| (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 | 167.2 | 152.8 | 180.2 | 153.0 | 161.4 | 142.6 | 84.8 | 70.0 | 79.3 | 78.8 | 51.9 | 76.7 | 73.2 | 60.1 | 46.3 | 72.9 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 653.3 | 647.4 | 376.7 | 280.7 | 259.2 | 213.2 | 12.1 | 6.8 | 7.8 | 0.3 | 0.0 | 0.1 | 0.2 | 0.1 | 0.0 | 0.2 | 0.4 | 0.3 |
| Cost of Revenue | - | - | - | - | - | - | 6.3 | 6.1 | 5.8 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.4 | 0.7 |
| Gross Profit | - | - | - | - | - | - | 5.8 | 0.7 | 2.0 | 0.2 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.2 | 0.0 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | 0.0 | 0.2 | 2.2 | 4.0 | 6.7 | 3.8 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (888.2) | (622.2) | 153.6 | (63.0) | (512.7) | (29.9) | (15.5) | (9.4) | (59.4) | (13.2) | (5.2) | (8.7) | (10.4) | (12.1) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | 0.6 | - | - | - | 0.1 | - | - | 0.1 | 0.1 | 0.2 | - | - | - | 0.0 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | (0.2) | 0.7 | (5.1) | (11.7) | 0.3 | - | (0.1) | (0.7) | (1.6) | - | - | - | - | - | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (2.49) | (1.95) | 0.40 | (0.28) | (3.65) | (0.17) | (0.34) | (1.02) | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | (525.6) | (279.4) | 359.8 | 183.5 | (406.8) | (3.8) | 10.8 | (9.3) | (54.1) | (12.3) | (5.1) | (8.5) | (10.1) | (11.8) | (8.5) | (10.5) | ||
| 79.8 |
| 90.9 |
| 64.8 |
| 34.3 |
| 23.2 |
| 5.3 |
| 2.5 |
| 1.9 |
| 2.4 |
| 1.2 |
| 1.7 |
| 2.5 |
| 1.4 |
| 1.8 |
| 2.4 |
| 2.8 |
| 0.9 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.5 | 2.1 | 1.3 | 1.4 | 1.4 | 1.6 | 1.5 | 1.6 | 1.5 | 2.0 | 2.0 | 1.5 | 0.3 | - | - | - | - | - | 0.0 | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.7 | 3.2 | 1.2 | 0.5 | 1.0 | (0.4) | 0.3 | 0.9 | (0.0) | (0.2) | 0.3 | 1.3 | 0.6 | - | - | - | - | - | 0.0 | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | (0.2) | 0.1 | 0.1 |
| Selling General & Administrative | 76.2 | 81.6 | 69.8 | 75.9 | 71.4 | 81.1 | 66.9 | 61.2 | 57.7 | 38.8 | 29.1 | 19.8 | 12.7 | 29.8 | 16.0 | 10.7 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 97.7 | 98.7 | 82.9 | 83.2 | 77.9 | 76.5 | 60.0 | 37.3 | 32.3 | 56.4 | 64.6 | 66.2 | 59.3 | 44.5 | 26.6 | 20.6 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.9 | 1.0 | 0.9 | 1.0 | 1.0 | 1.4 | 1.5 | 1.4 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.0 | 0.4 | 0.3 | 0.4 | |||||||||||||||||||||||
| Other Operating Expenses | (0.0) | 1.3 | 1.3 | 0.2 | 0.1 | 0.7 | 0.1 | 0.0 | 0.0 | - | 0.0 | 0.1 | - | - | - | (0.1) | (0.4) | |||||||||||||||||||||||
| Total Operating Expenses | 667.1 | 837.3 | 100.2 | (63.2) | 395.3 | (45.6) | 206.3 | 187.1 | (124.6) | 44.5 | 134.4 | 108.9 | 55.9 | 222.6 | 82.2 | |||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (499.9) | (684.5) | 80.1 | 216.1 | (233.9) | 188.2 | (121.5) | (117.0) | 203.9 | 34.3 | (82.5) | (32.2) | 17.4 | (162.4) | (35.9) | (353.2) | 38.9 | (28.0) | (4.1) | (5.1) | 7.4 | 2.9 | (2.1) | (12.0) | (4.4) | (2.9) | (1.9) | (1.4) | (3.2) | (9.6) | (6.5) | (23.9) | (19.4) | (10.5) | (0.6) | (1.1) | (1.0) | (1.4) | (1.5) | (0.9) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.2 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.3) | (8.9) | 26.1 | 3.6 | (62.1) | (51.1) | (32.8) | 32.6 | 7.8 | 5.1 | 2.3 | 4.9 | (3.8) | (0.6) | 0.5 | (6.5) | (2.0) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | 0.7 | 0.0 | 0.1 | (0.0) | (0.1) | (0.2) | 0.1 | (5.0) | (2.9) | (3.0) | (6.2) | 0.3 | - | - | 3.7 | - | - | - | - | - | - | - | - | - | - | - | (0.5) | (3.1) | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (500.2) | (41.5) | (106.2) | (219.8) | (295.9) | 83.2 | 154.3 | 84.4 | (211.8) | (180.6) | 80.2 | 27.3 | 18.5 | (171.9) | (32.4) | (353.6) | 36.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (500.2) | (41.5) | (106.2) | (219.8) | (295.9) | 83.2 | 154.3 | 84.4 | (211.8) | (180.6) | 80.2 | 27.3 | 18.5 | (171.9) | (32.4) | (353.6) | 36.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (500.5) | (690.7) | 104.5 | 219.5 | (296.4) | 136.4 | (154.4) | (84.4) | 211.8 | 39.4 | (80.0) | (27.4) | 18.5 | (160.1) | (32.4) | (353.6) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (500.5) | (690.7) | 104.5 | 219.5 | (296.4) | 220.9 | (154.4) | (84.4) | 127.3 | 39.4 | (80.0) | (27.4) | 18.5 | (160.1) | (32.4) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (1.44) | - | 0.30 | 0.65 | (0.90) | - | (0.54) | (0.32) | 0.51 | - | (0.44) | (0.16) | 0.11 | - | (0.21) | (2.71) | 0.31 | - | (0.16) | 0.22 | 0.09 | - | (0.04) | (0.31) | (0.15) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (1.44) | - | 0.26 | 0.58 | (0.90) | - | (0.54) | (0.32) | 0.51 | - | (0.44) | (0.16) | 0.11 | - | (0.21) | (2.71) | 0.31 | - | ||||||||||||||||||||||
| Shares Basic | 347.6 | - | 347.1 | 336.3 | 329.5 | - | 286.2 | 264.6 | 249.7 | - | 181.0 | 167.3 | 167.3 | - | 153.9 | 130.4 | 117.0 | - | ||||||||||||||||||||||
| Shares Diluted | 347.6 | - | 403.2 | 382.7 | 329.5 | - | 286.2 | 264.6 | 249.7 | - | 181.0 | 167.3 | 172.1 | - | 153.9 | 130.4 | 117.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (402.1) | (585.7) | 163.0 | 299.3 | (155.9) | 264.7 | (61.5) | (79.7) | 236.3 | 90.7 | (18.0) | 34.0 | 76.7 | (117.9) | (9.3) | (332.7) | 53.1 | (22.6) | 8.1 | 0.6 | 10.2 | 26.5 | (0.8) | (11.1) | (3.7) | (2.9) | (1.9) | (1.3) | (3.2) | (10.0) | (5.8) | (21.0) | (17.3) | (9.6) | (0.6) | (1.0) | (1.0) | (1.4) | (1.5) | (0.9) |
| EBIT | (499.9) | (684.5) | 80.1 | 216.1 | (233.9) | 188.2 | (121.5) | (117.0) | 203.9 | 34.3 | (82.5) | (32.2) | 17.4 | (162.4) | (35.9) | (353.2) | 38.9 | (28.0) | (4.1) | |||||||||||||||||||||
| (0.4) |
| 5.7 |
| 6.1 |
| 9.3 |
| Selling General & Administrative | 303.5 | 298.8 | 266.9 | 100.3 | 67.5 | 87.4 | 87.4 | 9.2 | 20.9 | 7.3 | 4.4 | 6.8 | 6.6 | 5.5 | 5.2 | 5.6 | 7.4 | 6.1 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 362.6 | 342.8 | 206.2 | 246.5 | 105.9 | 26.1 | 26.3 | 0.1 | 5.3 | 0.9 | 0.1 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.4 |
| Amortization of Intangibles | 3.8 | 3.9 | 5.8 | 5.8 | 2.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | - | - | - | - | (0.0) | (0.1) | (0.1) | (0.2) |
| Other Operating Expenses | 2.8 | 2.9 | 0.9 | 0.3 | (0.1) | 2.4 | (0.0) | 0.9 | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,541.4 | 1,269.6 | 223.1 | 343.7 | 771.9 | 243.1 | 27.6 | 16.3 | 67.2 | 13.4 | 5.3 | 8.9 | 10.6 | 12.2 | 9.0 | 11.2 | 13.5 | 15.3 |
| (9.0) |
| (11.0) |
| (13.4) |
| (15.5) |
| 0.1 |
| 0.2 |
| Interest Expense | - | - | - | - | - | 0.3 | - | 0.1 | 0.1 | 4.8 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 20.6 | (41.2) | (43.4) | 8.5 | (8.6) | 14.7 | 1.4 | (11.0) | (1.6) | (4.9) | 2.0 | (0.0) | (0.0) | (0.0) | (0.3) | 0.8 | 0.1 | 0.0 |
| Pre-Tax Income | - | (663.3) | 110.1 | (54.6) | (521.3) | (15.2) | (14.1) | (20.4) | (61.0) | (18.0) | (3.2) | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Net Income From Continuing Ops | (867.6) | (663.3) | 110.1 | (54.6) | (521.3) | (15.4) | (15.4) | (20.3) | (60.3) | (16.4) | (3.2) | (8.8) | (10.4) | (12.1) | (9.2) | (10.2) | (13.3) | (15.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | 0.1 | (3.5) | (1.1) | - | - | - | - | - | - | - |
| Net Income | (867.6) | (663.3) | 110.1 | (54.6) | (521.3) | (15.4) | (15.4) | (20.3) | (60.2) | (20.0) | (4.3) | (8.8) | (10.4) | (12.1) | (9.2) | (10.2) | (13.3) | (15.5) |
| Net Income Attributable To Parent | (867.3) | (663.2) | 109.4 | (49.5) | (509.6) | (15.4) | (14.1) | (20.0) | (58.0) | (19.8) | (4.3) | (8.8) | (10.4) | (12.1) | (9.2) | (10.2) | (13.3) | (15.5) |
| Less: Minority Interest | - | - | - | - | - | - | 0.0 | (0.3) | (2.2) | (0.1) | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (867.3) | (663.2) | 109.4 | (49.5) | (509.6) | (15.4) | (14.1) | (20.0) | (58.0) | (19.8) | (4.3) | (8.8) | (10.4) | (12.1) | (9.2) | (10.2) | (13.3) | (15.5) |
| - |
| - |
| EPS Diluted | (2.49) | (1.95) | 0.34 | (0.28) | (3.65) | (0.17) | (0.33) | (1.02) | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 347.6 | 340.7 | 276.0 | 175.0 | 139.4 | 93.5 | 42.0 | 19.6 | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 347.6 | 340.7 | 318.9 | 175.0 | 139.4 | 93.5 | 42.0 | 19.6 | - | - | - | - | - | - | - | - | - | - |
| (13.0) |
| (15.2) |
| EBIT | (888.2) | (622.2) | 153.6 | (63.0) | (512.7) | (29.9) | (15.5) | (9.4) | (59.4) | (13.2) | (5.2) | (8.7) | (10.4) | (12.1) | (9.0) | (11.0) | (13.4) | (15.5) |
| 10.9 |
| 38.1 |
| 40.3 |
| 3.5 |
| 5.5 |
| 79.5 |
| 2.0 |
| 2.2 |
| 3.7 |
| 2.0 |
| 1.8 |
| 2.2 |
| 3.2 |
| 4.5 |
| 6.0 |
| 6.4 |
| 3.9 |
| 4.6 |
| 0.6 |
| 1.1 |
| 1.0 |
| 1.1 |
| 1.5 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.2 |
| 5.3 |
| 12.2 |
| 5.7 |
| 2.8 |
| 23.6 |
| 1.3 |
| 0.8 |
| 0.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.4) |
| 0.7 |
| 2.9 |
| 2.2 |
| 0.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| (4.8) |
| 4.9 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 0.8 |
| (0.1) |
| 1.5 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 426.2 |
| 40.9 |
| 118.8 |
| 69.0 |
| 39.5 |
| 15.8 |
| 2.4 |
| 4.6 |
| 13.9 |
| 6.8 |
| 4.1 |
| 3.6 |
| 3.8 |
| 4.6 |
| 11.4 |
| 8.8 |
| 26.7 |
| 20.4 |
| 10.7 |
| 0.6 |
| 1.1 |
| 1.1 |
| 1.5 |
| 1.5 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 4.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.5) |
| (11.2) |
| 28.2 |
| 0.2 |
| (0.5) |
| 0.4 |
| 1.4 |
| 0.1 |
| (0.6) |
| 0.1 |
| 0.1 |
| (10.5) |
| (0.3) |
| (0.1) |
| (1.0) |
| (0.3) |
| (0.2) |
| (4.7) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.6) |
| (1.8) |
| (1.3) |
| (13.8) |
| (9.9) |
| (6.5) |
| (24.9) |
| (19.7) |
| (10.6) |
| (5.3) |
| (1.1) |
| (1.0) |
| (1.4) |
| (1.5) |
| (0.8) |
| (27.0) |
| (15.3) |
| 19.3 |
| 7.5 |
| 1.1 |
| (1.7) |
| (10.6) |
| (4.3) |
| (3.4) |
| (1.8) |
| (1.3) |
| (13.8) |
| (12.7) |
| (6.5) |
| (24.4) |
| (16.7) |
| (9.0) |
| (5.3) |
| (1.1) |
| (1.0) |
| (1.4) |
| (1.5) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| 0.0 |
| (0.2) |
| (3.3) |
| - |
| (0.2) |
| - |
| (27.0) |
| (15.3) |
| 19.3 |
| 7.5 |
| 1.1 |
| (1.7) |
| (10.6) |
| (4.3) |
| (3.4) |
| (1.8) |
| (1.3) |
| (13.8) |
| (12.7) |
| (6.5) |
| (24.4) |
| (16.6) |
| (9.0) |
| (5.3) |
| (1.3) |
| (4.4) |
| (2.3) |
| (1.7) |
| (0.8) |
| 36.6 |
| (27.0) |
| (15.3) |
| 19.3 |
| 7.5 |
| 2.5 |
| (1.7) |
| (10.6) |
| (4.3) |
| (3.4) |
| (1.8) |
| (1.3) |
| (13.5) |
| (11.4) |
| (6.2) |
| (24.0) |
| (16.4) |
| (8.9) |
| (5.3) |
| (1.3) |
| (4.4) |
| (2.3) |
| (1.7) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| 0.0 |
| 0.0 |
| (0.2) |
| (1.3) |
| (0.3) |
| (0.4) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (353.6) |
| 36.6 |
| (27.0) |
| (15.3) |
| 19.3 |
| 7.5 |
| 2.5 |
| (1.7) |
| (10.6) |
| (4.3) |
| (3.4) |
| (1.8) |
| (1.3) |
| (13.5) |
| (11.4) |
| (6.2) |
| (24.0) |
| (16.4) |
| (8.9) |
| (5.3) |
| (1.3) |
| (4.4) |
| (2.3) |
| (1.7) |
| (0.8) |
| (0.16) |
| 0.22 |
| 0.09 |
| - |
| (0.04) |
| (0.31) |
| (0.15) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.1 |
| 88.7 |
| 83.2 |
| - |
| 44.8 |
| 34.5 |
| 28.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.1 |
| 89.2 |
| 83.7 |
| - |
| 44.8 |
| 34.5 |
| 28.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.1) |
| 7.4 |
| 2.9 |
| (2.1) |
| (12.0) |
| (4.4) |
| (2.9) |
| (1.9) |
| (1.4) |
| (3.2) |
| (9.6) |
| (6.5) |
| (23.9) |
| (19.4) |
| (10.5) |
| (0.6) |
| (1.1) |
| (1.0) |
| (1.4) |
| (1.5) |
| (0.9) |