| (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 | 90.2 | 112.0 | 82.1 | 76.5 | 78.4 | 76.8 | 70.1 | 72.4 | 66.3 | 58.5 | 51.3 | 48.6 | 40.6 | 36.1 | 32.8 | 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 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 | FY2001 | FY2000 | FY1999 | FY1998 | FY1997 | FY1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||
| Revenues | 360.8 | 349.0 | 285.5 | 199.0 | 99.8 | 75.4 | 65.1 | 63.0 | 27.9 | 11.7 | 174.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | |||||||||||||||
| 12.0 |
| 12.5 |
| 22.2 |
| 23.3 |
| 17.4 |
| 18.4 |
| 15.4 |
| 15.1 |
| 16.2 |
| 16.0 |
| 14.6 |
| 15.0 |
| 17.4 |
| 16.0 |
| 4.5 |
| 3.9 |
| 3.5 |
| 4.5 |
| 2.0 |
| 2.2 |
| 3.0 |
| 12.4 |
| 162.4 |
| 0.0 |
| Cost of Revenue | 7.5 | 13.9 | 4.5 | 4.6 | 3.8 | 4.8 | 3.2 | 5.6 | 3.8 | 6.1 | 4.0 | 5.2 | 5.5 | 4.1 | 5.0 | 4.6 | 2.3 | 4.3 | 3.8 | 4.4 | 4.3 | 3.7 | 3.6 | 3.7 | 4.2 | 4.6 | 7.1 | 4.3 | 4.0 | 5.0 | 5.3 | 5.1 | 4.0 | 5.0 | 4.6 | 5.1 | 2.5 | 3.5 | 4.4 | 4.0 |
| Gross Profit | 82.7 | 98.0 | 77.6 | 71.9 | 74.6 | 72.0 | 66.9 | 66.8 | 62.4 | 52.4 | 47.3 | 43.4 | 35.1 | 32.0 | 27.8 | 14.3 | 9.7 | 8.2 | 18.4 | 18.9 | 13.1 | 14.8 | 11.8 | 11.4 | 12.1 | 11.4 | 7.5 | 10.7 | 13.4 | 11.0 | (0.8) | (1.2) | (0.5) | (0.5) | (2.5) | (2.9) | 0.5 | 8.9 | 158.0 | (4.0) |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 54.1 | 58.4 | 29.1 | 31.6 | 25.0 | 24.0 | 23.9 | 24.1 | 22.3 | - | - | - | - | 22.1 | 22.6 | 26.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | 10.8 | 12.6 | 10.7 | 9.5 | 10.5 | 11.9 | 10.5 | 10.5 | 9.1 | 10.2 | 8.0 | |||||||||||||||||||||||
| Depreciation & Amortization | 6.4 | 6.1 | 2.0 | 2.0 | 2.1 | 2.2 | 2.1 | 1.7 | 1.4 | 1.3 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 0.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | 4.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 91.8 | (102.6) | 63.2 | 71.2 | 56.1 | 19.6 | 18.0 | 20.4 | 18.6 | 18.1 | 14.3 | 14.2 | 16.2 | 16.1 | 17.5 | 12.9 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (1.7) | (7.7) | 18.9 | 5.3 | 22.3 | 26.5 | 12.8 | 16.6 | 16.7 | 7.9 | 5.1 | 1.7 | (6.0) | (12.8) | (9.6) | (20.5) | (21.3) | (24.0) | (6.6) | (10.3) | (6.2) | (23.7) | (9.1) | (7.9) | (7.1) | (11.4) | (8.8) | (11.0) | (13.5) | (7.7) | (21.5) | (20.5) | (26.8) | (28.8) | (28.2) | (31.6) | (19.6) | (11.8) | 118.2 | (19.1) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 1.4 | 1.6 | 2.6 | 1.8 | 2.0 | 2.8 | 3.2 | 3.2 | 3.4 | 1.7 | 1.6 | 1.5 | 1.3 | 1.0 | 0.7 | 0.5 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 7.5 | 7.5 | 1.4 | 0.3 | 4.6 | 1.6 | 1.8 | 6.1 | 2.6 | 2.7 | 2.8 | 6.9 | 2.8 | 3.2 | 2.8 | 6.6 | 2.4 | 2.8 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (14.7) | (13.2) | (11.1) | (4.4) | (8.7) | (18.1) | 0.1 | (18.3) | (5.8) | (4.9) | (3.4) | (7.0) | (3.8) | (5.2) | (4.8) | (8.6) | (4.7) | |||||||||||||||||||||||
| Pre-Tax Income | (16.4) | (20.9) | 7.8 | 0.9 | 13.6 | 8.4 | 12.9 | (1.7) | 10.9 | 3.0 | 1.7 | (5.3) | (9.8) | (17.9) | (14.4) | (29.0) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.3 | (5.0) | (0.2) | 0.3 | 0.5 | 1.0 | 1.3 | 0.3 | 0.3 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | (0.2) | - | - | - | 0.0 | - | - | - | - | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (16.6) | (15.9) | 8.0 | 0.7 | 13.2 | 7.4 | 11.6 | (2.0) | 10.6 | 1.4 | 1.7 | (5.3) | (9.8) | (17.9) | (14.4) | (29.0) | (26.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (16.6) | (15.9) | 8.0 | 0.7 | 13.2 | 7.4 | 11.6 | (2.0) | 10.6 | 1.4 | 1.7 | (5.3) | (9.8) | (17.9) | (14.4) | (29.0) | (26.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (16.6) | (15.9) | 8.0 | 0.7 | 13.2 | 7.4 | 11.6 | (2.0) | 10.6 | 1.4 | 1.7 | (5.3) | (9.8) | (17.9) | (14.4) | (29.0) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (16.6) | (15.9) | 8.0 | 0.7 | 13.2 | 7.4 | 11.6 | (2.0) | 10.6 | 1.4 | 1.7 | (5.3) | (9.8) | (17.9) | (14.4) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.05) | - | 0.03 | 0.00 | 0.04 | - | 0.04 | (0.01) | 0.04 | - | 0.01 | (0.02) | (0.04) | - | (0.06) | (0.11) | (0.10) | - | (0.02) | (0.14) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.31) | - | - | - | 1.32 | - |
| EPS Diluted | (0.05) | - | 0.03 | 0.00 | 0.04 | - | 0.04 | (0.01) | 0.04 | - | 0.01 | (0.02) | (0.04) | - | (0.06) | (0.11) | (0.10) | - | ||||||||||||||||||||||
| Shares Basic | 308.3 | - | 306.8 | 305.0 | 303.5 | - | 275.0 | 273.1 | 270.4 | - | 268.7 | 265.6 | 264.0 | - | 259.3 | 253.6 | 251.9 | - | ||||||||||||||||||||||
| Shares Diluted | 308.3 | - | 311.6 | 311.5 | 320.9 | - | 284.7 | 273.1 | 324.7 | - | 323.8 | 265.6 | 264.0 | - | 259.3 | 253.6 | 251.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 4.7 | (1.6) | 20.9 | 7.3 | 24.4 | 28.7 | 14.9 | 18.3 | 18.1 | 9.1 | 6.2 | 2.8 | (4.9) | (11.7) | (8.7) | (19.7) | (20.7) | (23.6) | (6.1) | (9.8) | (5.5) | (23.0) | (8.7) | (7.5) | (6.6) | (11.5) | (8.4) | (10.6) | (13.1) | (6.4) | (21.1) | (20.1) | (26.1) | (28.3) | (27.7) | (31.1) | (19.2) | (11.2) | 118.8 | (18.5) |
| EBIT | (1.7) | (7.7) | 18.9 | 5.3 | 22.3 | 26.5 | 12.8 | 16.6 | 16.7 | 7.9 | 5.1 | 1.7 | (6.0) | (12.8) | (9.6) | (20.5) | (21.3) | (24.0) | (6.6) | |||||||||||||||||||||
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 30.5 | 26.8 | 17.4 | 20.9 | 16.0 | 16.8 | 15.1 | 20.1 | 19.4 | 17.2 | 17.1 | 64.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 330.2 | 322.2 | 268.1 | 178.1 | 83.8 | 58.6 | 50.1 | 43.0 | 8.5 | (5.5) | 157.6 | (64.7) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 173.2 | 144.1 | 94.3 | 94.3 | 91.5 | 77.4 | 59.0 | 74.7 | 79.7 | 75.0 | 46.9 | 41.0 | 79.4 | - | - | - | |||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | 19.9 | 1.6 | 3.6 | - | - | - | - | ||||||||||||||
| General & Administrative | - | - | - | 42.5 | 37.7 | 31.9 | 24.7 | - | - | - | 27.1 | 39.4 | 75.8 | 59.7 | 45.5 | 40.6 | 40.3 | ||||||||||||||
| Depreciation & Amortization | 16.6 | 12.3 | 7.4 | 4.5 | 3.3 | 2.0 | 2.1 | 1.0 | 2.9 | 1.8 | 2.4 | 11.0 | 9.8 | 11.5 | 13.0 | 14.6 | |||||||||||||||
| Amortization of Intangibles | - | 4.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Operating Expenses | 123.7 | 88.0 | 76.6 | 62.8 | 57.5 | 38.9 | 24.6 | 107.6 | 104.5 | 119.9 | 107.5 | 344.7 | 179.6 | 169.4 | 147.0 | 140.6 | |||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Income | 14.8 | 38.8 | 72.6 | 8.7 | (64.1) | (47.0) | (47.9) | (44.6) | (76.6) | (108.2) | 67.3 | (344.7) | (179.6) | (169.4) | (147.0) | (140.5) | (152.5) | (209.8) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||||||||||||
| Interest Income | 7.5 | 8.1 | 12.6 | 6.2 | 2.5 | 0.1 | 0.2 | 1.0 | 0.5 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 16.7 | 13.8 | 12.0 | 15.2 | 15.0 | 15.2 | 9.5 | 6.3 | 5.1 | 9.5 | 15.6 | 24.1 | 20.4 | 21.5 | 21.6 | 21.8 | 17.4 | 4.8 | |||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Operating Income | (43.4) | (37.4) | (42.1) | (19.1) | (23.3) | (33.9) | (9.5) | (7.3) | (10.1) | (9.1) | 58.4 | (23.8) | (18.8) | (0.6) | (1.2) | 1.5 | (0.7) | ||||||||||||||
| Pre-Tax Income | (28.6) | 1.4 | 30.5 | (10.4) | (87.4) | (80.9) | (57.5) | (51.9) | (86.7) | (117.3) | 125.7 | (368.4) | (198.4) | (191.5) | (169.8) | (160.8) | |||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||
| Income Tax Expense | (4.7) | (4.5) | 2.9 | 1.6 | 0.0 | 0.0 | (0.2) | 0.0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | (0.4) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (23.9) | 5.9 | 27.6 | (11.9) | (87.4) | (80.9) | (57.2) | (51.9) | (87.0) | (117.3) | 125.7 | (368.4) | (198.4) | (191.5) | (169.4) | (160.8) | (170.6) | ||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Net Income | (23.9) | 5.9 | 27.6 | (11.9) | (87.4) | (80.9) | (57.2) | (51.9) | (87.0) | (117.3) | 125.7 | (368.4) | (198.4) | (191.5) | (169.4) | (160.8) | (170.6) | ||||||||||||||
| Net Income Attributable To Parent | (23.9) | 5.9 | 27.6 | (11.9) | (87.4) | (80.9) | (57.2) | (51.9) | (87.0) | (117.3) | 125.7 | (368.4) | (198.4) | (191.5) | (169.4) | (160.8) | |||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Net Income To Common Shareholders | (23.9) | 5.9 | 27.6 | (11.9) | (87.4) | (80.9) | (57.2) | (51.9) | (87.0) | (117.3) | 125.7 | (368.4) | (198.4) | (191.5) | (169.4) | ||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||
| EPS Basic | (0.08) | 0.02 | 0.10 | (0.04) | (0.34) | (0.32) | (0.26) | - | (0.60) | (1.13) | 1.37 | (4.54) | (2.57) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.08) | 0.02 | 0.10 | (0.04) | (0.34) | (0.32) | (0.26) | - | (0.60) | (1.13) | 1.36 | (4.54) | (2.57) | - | - | - | - | - | |||||||||||||
| Shares Basic | 308.3 | 305.6 | 274.4 | 267.0 | 257.1 | 249.2 | 222.6 | - | 144.1 | 104.2 | 92.1 | 81.2 | 77.0 | - | - | - | - | - | |||||||||||||
| Shares Diluted | 308.3 | 314.1 | 283.8 | 267.0 | 257.1 | 249.2 | 222.6 | - | 144.1 | 104.2 | 92.1 | 81.2 | 77.0 | - | - | - | - | - | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||
| EBITDA | 31.4 | 51.1 | 80.0 | 13.2 | (60.8) | (45.0) | (45.8) | (43.6) | (73.7) | (106.4) | 69.7 | (333.7) | (169.8) | (157.9) | (134.0) | (125.9) | (136.0) | (191.1) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 14.8 | 38.8 | 72.6 | 8.7 | (64.1) | (47.0) | (47.9) | (44.6) | (76.6) | (108.2) | 67.3 | (344.7) | (179.6) | (169.4) | (147.0) | (140.5) | (152.5) | (209.8) | - | ||||||||||||
| 20.7 |
| 22.7 |
| 17.2 |
| 20.1 |
| 17.4 |
| 17.1 |
| 13.9 |
| 13.7 |
| 14.4 |
| 15.7 |
| 16.7 |
| 16.6 |
| 25.7 |
| 18.0 |
| 19.4 |
| 21.7 |
| 20.6 |
| 23.3 |
| 17.7 |
| 18.6 |
| 15.4 |
| 15.3 |
| 13.1 |
| 11.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| - |
| 0.6 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.7 |
| 0.7 |
| 0.4 |
| 0.4 |
| 0.5 |
| (0.2) |
| 0.4 |
| 0.4 |
| 0.4 |
| 1.3 |
| 0.4 |
| 0.4 |
| 0.7 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| (4.6) |
| 9.9 |
| 9.9 |
| 23.6 |
| (46.2) |
| 24.5 |
| 23.0 |
| 23.4 |
| 27.3 |
| 23.4 |
| 26.0 |
| 31.0 |
| 23.8 |
| 26.0 |
| 24.4 |
| 30.3 |
| 33.4 |
| 30.2 |
| 33.7 |
| 22.6 |
| 24.2 |
| 44.1 |
| 19.1 |
| 2.8 |
| 3.2 |
| 6.5 |
| 6.3 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.0 |
| 4.1 |
| 0.6 |
| 0.6 |
| 0.6 |
| 1.0 |
| 1.7 |
| 1.8 |
| 2.1 |
| 2.3 |
| 2.4 |
| 2.7 |
| 3.0 |
| 4.2 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.1) |
| 2.2 |
| (25.3) |
| (6.7) |
| (2.7) |
| (2.3) |
| (2.3) |
| (2.2) |
| (2.9) |
| (1.6) |
| (1.4) |
| (1.4) |
| (2.0) |
| (2.6) |
| (1.9) |
| (3.6) |
| (3.9) |
| (4.7) |
| (3.8) |
| 3.3 |
| 65.8 |
| 8.3 |
| (10.8) |
| (26.0) |
| (28.1) |
| (4.4) |
| (35.5) |
| (12.9) |
| (26.4) |
| (11.5) |
| (10.3) |
| (9.3) |
| (14.3) |
| (10.4) |
| (12.4) |
| (14.9) |
| (9.7) |
| (24.2) |
| (22.4) |
| (30.4) |
| (32.7) |
| (32.9) |
| (35.3) |
| (16.3) |
| 54.0 |
| 126.5 |
| (30.0) |
| (28.1) |
| (4.4) |
| (35.5) |
| (12.9) |
| (26.4) |
| (11.3) |
| (10.3) |
| (9.3) |
| (14.3) |
| (10.4) |
| (12.4) |
| (14.9) |
| (9.7) |
| (24.2) |
| (22.7) |
| (30.4) |
| (32.8) |
| (32.9) |
| (35.3) |
| (16.3) |
| 54.0 |
| 126.5 |
| (30.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (28.1) |
| (4.4) |
| (35.5) |
| (12.9) |
| (26.4) |
| (11.3) |
| (10.3) |
| (9.3) |
| (14.3) |
| (10.4) |
| (12.4) |
| (14.9) |
| (9.7) |
| (24.2) |
| (22.7) |
| (30.4) |
| (32.8) |
| (32.9) |
| (35.3) |
| (16.3) |
| 54.0 |
| 126.5 |
| (30.0) |
| (26.0) |
| (28.1) |
| (4.4) |
| (35.5) |
| (12.9) |
| (26.4) |
| (11.3) |
| (10.3) |
| (9.3) |
| (14.3) |
| (10.4) |
| (12.4) |
| (14.9) |
| (9.7) |
| (24.2) |
| (22.7) |
| (30.4) |
| (32.8) |
| (32.9) |
| (35.3) |
| (16.3) |
| 54.0 |
| 126.5 |
| (30.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (29.0) |
| (26.0) |
| (28.1) |
| (4.4) |
| (35.5) |
| (12.9) |
| (26.4) |
| (11.3) |
| (10.3) |
| (9.3) |
| (14.3) |
| (10.4) |
| (12.4) |
| (14.9) |
| (9.7) |
| (24.2) |
| (22.7) |
| (30.4) |
| (32.8) |
| (32.9) |
| (35.3) |
| (16.3) |
| 54.0 |
| 126.5 |
| (30.0) |
| (0.02) |
| (0.14) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.31) |
| - |
| - |
| - |
| 1.31 |
| - |
| 249.9 |
| 249.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.7 |
| - |
| - |
| - |
| 95.6 |
| - |
| 249.9 |
| 249.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.7 |
| - |
| - |
| - |
| 96.5 |
| - |
| (10.3) |
| (6.2) |
| (23.7) |
| (9.1) |
| (7.9) |
| (7.1) |
| (11.4) |
| (8.8) |
| (11.0) |
| (13.5) |
| (7.7) |
| (21.5) |
| (20.5) |
| (26.8) |
| (28.8) |
| (28.2) |
| (31.6) |
| (19.6) |
| (11.8) |
| 118.2 |
| (19.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.5 |
| 18.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 152.6 |
| 209.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (170.6) |
| (220.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (220.1) |
| (303.0) |
| (293.2) |
| (230.5) |
| (114.3) |
| (76.0) |
| (65.9) |
| (206.3) |
| (48.2) |
| (24.7) |
| (5.7) |
| (3.3) |
| (2.3) |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (220.1) |
| (303.0) |
| (293.2) |
| (230.5) |
| (114.3) |
| (76.0) |
| (65.9) |
| (206.3) |
| (48.2) |
| (24.7) |
| (5.7) |
| (3.3) |
| (2.3) |
| (2.6) |
| (170.6) |
| (220.1) |
| (303.0) |
| (293.2) |
| (230.5) |
| (114.3) |
| (76.0) |
| (65.9) |
| (206.3) |
| (48.2) |
| (24.7) |
| (5.7) |
| (3.3) |
| (2.3) |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (160.8) |
| (170.6) |
| (220.1) |
| (303.0) |
| (293.2) |
| (230.5) |
| (114.3) |
| (76.0) |
| (65.9) |
| (206.3) |
| (48.2) |
| (24.7) |
| (5.7) |
| (3.3) |
| (2.3) |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |