
| 22.8 |
| (15.6) |
| (20.9) |
| (7.8) |
| (26.1) |
| (25.0) |
| (8.5) |
| (22.4) |
| 7.6 |
| (41.3) |
| (2.9) |
| (14.6) |
| (55.1) |
| (15.1) |
| (0.4) |
| 116.2 |
| 42.1 |
| 11.6 |
| 5.1 |
| 16.4 |
| (7.0) |
| 33.7 |
| 11.3 |
| (2.8) |
| 22.8 |
| (15.6) |
| (20.9) |
| (7.8) |
| (26.1) |
| (25.0) |
| (8.5) |
| (22.4) |
| 7.6 |
| (41.3) |
| (2.9) |
| (14.6) |
| (55.1) |
| (15.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 1.9 |
| 2.0 |
| 2.0 |
| 1.9 |
| 1.9 |
| 2.0 |
| 2.0 |
| 1.9 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 1.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 37.4 |
| (0.4) |
| 85.2 |
| 41.4 |
| 10.9 |
| (2.2) |
| (26.3) |
| (8.9) |
| 31.7 |
| 9.3 |
| (4.7) |
| 20.9 |
| (17.6) |
| (22.9) |
| (9.7) |
| (28.1) |
| (27.0) |
| (10.5) |
| (24.4) |
| 6.6 |
| (41.3) |
| (2.9) |
| (14.6) |
| (55.1) |
| (15.1) |
| 2.95 |
| 0.79 |
| (0.17) |
| - |
| (0.83) |
| 3.19 |
| 0.95 |
| - |
| 2.17 |
| (1.84) |
| (2.40) |
| (1.06) |
| (3.08) |
| (2.97) |
| - |
| (2.69) |
| 0.72 |
| - |
| - |
| (1.60) |
| - |
| - |
| 13.7 |
| 13.4 |
| 12.8 |
| - |
| 10.7 |
| 9.7 |
| 9.6 |
| - |
| 9.6 |
| 9.6 |
| 9.5 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.0 |
| 14.1 |
| 13.7 |
| 12.8 |
| - |
| 10.7 |
| 9.9 |
| 9.8 |
| - |
| 9.6 |
| 9.6 |
| 9.5 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.2 |
| 9.1 |
| 9.1 |
| 9.1 |
| - |
| - |
| 7.5 |
| 0.9 |
| 20.6 |
| (9.5) |
| 31.0 |
| 8.9 |
| (6.7) |
| 23.1 |
| (15.3) |
| (20.8) |
| (9.1) |
| (27.4) |
| (26.3) |
| (8.5) |
| (22.4) |
| (24.0) |
| (36.7) |
| (14.6) |
| (10.5) |
| (50.4) |
| (10.2) |