| (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 | 177.4 | 196.9 | 179.5 | 181.1 | 168.9 | 187.3 | 168.6 | 178.0 | 167.1 | 181.2 | 163.9 | 169.5 | 160.3 | 172.0 | 167.5 | 169.4 | ||||||||||||||||||||||||
| (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 | 734.9 | 726.4 | 701.0 | 675.0 | 666.8 | 541.5 | 429.6 | 421.0 | 337.3 | 286.6 | 276.4 | 249.0 | 197.7 | 85.6 | 39.1 | 15.7 | 14.6 | 15.0 |
| Cost of Revenue | 151.9 | 149.7 | 170.4 | 184.7 | 199.3 | 140.3 | 117.3 | 106.7 | 86.8 | 87.9 | 110.1 | 71.8 | 77.4 | 54.8 | 32.1 | 16.7 | 12.3 | 12.3 |
| Gross Profit | 583.0 | 576.7 | 530.5 | 490.3 | 467.5 | 401.3 | 312.3 | 314.3 | 250.4 | 198.7 | 166.3 | 177.2 | 120.2 | 30.8 | 6.9 | (1.1) | 2.3 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 120.0 | 117.3 | 81.6 | 76.3 | 84.8 | 55.5 | 59.4 | 72.1 | 55.7 | 57.3 | 45.7 | 28.7 | 18.7 | 21.6 | 9.9 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 24.1 | 19.2 | (73.4) | 87.7 | 60.0 | 89.9 | 46.4 | 10.5 | 15.9 | (24.9) | (32.0) | 9.5 | (5.2) | (53.3) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 17.8 | 22.7 | 19.7 | 11.4 | 4.5 | 0.9 | 4.6 | 7.4 | 6.5 | 4.1 | 1.3 | 0.7 | 0.4 | 0.3 | 0.3 | 0.3 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 8.0 | 9.8 | 36.5 | 19.7 | (2.6) | 14.4 | (125.4) | 0.3 | 0.0 | 0.1 | 0.1 | 0.3 | 0.2 | (0.4) | 0.0 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.13 | 0.16 | (2.15) | 0.91 | 0.35 | 0.95 | 3.41 | (0.27) | (0.01) | (1.07) | (1.02) | 0.05 | (0.39) | (1.93) | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 115.3 | 110.2 | 5.4 | 163.2 | 151.5 | 118.5 | 66.3 | 30.1 | 29.1 | (11.1) | (19.1) | 20.9 | 4.9 | (47.5) | (43.7) | (34.8) | ||
| 158.0 |
| 159.2 |
| 127.7 |
| 135.6 |
| 119.0 |
| 131.0 |
| 117.5 |
| 75.5 |
| 105.7 |
| 122.4 |
| 104.7 |
| 102.6 |
| 91.3 |
| 95.1 |
| 83.4 |
| 84.1 |
| 74.6 |
| 79.1 |
| 67.3 |
| 70.9 |
| 69.3 |
| 72.9 |
| 68.4 |
| 69.6 |
| Cost of Revenue | 36.4 | 40.3 | 34.3 | 40.9 | 34.3 | 39.9 | 38.9 | 44.3 | 47.4 | 47.7 | 39.8 | 48.2 | 49.0 | 61.9 | 50.7 | 50.6 | 36.1 | 39.0 | 34.7 | 35.2 | 31.3 | 35.3 | 30.0 | 22.3 | 29.7 | 31.9 | 22.3 | 25.2 | 27.3 | 24.0 | 19.1 | 20.9 | 22.9 | 21.3 | 18.2 | 23.8 | 24.6 | 23.6 | 43.2 | 23.1 |
| Gross Profit | 141.0 | 156.6 | 145.2 | 140.2 | 134.6 | 147.4 | 129.7 | 133.8 | 119.7 | 133.6 | 124.2 | 121.3 | 111.3 | 110.0 | 116.8 | 118.8 | 121.9 | 120.2 | 93.1 | 100.3 | 87.7 | 95.7 | 87.5 | 53.2 | 76.0 | 90.5 | 82.4 | 77.4 | 64.0 | 71.1 | 64.4 | 63.2 | 51.7 | 57.8 | 49.1 | 47.1 | 44.7 | 49.3 | 25.2 | 46.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 28.1 | 37.8 | 26.0 | 28.2 | 25.3 | 23.9 | 19.1 | 20.3 | 18.2 | 19.5 | 20.8 | 18.8 | 17.1 | 17.5 | 19.4 | 26.3 | 21.6 | 15.5 | 11.6 | 12.6 | 15.9 | 15.3 | 14.7 | 13.6 | 15.8 | 19.7 | 20.3 | 17.8 | 14.4 | 14.2 | 14.9 | 12.2 | 14.4 | 10.0 | 11.8 | 18.9 | 16.6 | 17.1 | 9.8 | 9.4 |
| Selling General & Administrative | 93.9 | 101.6 | 91.8 | 88.6 | 86.8 | 79.6 | 74.3 | 68.1 | 72.0 | 65.8 | 67.9 | 64.9 | 70.8 | 64.0 | 61.3 | 65.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 21.3 | 50.0 | 6.9 | 13.0 | 21.2 | 49.9 | 6.0 | 4.5 | 18.4 | 47.2 | 4.1 | 4.7 | 19.6 | 59.2 | 5.8 | 6.5 | ||||||||||||||||||||||||
| Amortization of Intangibles | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | ||||||||||||||||||||||||
| Other Operating Expenses | 2.3 | - | - | - | (6.2) | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 170.5 | 194.5 | 173.2 | 172.6 | 166.9 | 162.5 | 308.1 | 149.8 | 153.9 | 148.1 | 146.2 | 129.6 | 163.4 | 181.8 | 146.2 | 138.2 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 6.9 | 2.3 | 6.4 | 8.5 | 2.0 | 24.7 | (139.5) | 28.2 | 13.2 | 33.2 | 17.7 | 39.9 | (3.1) | (9.9) | 21.3 | 31.2 | 17.4 | 4.2 | 31.4 | 34.8 | 19.4 | 18.8 | 17.6 | (7.1) | 17.1 | 1.7 | 2.4 | 5.3 | 1.1 | 12.3 | 4.0 | 6.5 | (6.9) | 8.5 | (3.6) | (15.8) | (14.1) | (2.5) | (20.9) | (6.4) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 1.9 | 2.3 | 8.5 | 5.0 | 6.9 | 5.6 | 5.5 | 4.7 | 3.9 | 3.4 | 2.8 | 2.1 | 3.1 | 2.8 | 1.2 | 0.3 | 0.3 | 0.1 | 0.2 | 0.2 | 0.4 | 0.7 | 1.0 | 1.3 | 1.6 | 1.7 | 1.7 | 1.8 | 2.2 | 2.0 | 1.6 | 1.5 | 1.4 | 1.3 | 1.1 | 1.2 | 0.5 | 0.4 | 0.3 | 0.3 |
| Interest Expense | 3.7 | 3.9 | 4.3 | 4.7 | 4.6 | 4.7 | 4.7 | 3.9 | 3.3 | 3.4 | 3.5 | 3.9 | 9.6 | 11.0 | 9.9 | 8.8 | 10.2 | 10.4 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (1.9) | (1.8) | 3.2 | (10.4) | 6.7 | 0.8 | 0.7 | 8.3 | 0.4 | 0.6 | (1.1) | (2.0) | (23.4) | (8.2) | (19.2) | (9.2) | (10.1) | |||||||||||||||||||||||
| Pre-Tax Income | 5.0 | 0.6 | 9.5 | (1.9) | 8.7 | 25.5 | (138.9) | 36.6 | 13.6 | 33.7 | 16.6 | 37.9 | (26.5) | (18.1) | 2.1 | 22.0 | 7.3 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 2.1 | (1.1) | 4.1 | 2.9 | 3.9 | 9.5 | 4.6 | 17.7 | 4.7 | 8.9 | 5.7 | 12.1 | (6.9) | (8.0) | 2.8 | 2.1 | 0.5 | (1.1) | 6.6 | 6.6 | 2.4 | (1.8) | (124.0) | (0.0) | 0.4 | 1.3 | 0.3 | (1.6) | 0.3 | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.1 |
| Net Income From Continuing Ops | 2.9 | 1.6 | 5.4 | (4.8) | 4.8 | 16.0 | (143.5) | 18.9 | 9.0 | 24.9 | 10.9 | 25.8 | (19.5) | (10.1) | (0.7) | 19.9 | 6.8 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 2.9 | 1.6 | 5.4 | (4.8) | 4.8 | 16.0 | (143.5) | 18.9 | 9.0 | 24.9 | 10.9 | 25.8 | (19.5) | (10.1) | (0.7) | 19.9 | 6.8 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 2.9 | 1.6 | 5.4 | (4.8) | 4.8 | 16.0 | (143.5) | 18.9 | 9.0 | 24.9 | 10.9 | 25.8 | (19.5) | (10.1) | (0.7) | 19.9 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 2.9 | 1.6 | 5.4 | (4.8) | 4.8 | 16.0 | (143.5) | 18.9 | 9.0 | 24.9 | 10.9 | 25.8 | (19.5) | (10.1) | (0.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.07 | - | 0.12 | (0.11) | 0.10 | - | (3.11) | 0.41 | 0.19 | - | 0.23 | 0.56 | (0.43) | - | (0.02) | 0.44 | 0.15 | - | 0.40 | 0.43 | 0.24 | - | 3.03 | (0.17) | 0.19 | - | (0.15) | 0.07 | - | - | - | 0.06 | (0.26) | - | (0.19) | (0.49) | (0.52) | - | (0.59) | (0.21) |
| EPS Diluted | 0.07 | - | 0.12 | (0.11) | 0.10 | - | (3.11) | 0.39 | 0.19 | - | 0.23 | 0.51 | (0.43) | - | (0.02) | 0.40 | 0.15 | - | ||||||||||||||||||||||
| Shares Basic | 40.5 | - | 44.0 | 45.5 | 46.3 | - | 46.1 | 46.2 | 46.5 | - | 46.4 | 46.1 | 45.9 | - | 45.8 | 45.5 | 44.9 | - | ||||||||||||||||||||||
| Shares Diluted | 40.9 | - | 44.5 | 45.5 | 46.5 | - | 46.1 | 50.5 | 52.2 | - | 52.1 | 52.1 | 45.9 | - | 45.8 | 52.5 | 46.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 28.2 | 52.3 | 13.3 | 21.5 | 23.2 | 74.6 | (133.5) | 32.7 | 31.6 | 80.3 | 21.8 | 44.6 | 16.5 | 49.3 | 27.1 | 37.7 | 37.4 | 21.2 | 35.2 | 37.7 | 24.3 | 27.8 | 20.7 | (4.1) | 21.9 | 10.6 | 6.0 | 8.8 | 4.7 | 16.4 | 7.5 | 9.3 | (4.2) | 12.1 | (0.2) | (12.1) | (10.9) | 0.8 | (17.6) | (3.2) |
| EBIT | 6.9 | 2.3 | 6.4 | 8.5 | 2.0 | 24.7 | (139.5) | 28.2 | 13.2 | 33.2 | 17.7 | 39.9 | (3.1) | (9.9) | 21.3 | 31.2 | 17.4 | 4.2 | 31.4 | |||||||||||||||||||||
| 2.7 |
| 14.9 |
| 18.6 |
| 26.2 |
| Selling General & Administrative | 375.9 | 368.8 | 294.1 | 269.4 | 254.5 | 199.3 | 193.5 | 200.8 | 177.3 | 161.5 | 152.6 | 139.0 | 106.7 | 62.5 | 46.3 | 20.2 | 6.4 | 5.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 91.2 | 91.0 | 78.8 | 75.6 | 91.5 | 28.5 | 19.9 | 19.6 | 13.2 | 13.8 | 12.9 | 11.5 | 10.0 | 5.7 | 5.6 | 4.3 | 4.1 | 4.1 |
| Amortization of Intangibles | 57.3 | 57.3 | 57.3 | 57.3 | 57.3 | 13.6 | 7.9 | 5.7 | 0.0 | 0.0 | 0.1 | 0.3 | 0.8 | 2.1 | 2.1 | 2.3 | 2.3 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 710.8 | 707.2 | 774.3 | 587.3 | 606.8 | 451.6 | 383.3 | 410.5 | 321.4 | 311.6 | 308.4 | 239.5 | 202.8 | 138.8 | 88.4 | 54.8 | 37.3 | 43.6 |
| (49.3) |
| (39.1) |
| (22.7) |
| (28.5) |
| 0.1 |
| 0.1 |
| Interest Expense | 16.6 | 17.4 | 16.6 | 20.3 | 40.0 | 31.8 | 25.7 | 23.6 | 21.9 | 18.0 | 7.1 | 7.7 | 8.3 | 7.3 | 1.8 | 4.8 | 4.0 | 1.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (10.9) | (2.3) | 10.3 | (26.0) | (46.7) | (33.5) | (26.3) | (21.2) | (16.3) | (17.5) | (5.8) | (7.3) | (8.4) | (11.1) | (3.0) | (4.2) | (4.4) | (3.2) |
| Pre-Tax Income | 13.2 | 16.9 | (63.1) | 61.7 | 13.3 | 56.4 | 20.1 | (10.7) | (0.4) | (42.5) | (37.8) | 2.1 | (13.5) | (64.4) | (52.3) | (43.3) | - | - |
| 0.0 |
| - |
| - |
| Net Income From Continuing Ops | 5.1 | 7.0 | (99.6) | 42.0 | 15.9 | 42.0 | 145.5 | (11.0) | (0.5) | (42.6) | (37.9) | 1.9 | (13.7) | (63.9) | (52.3) | (43.3) | (27.1) | (31.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 5.1 | 7.0 | (99.6) | 42.0 | 15.9 | 42.0 | 145.5 | (11.0) | (0.5) | (42.6) | (37.9) | 1.9 | (13.7) | (63.9) | (52.3) | (43.3) | (27.1) | (31.7) |
| Net Income Attributable To Parent | 5.1 | 7.0 | (99.6) | 42.0 | 15.9 | 42.0 | 145.5 | (11.0) | (0.5) | (42.6) | (37.9) | 1.9 | (13.7) | (63.9) | (52.3) | (43.3) | (27.1) | (31.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 5.1 | 7.0 | (99.6) | 42.0 | 15.9 | 42.0 | 145.5 | (11.0) | (0.5) | (42.6) | (37.9) | 1.9 | (13.7) | (63.9) | (52.3) | (43.3) | (27.1) | (31.7) |
| - |
| - |
| EPS Diluted | 0.13 | 0.16 | (2.15) | 0.89 | 0.34 | 0.92 | 3.33 | (0.27) | (0.01) | (1.07) | (1.02) | 0.04 | (0.39) | (1.93) | - | - | - | - |
| Shares Basic | 40.5 | 44.6 | 46.2 | 46.2 | 45.5 | 44.3 | 42.7 | 41.5 | 40.9 | 39.8 | 37.2 | 36.5 | 35.3 | 33.2 | 30.3 | 16.4 | 0.6 | 0.6 |
| Shares Diluted | 40.9 | 45.0 | 46.2 | 52.0 | 46.5 | 45.6 | 43.7 | 41.5 | 40.9 | 39.8 | 37.2 | 41.3 | 35.3 | 33.2 | - | 16.4 | 0.6 | 0.6 |
| (18.6) |
| (24.4) |
| EBIT | 24.1 | 19.2 | (73.4) | 87.7 | 60.0 | 89.9 | 46.4 | 10.5 | 15.9 | (24.9) | (32.0) | 9.5 | (5.2) | (53.3) | (49.3) | (39.1) | (22.7) | (28.5) |
| 64.3 |
| 52.2 |
| 47.9 |
| 50.8 |
| 48.5 |
| 52.8 |
| 52.6 |
| 43.3 |
| 44.8 |
| 54.2 |
| 50.1 |
| 49.1 |
| 47.3 |
| 44.6 |
| 44.2 |
| 44.2 |
| 44.2 |
| 39.2 |
| 40.6 |
| 39.6 |
| 42.1 |
| 34.7 |
| 36.3 |
| 43.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.0 |
| 17.0 |
| 3.8 |
| 2.9 |
| 4.9 |
| 9.0 |
| 3.1 |
| 3.0 |
| 4.8 |
| 8.9 |
| 3.6 |
| 3.5 |
| 3.6 |
| 4.1 |
| 3.5 |
| 2.8 |
| 2.8 |
| 3.6 |
| 3.4 |
| 3.7 |
| 3.1 |
| 3.3 |
| 3.3 |
| 3.2 |
| 14.3 |
| 7.7 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 1.8 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.6 |
| 155.0 |
| 96.3 |
| 100.7 |
| 99.6 |
| 112.2 |
| 99.9 |
| 82.7 |
| 88.6 |
| 120.7 |
| 102.3 |
| 97.3 |
| 90.2 |
| 82.9 |
| 79.4 |
| 77.6 |
| 81.5 |
| 70.6 |
| 70.9 |
| 86.7 |
| 83.3 |
| 75.4 |
| 89.2 |
| 76.1 |
| 7.3 |
| 7.0 |
| 7.0 |
| 7.1 |
| 7.1 |
| 5.5 |
| 6.0 |
| 6.0 |
| 5.9 |
| 5.9 |
| 5.8 |
| 5.8 |
| 5.6 |
| 5.4 |
| 5.2 |
| 5.1 |
| 5.1 |
| 5.2 |
| 2.6 |
| 1.9 |
| 1.6 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.4) |
| (7.2) |
| (9.2) |
| (6.7) |
| (6.1) |
| (11.5) |
| (0.2) |
| (8.5) |
| (5.3) |
| (8.2) |
| (4.1) |
| (3.6) |
| (3.9) |
| (4.8) |
| (3.9) |
| (3.7) |
| (3.8) |
| (4.0) |
| (3.9) |
| (5.8) |
| (1.5) |
| (1.3) |
| (1.5) |
| (6.2) |
| 24.2 |
| 25.6 |
| 12.7 |
| 12.7 |
| 6.2 |
| (7.3) |
| 8.6 |
| (3.5) |
| (5.8) |
| 1.1 |
| (2.5) |
| 8.3 |
| (0.7) |
| 2.6 |
| (10.6) |
| 4.6 |
| (7.6) |
| (19.7) |
| (19.8) |
| (4.0) |
| (22.1) |
| (7.9) |
| (5.1) |
| 17.7 |
| 19.1 |
| 10.4 |
| 14.5 |
| 130.1 |
| (7.3) |
| 8.2 |
| (4.9) |
| (6.1) |
| 2.7 |
| (2.8) |
| 8.3 |
| (0.6) |
| 2.6 |
| (10.7) |
| 4.6 |
| (7.6) |
| (19.7) |
| (19.9) |
| (4.0) |
| (22.2) |
| (8.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.1) |
| 17.7 |
| 19.1 |
| 10.4 |
| 14.5 |
| 130.1 |
| (7.3) |
| 8.2 |
| (4.9) |
| (6.1) |
| 2.7 |
| (2.8) |
| 8.3 |
| (0.6) |
| 2.6 |
| (10.7) |
| 4.6 |
| (7.6) |
| (19.7) |
| (19.9) |
| (4.0) |
| (22.2) |
| (8.0) |
| 6.8 |
| (5.1) |
| 17.7 |
| 19.1 |
| 10.4 |
| 14.5 |
| 130.1 |
| (7.3) |
| 8.2 |
| (4.9) |
| (6.1) |
| 2.7 |
| (2.8) |
| 8.3 |
| (0.6) |
| 2.6 |
| (10.7) |
| 4.6 |
| (7.6) |
| (19.7) |
| (19.9) |
| (4.0) |
| (22.2) |
| (8.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.9 |
| 6.8 |
| (5.1) |
| 17.7 |
| 19.1 |
| 10.4 |
| 14.5 |
| 130.1 |
| (7.3) |
| 8.2 |
| (4.9) |
| (6.1) |
| 2.7 |
| (2.8) |
| 8.3 |
| (0.6) |
| 2.6 |
| (10.7) |
| 4.6 |
| (7.6) |
| (19.7) |
| (19.9) |
| (4.0) |
| (22.2) |
| (8.0) |
| 0.39 |
| 0.42 |
| 0.23 |
| - |
| 2.94 |
| (0.17) |
| 0.19 |
| - |
| (0.15) |
| 0.06 |
| - |
| - |
| - |
| 0.06 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.59) |
| - |
| 44.5 |
| 44.1 |
| 43.8 |
| - |
| 42.9 |
| 42.2 |
| 42.0 |
| - |
| 41.6 |
| 41.4 |
| 41.2 |
| - |
| 41.0 |
| 40.8 |
| 40.7 |
| - |
| 40.5 |
| 40.2 |
| 38.0 |
| - |
| 37.3 |
| 37.2 |
| 45.5 |
| 45.6 |
| 46.0 |
| - |
| 44.3 |
| 42.2 |
| 42.8 |
| - |
| 41.6 |
| 42.3 |
| 41.2 |
| - |
| - |
| 41.7 |
| - |
| - |
| - |
| 40.2 |
| - |
| - |
| 37.3 |
| 37.2 |
| 34.8 |
| 19.4 |
| 18.8 |
| 17.6 |
| (7.1) |
| 17.1 |
| 1.7 |
| 2.4 |
| 5.3 |
| 1.1 |
| 12.3 |
| 4.0 |
| 6.5 |
| (6.9) |
| 8.5 |
| (3.6) |
| (15.8) |
| (14.1) |
| (2.5) |
| (20.9) |
| (6.4) |