| (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 | 27.9 | 26.8 | 27.1 | 31.2 | 29.9 | 37.4 | 39.9 | 54.3 | 54.1 | 75.9 | 89.2 | 85.4 | 155.0 | 123.1 | 116.5 | 80.2 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 113.0 | 115.0 | 185.8 | 405.5 | 387.5 | 233.7 | 171.7 | 154.6 | 181.7 | 167.1 | 128.2 | 119.7 | 106.5 | 98.9 | 87.8 | 81.9 | 75.0 | 77.0 |
| Cost of Revenue | 65.3 | 66.8 | 106.4 | 233.8 | 239.0 | 116.1 | 69.9 | 60.0 | 68.1 | 68.1 | 40.2 | 39.4 | 39.8 | 40.4 | 32.2 | 30.2 | 27.7 | 29.9 |
| Gross Profit | 47.7 | 48.2 | 79.4 | 171.7 | 148.4 | 117.6 | 101.9 | 94.6 | 113.6 | 99.0 | 88.0 | 80.3 | 66.6 | 58.6 | 55.6 | 51.7 | 47.4 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 46.6 | 42.5 | 26.0 | 33.7 | 36.2 | 34.2 | 31.0 | 19.6 | 16.3 | 13.4 | 9.8 | 11.7 | 12.1 | 10.9 | 12.4 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (77.5) | (72.0) | (28.3) | 32.7 | (22.2) | (10.2) | (5.2) | 18.6 | 28.4 | 40.2 | 20.3 | 8.1 | (4.8) | (12.2) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 7.1 | 8.1 | 11.5 | 5.9 | 1.6 | - | - | - | - | - | - | - | - | - | - | 0.1 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 1.8 | 1.8 | 1.8 | 2.6 | 1.5 | 13.7 | 11.4 | 4.7 | 11.3 | 10.1 | 0.6 | 0.7 | 0.3 | (0.8) | (1.4) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (1.08) | (0.94) | (0.26) | 0.73 | (0.24) | (0.32) | 0.22 | 0.27 | 0.33 | 0.52 | 0.35 | 0.14 | (0.08) | (0.20) | (0.29) | (0.19) | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | (67.8) | (61.8) | (17.4) | 53.6 | (6.8) | 1.5 | 4.2 | 26.0 | 34.9 | 46.3 | 26.0 | 13.9 | 1.5 | (5.6) | (9.0) | (4.5) | ||
| 67.7 |
| 63.6 |
| 53.9 |
| 57.6 |
| 58.6 |
| 62.9 |
| 48.0 |
| 29.3 |
| 31.6 |
| 49.7 |
| 36.0 |
| 38.8 |
| 30.1 |
| 50.2 |
| 45.9 |
| 43.6 |
| 42.0 |
| 52.0 |
| 42.3 |
| 40.2 |
| 32.5 |
| 35.5 |
| 32.3 |
| 31.4 |
| Cost of Revenue | 16.1 | 15.8 | 15.3 | 18.1 | 17.6 | 23.9 | 22.8 | 29.6 | 30.1 | 40.8 | 44.8 | 59.1 | 89.1 | 73.3 | 69.9 | 52.4 | 43.4 | 36.4 | 32.4 | 26.9 | 20.3 | 24.7 | 17.7 | 12.0 | 15.5 | 19.8 | 14.3 | 13.8 | 12.0 | 15.5 | 17.3 | 17.7 | 17.5 | 23.5 | 17.7 | 14.7 | 12.2 | 11.5 | 9.6 | 10.3 |
| Gross Profit | 11.8 | 11.0 | 11.8 | 13.2 | 12.3 | 13.6 | 17.1 | 24.7 | 24.1 | 35.1 | 44.3 | 26.4 | 65.8 | 49.8 | 46.5 | 27.8 | 24.3 | 27.1 | 21.5 | 30.7 | 38.3 | 38.2 | 30.3 | 17.3 | 16.1 | 29.8 | 21.6 | 25.0 | 18.1 | 34.7 | 28.5 | 25.9 | 24.5 | 28.5 | 24.6 | 25.5 | 20.3 | 24.0 | 22.7 | 21.1 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 13.7 | 11.4 | 10.1 | 11.4 | 9.6 | 6.1 | 5.6 | 6.6 | 7.7 | 7.0 | 8.5 | 7.7 | 10.6 | 8.1 | 10.1 | 9.5 | 8.6 | 8.9 | 8.6 | 7.7 | 9.0 | 10.5 | 8.0 | 6.9 | 5.6 | 6.1 | 4.6 | 4.5 | 4.4 | 4.1 | 3.9 | 4.3 | 4.1 | 3.8 | 3.2 | 3.3 | 3.0 | 1.2 | 3.2 | 3.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 6.8 | 6.6 | 6.3 | 6.4 | 6.9 | 7.0 | 7.6 | 7.9 | 8.4 | 6.9 | 8.7 | 8.5 | 12.1 | 11.4 | 13.5 | 11.7 | 12.7 | |||||||||||||||||||||||
| General & Administrative | 14.6 | 9.8 | 11.1 | 12.7 | 14.1 | 12.9 | 9.8 | 11.8 | 11.6 | 14.0 | 10.1 | 16.4 | 17.7 | 15.9 | 15.5 | 17.6 | 19.2 | |||||||||||||||||||||||
| Depreciation & Amortization | 2.3 | 2.4 | 2.5 | 2.5 | 2.8 | 2.5 | 3.0 | 2.6 | 2.7 | - | - | - | 3.7 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 35.1 | 31.1 | 27.9 | 31.2 | 30.0 | 26.0 | 23.1 | 27.4 | 31.2 | 31.2 | 33.4 | 32.8 | 41.5 | 35.2 | 45.6 | 49.3 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (23.3) | (20.1) | (16.1) | (18.0) | (17.8) | (12.4) | (6.0) | (2.7) | (7.1) | 3.9 | 10.9 | (6.4) | 24.3 | 14.6 | 0.9 | (21.5) | (16.2) | (9.4) | (13.0) | 1.8 | 10.4 | 7.9 | 4.4 | (9.4) | (8.0) | 4.1 | 13.1 | 5.3 | (3.8) | 12.5 | 10.9 | 5.6 | (0.5) | 10.2 | 7.3 | 6.9 | 15.9 | 7.1 | 6.1 | 4.3 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 1.2 | 1.8 | 2.1 | 2.1 | 2.2 | 2.5 | 2.9 | 3.0 | 3.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | (1.1) | (0.6) | (0.4) | (0.8) | (0.5) | (0.5) | (0.6) | (0.6) | 0.0 | - | 0.0 | 0.0 | - | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | 0.2 | 0.1 | 0.2 | 0.0 | (0.0) | (0.7) | 0.1 | (0.0) | 0.3 | 11.1 | 2.6 | 1.5 | 2.7 | (2.0) | 3.6 | 1.7 | 0.2 | |||||||||||||||||||||||
| Pre-Tax Income | (21.7) | (18.4) | (13.3) | (16.9) | (16.0) | (9.5) | (3.2) | 0.3 | (3.6) | 20.7 | 13.5 | (5.0) | 27.0 | 15.6 | 4.5 | (19.8) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.4) | 0.2 | 0.0 | 2.0 | (0.5) | 0.8 | 0.7 | 0.4 | (0.0) | 0.6 | 2.3 | (0.2) | (0.2) | (0.2) | (1.1) | (1.2) | 3.9 | 1.5 | 2.1 | 3.6 | 6.5 | 5.7 | 3.7 | 1.3 | 0.7 | 2.1 | 1.2 | 1.4 | (0.0) | 3.8 | 3.3 | 2.2 | 2.0 | 3.0 | 1.7 | 1.6 | 3.9 | (0.0) | 0.4 | 0.2 |
| Net Income From Continuing Ops | (22.4) | (19.3) | (13.7) | (19.7) | (16.0) | (10.8) | (4.5) | (0.6) | (3.6) | 20.1 | 11.2 | (4.8) | 27.2 | 15.8 | 5.6 | (18.6) | (19.9) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (22.4) | (19.3) | (13.7) | (19.7) | (16.0) | (10.8) | (4.5) | (0.6) | (3.6) | 20.1 | 11.2 | (4.8) | 27.2 | 15.8 | 5.6 | (18.6) | (19.9) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (22.4) | (19.3) | (13.7) | (19.7) | (16.0) | (10.8) | (4.5) | (0.6) | (3.6) | 20.1 | 11.2 | (4.8) | 27.2 | (31.4) | 5.6 | (18.6) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (22.4) | (19.3) | (13.7) | (19.7) | (16.0) | (10.8) | (4.5) | (0.6) | (3.6) | 20.1 | 11.2 | (4.8) | 27.2 | (31.4) | 5.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.32) | - | (0.19) | (0.26) | (0.21) | - | (0.06) | (0.01) | (0.05) | - | 0.15 | (0.07) | 0.37 | - | 0.08 | (0.26) | (0.28) | - | (0.21) | (0.02) | 0.05 | - | 0.01 | (0.16) | (0.12) | - | 0.21 | 0.07 | (0.05) | - | 0.13 | 0.07 | (0.03) | - | 0.10 | 0.09 | 0.22 | - | 0.11 | 0.07 |
| EPS Diluted | (0.32) | - | (0.19) | (0.26) | (0.21) | - | (0.06) | (0.01) | (0.05) | - | 0.15 | (0.07) | 0.37 | - | 0.08 | (0.26) | (0.28) | - | ||||||||||||||||||||||
| Shares Basic | 69.7 | - | 73.0 | 74.5 | 74.9 | - | 74.6 | 74.2 | 73.9 | - | 73.5 | 73.3 | 73.1 | - | 72.6 | 72.5 | 72.2 | - | ||||||||||||||||||||||
| Shares Diluted | 69.7 | - | 73.0 | 74.5 | 74.9 | - | 74.6 | 74.2 | 73.9 | - | 74.3 | 73.3 | 74.0 | - | 72.8 | 72.5 | 72.2 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (20.9) | (17.7) | (13.6) | (15.5) | (14.9) | (9.9) | (3.0) | (0.1) | (4.4) | - | - | - | 28.0 | - | - | - | (12.5) | - | - | - | 12.9 | - | - | - | (5.9) | - | - | - | (2.1) | 13.4 | 12.7 | 7.4 | 1.4 | 11.6 | 9.0 | 8.4 | 17.3 | 8.6 | 7.6 | 5.7 |
| EBIT | (23.3) | (20.1) | (16.1) | (18.0) | (17.8) | (12.4) | (6.0) | (2.7) | (7.1) | 3.9 | 10.9 | (6.4) | 24.3 | 14.6 | 0.9 | (21.5) | (16.2) | (9.4) | (13.0) | |||||||||||||||||||||
| 47.1 |
| 18.4 |
| 13.2 |
| 13.4 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 26.0 | 26.1 | 31.0 | 36.3 | 49.2 | 44.8 | 34.5 | 31.9 | 30.6 | 28.5 | 29.7 | 35.1 | 41.1 | 46.5 | 37.1 | 22.4 | 20.7 | 21.2 |
| General & Administrative | 48.1 | 47.7 | 46.2 | 58.2 | 68.2 | 50.3 | 42.7 | 35.3 | 38.3 | 29.3 | 28.4 | 25.5 | 23.8 | 21.7 | 22.3 | 20.3 | 16.8 | 16.8 |
| Depreciation & Amortization | 9.7 | 10.2 | 10.9 | 20.9 | 15.3 | 11.7 | 9.4 | 7.3 | 6.5 | 6.1 | 5.7 | 5.8 | 6.3 | 6.6 | 7.3 | 4.9 | 3.0 | 3.0 |
| Amortization of Intangibles | - | 0.3 | 0.7 | 2.0 | 2.3 | 3.3 | 3.2 | 2.5 | 2.6 | 2.6 | 2.5 | 2.7 | 3.2 | 3.5 | 3.9 | 2.0 | 0.5 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 125.2 | 120.2 | 107.6 | 139.0 | 170.6 | 127.8 | 107.0 | 76.0 | 85.2 | 58.7 | 67.8 | 72.2 | 71.4 | 70.8 | 71.8 | 61.1 | 50.7 | 55.9 |
| (16.3) |
| (9.4) |
| (3.4) |
| (8.8) |
| 0.2 |
| 0.7 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.3 | 0.3 | 0.4 |
| Income From Equity Investments | (2.9) | (2.3) | (1.7) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.4 | 0.2 | (0.4) | 17.8 | 3.5 | 0.9 | 1.7 | 2.7 | 3.3 | 0.8 | 0.1 | 0.8 | 0.5 | 0.2 | (0.1) | 0.0 | 0.2 | 0.0 |
| Pre-Tax Income | (70.3) | (64.6) | (16.0) | 56.3 | (15.7) | (9.3) | (3.5) | 21.3 | 31.7 | 41.0 | 20.3 | 8.8 | (4.3) | (12.0) | (16.5) | (9.7) | (3.5) | (8.4) |
| (0.9) |
| - |
| (0.6) |
| Net Income From Continuing Ops | (75.1) | (68.7) | (19.5) | 53.7 | (17.1) | (23.0) | (14.9) | 16.7 | 20.4 | 30.9 | 19.7 | 8.2 | (4.6) | (11.2) | (15.1) | (8.8) | (3.5) | (7.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (75.1) | (68.7) | (19.5) | 53.7 | (17.1) | (23.0) | (14.9) | 16.7 | 20.4 | 30.9 | 19.7 | 8.2 | (4.6) | (11.2) | (15.1) | (8.8) | (3.5) | (7.8) |
| Net Income Attributable To Parent | (75.1) | (68.7) | (19.5) | 53.7 | (17.1) | (23.0) | (14.9) | 16.7 | 20.4 | 30.9 | 19.7 | 8.2 | (4.6) | (11.2) | (15.1) | (8.8) | (3.5) | (7.8) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (75.1) | (68.7) | (19.5) | 53.7 | (17.1) | (23.0) | (14.9) | 16.7 | 20.4 | 30.9 | 19.7 | 8.2 | (4.6) | (11.2) | (15.1) | (8.8) | (3.5) | (7.8) |
| (0.08) |
| - |
| EPS Diluted | (1.08) | (0.94) | (0.26) | 0.72 | (0.24) | (0.32) | 0.22 | 0.27 | 0.33 | 0.51 | 0.35 | 0.14 | (0.08) | (0.20) | (0.29) | (0.19) | (0.08) | - |
| Shares Basic | 69.7 | 73.5 | 74.4 | 73.3 | 72.5 | 72.0 | 67.5 | 61.7 | 61.1 | 59.1 | 55.6 | 56.4 | 55.9 | 55.6 | 51.5 | 46.9 | 46.2 | - |
| Shares Diluted | 69.7 | 73.5 | 74.4 | 74.4 | 72.5 | 72.0 | 67.5 | 62.2 | 62.5 | 61.0 | 56.5 | 56.8 | 55.9 | 55.6 | 51.5 | 46.9 | 46.2 | - |
| (0.3) |
| (5.7) |
| EBIT | (77.5) | (72.0) | (28.3) | 32.7 | (22.2) | (10.2) | (5.2) | 18.6 | 28.4 | 40.2 | 20.3 | 8.1 | (4.8) | (12.2) | (16.3) | (9.4) | (3.4) | (8.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.9 |
| 13.9 |
| 10.4 |
| 9.5 |
| 9.1 |
| 7.8 |
| 10.1 |
| 7.4 |
| 7.9 |
| 9.0 |
| 7.7 |
| 7.3 |
| 8.4 |
| 7.3 |
| 7.4 |
| 7.5 |
| 7.0 |
| 7.2 |
| 7.5 |
| 6.9 |
| 7.1 |
| 6.4 |
| 7.4 |
| 16.6 |
| 12.5 |
| 11.0 |
| 10.2 |
| 12.2 |
| 10.1 |
| 10.3 |
| 10.1 |
| 11.5 |
| 7.6 |
| 7.3 |
| 8.9 |
| 9.8 |
| 6.5 |
| 8.6 |
| 13.4 |
| 7.5 |
| 6.9 |
| 7.8 |
| 7.1 |
| 8.6 |
| 6.9 |
| 6.4 |
| 3.7 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 1.7 |
| 0.9 |
| 1.8 |
| 1.9 |
| 1.9 |
| 1.5 |
| 1.7 |
| 1.5 |
| 1.4 |
| 1.5 |
| 1.4 |
| 1.4 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.5 |
| 36.5 |
| 34.5 |
| 28.9 |
| 27.9 |
| 30.3 |
| 25.9 |
| 26.7 |
| 24.2 |
| 25.8 |
| 8.6 |
| 19.7 |
| 21.9 |
| 22.2 |
| 17.7 |
| 20.3 |
| 25.0 |
| 18.4 |
| 17.3 |
| 18.6 |
| 4.4 |
| 16.9 |
| 16.5 |
| 16.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.1 |
| 0.4 |
| (0.1) |
| (0.3) |
| 0.3 |
| 0.2 |
| 1.4 |
| 0.5 |
| 1.2 |
| 0.5 |
| 0.5 |
| 1.6 |
| 0.5 |
| 0.7 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.5 |
| 0.1 |
| 0.5 |
| (0.3) |
| (16.0) |
| (8.9) |
| (12.9) |
| 2.2 |
| 10.3 |
| 7.6 |
| 4.7 |
| (9.2) |
| (6.6) |
| 4.6 |
| 14.2 |
| 5.8 |
| (3.3) |
| 14.1 |
| 11.4 |
| 6.3 |
| (0.1) |
| 10.3 |
| 7.4 |
| 7.0 |
| 16.3 |
| 7.2 |
| 6.6 |
| 4.0 |
| (10.4) |
| (15.0) |
| (1.4) |
| 3.8 |
| 1.9 |
| 1.0 |
| (10.5) |
| (7.3) |
| 2.4 |
| 13.1 |
| 4.4 |
| (3.3) |
| 10.3 |
| 8.1 |
| 4.1 |
| (2.1) |
| 7.3 |
| 5.8 |
| 5.4 |
| 12.4 |
| 7.2 |
| 6.2 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.4) |
| (15.0) |
| (1.4) |
| 3.8 |
| 1.9 |
| 1.0 |
| (10.5) |
| (7.3) |
| 2.4 |
| 13.1 |
| 4.4 |
| (3.3) |
| 10.3 |
| 8.1 |
| 4.1 |
| (2.1) |
| 7.3 |
| 5.8 |
| 5.4 |
| 12.4 |
| 7.2 |
| 6.2 |
| 3.8 |
| 27.2 |
| (10.4) |
| (15.0) |
| (1.4) |
| 3.8 |
| 1.9 |
| 1.0 |
| (10.5) |
| (7.3) |
| 2.4 |
| 13.1 |
| 4.4 |
| (3.3) |
| 10.3 |
| 8.1 |
| 4.1 |
| (2.1) |
| 7.3 |
| 5.8 |
| 5.4 |
| 12.4 |
| 7.2 |
| 6.2 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (18.6) |
| 27.2 |
| (10.4) |
| (15.0) |
| (1.4) |
| 3.8 |
| 1.9 |
| 1.0 |
| (10.5) |
| (7.3) |
| 2.4 |
| 13.1 |
| 4.4 |
| (3.3) |
| 10.3 |
| 8.1 |
| 4.1 |
| (2.1) |
| 7.3 |
| 5.8 |
| 5.4 |
| 12.4 |
| 7.2 |
| 6.2 |
| 3.8 |
| (0.21) |
| (0.02) |
| 0.05 |
| - |
| 0.01 |
| (0.16) |
| (0.12) |
| - |
| 0.21 |
| 0.07 |
| (0.05) |
| - |
| 0.13 |
| 0.07 |
| (0.03) |
| - |
| 0.09 |
| 0.09 |
| 0.21 |
| - |
| 0.11 |
| 0.07 |
| 72.0 |
| 72.0 |
| 71.9 |
| - |
| 71.5 |
| 64.7 |
| 61.9 |
| - |
| 61.7 |
| 61.7 |
| 61.5 |
| - |
| 61.2 |
| 61.1 |
| 60.9 |
| - |
| 60.1 |
| 58.5 |
| 56.9 |
| - |
| 55.7 |
| 55.5 |
| 72.0 |
| 72.0 |
| 72.8 |
| - |
| 72.7 |
| 64.7 |
| 61.9 |
| - |
| 62.1 |
| 62.1 |
| 61.5 |
| - |
| 62.6 |
| 62.2 |
| 60.9 |
| - |
| 62.2 |
| 60.7 |
| 58.8 |
| - |
| 56.5 |
| 56.2 |
| 1.8 |
| 10.4 |
| 7.9 |
| 4.4 |
| (9.4) |
| (8.0) |
| 4.1 |
| 13.1 |
| 5.3 |
| (3.8) |
| 12.5 |
| 10.9 |
| 5.6 |
| (0.5) |
| 10.2 |
| 7.3 |
| 6.9 |
| 15.9 |
| 7.1 |
| 6.1 |
| 4.3 |