| (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 | 158.3 | 165.0 | 165.9 | 166.1 | 167.3 | 182.1 | 184.8 | 175.9 | 174.5 | 173.9 | 177.4 | 161.6 | 153.5 | 153.8 | 171.9 | 164.0 | ||||||||||||||||||||||||
| (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 | 655.3 | 664.3 | 717.3 | 666.4 | 646.1 | 583.3 | 454.2 | 419.3 | 542.1 | 475.7 | 331.7 | 477.0 | 392.9 | 331.7 | 516.0 | 979.1 | 930.9 | 282.3 |
| Cost of Revenue | 402.6 | 398.9 | 413.3 | 381.4 | 383.0 | 341.0 | 259.9 | 261.2 | 348.4 | 299.5 | 198.6 | 299.8 | 258.0 | 228.6 | 300.9 | 504.8 | 481.4 | 168.0 |
| Gross Profit | 252.8 | 265.4 | 304.0 | 285.1 | 263.1 | 242.3 | 194.3 | 158.2 | 193.7 | 176.2 | 133.1 | 177.2 | 134.9 | 103.1 | 215.1 | 474.3 | 449.5 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 121.0 | 119.6 | 124.5 | 112.9 | 103.6 | 88.7 | 79.0 | 90.6 | 97.8 | 82.0 | 81.0 | 78.5 | 81.2 | 81.4 | 95.2 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 18.9 | 35.7 | 67.0 | 69.9 | 60.3 | 56.7 | 22.6 | (39.6) | (415.5) | (71.9) | (120.2) | (23.2) | (79.2) | (71.8) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 13.4 | 13.5 | 12.9 | 10.6 | 2.2 | 2.3 | 1.6 | 4.7 | 3.2 | 2.3 | 1.2 | 1.1 | 1.6 | 1.2 | 2.5 | 3.8 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (0.2) | 4.0 | (4.9) | 2.0 | (116.0) | (0.4) | (0.1) | 0.8 | (26.7) | (37.6) | 2.8 | 9.3 | (11.4) | (28.9) | 11.7 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.38 | 0.60 | 1.31 | (0.56) | 3.35 | 0.53 | (0.17) | (1.66) | (8.63) | (1.16) | (3.10) | (0.80) | (1.70) | (1.09) | 0.80 | 3.23 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 38.9 | 55.7 | 92.1 | 94.9 | 85.9 | 82.8 | 53.3 | (5.2) | (365.5) | (21.8) | (87.5) | 16.6 | (54.6) | (53.4) | 53.4 | 289.2 | ||
| 156.4 |
| 153.0 |
| 150.2 |
| 146.3 |
| 133.7 |
| 138.9 |
| 112.1 |
| 98.6 |
| 104.5 |
| 113.2 |
| 109.0 |
| 97.8 |
| 99.4 |
| 99.0 |
| 126.8 |
| 157.8 |
| 158.6 |
| 139.8 |
| 129.3 |
| 112.2 |
| 94.4 |
| 92.9 |
| 85.5 |
| 75.3 |
| Cost of Revenue | 102.5 | 104.5 | 98.2 | 97.4 | 98.8 | 108.1 | 105.6 | 100.5 | 99.1 | 95.3 | 100.5 | 94.1 | 91.5 | 90.9 | 102.0 | 99.7 | 90.4 | 88.9 | 87.1 | 86.2 | 78.8 | 82.1 | 62.9 | 56.7 | 58.1 | 68.2 | 66.7 | 61.5 | 64.7 | 63.7 | 80.4 | 102.4 | 101.9 | 84.3 | 78.8 | 76.4 | 60.0 | 56.6 | 52.0 | 43.9 |
| Gross Profit | 55.8 | 60.5 | 67.7 | 68.7 | 68.5 | 74.0 | 79.2 | 75.4 | 75.4 | 78.7 | 76.9 | 67.5 | 62.0 | 62.9 | 70.0 | 64.3 | 66.0 | 64.0 | 63.2 | 60.2 | 54.9 | 56.8 | 49.1 | 41.9 | 46.4 | 45.0 | 42.2 | 36.3 | 34.7 | 35.3 | 46.4 | 55.4 | 56.7 | 55.5 | 50.5 | 35.8 | 34.4 | 36.2 | 33.5 | 31.4 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 29.9 | 30.6 | 29.0 | 31.6 | 28.5 | 31.0 | 32.2 | 31.7 | 29.6 | 29.1 | 28.8 | 27.4 | 27.6 | 26.3 | 27.1 | 26.0 | 24.1 | 22.3 | 22.0 | 22.6 | 21.8 | 21.4 | 19.1 | 19.3 | 19.2 | 21.7 | 22.6 | 22.9 | 23.3 | 25.0 | 23.5 | 24.9 | 24.3 | 24.3 | 24.1 | 18.6 | 15.0 | 17.5 | 19.9 | 21.5 |
| Selling General & Administrative | 26.0 | 22.7 | 27.3 | 23.9 | 25.0 | 25.1 | 25.3 | 24.6 | 24.7 | 23.5 | 22.8 | 23.8 | 22.6 | 21.0 | 22.1 | 23.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 5.0 | 6.6 | 4.1 | 4.3 | 5.0 | 9.4 | 4.5 | 4.8 | 6.4 | 10.6 | 4.1 | 4.0 | 6.3 | 11.6 | 3.8 | 4.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 1.6 | 1.7 | 1.8 | 1.9 | 2.1 | 2.1 | 2.1 | 2.1 | 2.5 | 2.5 | 2.5 | 2.5 | |||||||||||||||||||||||
| Other Operating Expenses | 0.1 | 1.0 | (0.1) | (0.0) | 0.0 | 15.6 | 4.3 | (0.6) | 2.9 | 0.2 | (0.9) | (0.5) | 0.1 | 0.3 | (0.6) | 0.0 | 0.0 | |||||||||||||||||||||||
| Total Operating Expenses | 58.5 | 61.9 | 57.1 | 56.4 | 54.3 | 70.1 | 54.9 | 58.7 | 53.4 | 54.5 | 54.6 | 53.8 | 52.2 | 49.5 | 52.4 | 51.4 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (2.7) | (1.4) | 10.6 | 12.4 | 14.1 | 3.9 | 24.3 | 16.7 | 22.0 | 24.2 | 22.3 | 13.7 | 9.8 | 13.4 | 17.6 | 12.8 | 16.5 | 17.6 | 16.4 | 13.3 | 9.4 | 10.6 | 7.0 | 0.4 | 4.6 | (6.9) | (7.4) | (11.2) | (14.1) | (139.0) | (3.9) | (261.2) | (11.4) | (15.0) | (21.5) | (29.9) | (5.5) | (4.9) | (68.7) | (31.3) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 3.3 | 3.4 | 3.5 | 3.2 | 3.3 | 3.3 | 3.2 | 3.1 | 3.3 | 3.1 | 3.0 | 2.4 | 2.1 | 1.3 | 0.6 | 0.2 | 0.1 | 1.9 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.4 | 0.8 | 0.9 | 1.2 | 1.3 | 1.2 | 0.9 | 0.8 | 0.8 | 0.6 | 0.4 | 0.4 | 0.8 | 0.8 | 0.3 | 0.3 | 0.3 |
| Interest Expense | 2.1 | 2.2 | 2.2 | 2.3 | 2.5 | 2.8 | 2.9 | 2.8 | 2.6 | 3.1 | 2.8 | 3.1 | 2.9 | 2.9 | 2.9 | 2.8 | 2.9 | 7.7 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | (0.7) | - | - | - | - | - | - | - | (97.1) | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | (1.5) | (0.1) | 11.9 | 12.6 | 15.0 | 4.4 | 24.7 | 17.1 | 22.8 | 24.2 | 22.5 | (84.0) | 9.0 | 11.8 | 15.2 | 10.2 | 13.7 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (1.2) | (1.2) | 1.3 | 0.9 | 3.0 | (10.6) | 2.7 | 2.1 | 0.9 | 2.5 | (2.1) | 1.3 | 0.3 | (117.1) | 0.2 | 0.5 | 0.4 | (1.4) | 0.4 | 0.3 | 0.3 | (0.6) | 0.2 | 0.1 | 0.3 | 0.4 | 0.1 | 0.1 | 0.2 | 1.2 | 0.3 | (28.0) | (0.2) | (11.3) | (2.5) | (13.3) | (10.5) | 0.1 | 1.1 | 1.0 |
| Net Income From Continuing Ops | (0.3) | 1.1 | 10.6 | 11.7 | 11.9 | 15.0 | 22.0 | 14.9 | 21.9 | 21.6 | 24.6 | (85.3) | 8.7 | 128.9 | 15.0 | 9.7 | 13.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (0.3) | 1.1 | 10.6 | 11.7 | 11.9 | 15.0 | 22.0 | 14.9 | 21.9 | 21.6 | 24.6 | (85.3) | 8.7 | 128.9 | 15.0 | 9.7 | 13.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (0.3) | 1.1 | 10.6 | 11.7 | 11.9 | 15.0 | 22.0 | 14.9 | 21.9 | 21.6 | 24.6 | (85.3) | 8.7 | 128.9 | 15.0 | 9.7 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (0.3) | 1.1 | 10.6 | 11.7 | 11.9 | 15.0 | 22.0 | 14.9 | 21.9 | 21.6 | 24.6 | (85.3) | 8.7 | 128.9 | 15.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.01) | - | 0.18 | 0.20 | 0.21 | - | 0.39 | 0.27 | 0.39 | - | 0.44 | (1.61) | 0.17 | - | 0.30 | 0.19 | 0.27 | - | 0.18 | 0.13 | 0.05 | - | 0.01 | (0.17) | (0.01) | - | (0.25) | (0.33) | (0.40) | - | (0.19) | (5.02) | (0.34) | - | (0.51) | (0.49) | 0.04 | - | (1.78) | (0.82) |
| EPS Diluted | (0.01) | - | 0.17 | 0.20 | 0.20 | - | 0.36 | 0.25 | 0.37 | - | 0.42 | (1.61) | 0.17 | - | 0.27 | 0.18 | 0.24 | - | ||||||||||||||||||||||
| Shares Basic | 60.4 | - | 60.1 | 59.1 | 57.8 | - | 56.4 | 56.3 | 56.0 | - | 55.4 | 52.9 | 50.6 | - | 49.9 | 49.7 | 49.6 | - | ||||||||||||||||||||||
| Shares Diluted | 60.4 | - | 61.0 | 60.2 | 60.2 | - | 62.7 | 62.5 | 60.8 | - | 59.6 | 52.9 | 59.9 | - | 65.2 | 59.5 | 65.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 2.4 | 5.2 | 14.7 | 16.7 | 19.2 | 13.3 | 28.8 | 21.5 | 28.5 | 34.8 | 26.4 | 17.7 | 16.1 | 25.0 | 21.4 | 16.8 | 22.8 | 29.9 | 19.9 | 16.8 | 16.2 | 26.0 | 10.8 | 4.2 | 12.3 | 10.2 | (3.2) | (6.9) | (5.3) | (115.5) | 0.7 | (257.0) | 6.3 | 21.6 | (17.3) | (26.4) | 0.3 | 12.2 | (65.2) | (27.9) |
| EBIT | (2.7) | (1.4) | 10.6 | 12.4 | 14.1 | 3.9 | 24.3 | 16.7 | 22.0 | 24.2 | 22.3 | 13.7 | 9.8 | 13.4 | 17.6 | 12.8 | 16.5 | 17.6 | 16.4 | |||||||||||||||||||||
| 114.3 |
| 96.6 |
| 56.9 |
| 37.8 |
| Selling General & Administrative | 99.9 | 98.9 | 99.7 | 92.8 | 89.0 | 84.5 | 76.3 | 79.7 | 92.1 | 100.3 | 77.6 | 90.2 | 89.8 | 85.5 | 73.1 | 95.1 | 87.3 | 59.4 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 20.0 | 20.0 | 25.1 | 25.0 | 25.6 | 26.1 | 30.7 | 34.4 | 50.0 | 50.1 | 32.7 | 39.9 | 24.6 | 18.4 | 16.2 | 12.9 | 10.8 | 12.2 |
| Amortization of Intangibles | 3.0 | 3.1 | 7.0 | 8.5 | 10.0 | 12.3 | 15.3 | 17.1 | 32.4 | 35.5 | 19.2 | 27.6 | 13.1 | 5.5 | 4.9 | 4.7 | 3.7 | 4.0 |
| Other Operating Expenses | 1.0 | 0.9 | 22.3 | (1.0) | (0.3) | (0.1) | 0.2 | 0.0 | (0.4) | 0.4 | (0.2) | 0.7 | 3.2 | 1.0 | 0.4 | 0.3 | 1.5 | - |
| Total Operating Expenses | 233.9 | 229.7 | 237.0 | 215.1 | 202.9 | 185.6 | 171.7 | 197.8 | 609.2 | 248.1 | 253.3 | 200.5 | 214.1 | 175.0 | 177.9 | 198.3 | 146.2 | 106.6 |
| 37.2 |
| 276.3 |
| 303.3 |
| 7.6 |
| 1.6 |
| 0.9 |
| Interest Expense | 8.7 | 9.1 | 11.0 | 11.8 | 11.5 | 28.4 | 24.7 | 22.1 | 21.5 | 19.5 | 0.2 | 0.5 | 0.7 | 0.6 | 1.5 | 4.6 | 8.2 | 7.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | (0.7) | - | (97.1) | - | (5.0) | (7.8) | (21.0) | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 22.9 | 39.4 | 68.8 | (28.3) | 51.0 | 25.7 | (8.5) | (78.0) | (433.8) | (89.0) | (119.2) | (22.6) | (78.4) | (71.2) | 38.2 | 272.1 | 296.7 | 0.8 |
| 81.6 |
| 19.5 |
| 2.6 |
| Net Income From Continuing Ops | 23.1 | 35.4 | 73.7 | (30.4) | 166.9 | 26.0 | (8.4) | (78.7) | (407.1) | (51.4) | (122.0) | (32.0) | (66.9) | (42.3) | 26.5 | 190.5 | 277.2 | (1.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.4 | (62.5) | 84.6 | (13.9) |
| Net Income | 23.1 | 35.4 | 73.7 | (30.4) | 166.9 | 26.0 | (8.4) | (78.7) | (407.1) | (51.4) | (122.0) | - | - | - | - | 128.0 | 361.8 | (15.6) |
| Net Income Attributable To Parent | 23.1 | 35.4 | 73.7 | (30.4) | 166.9 | 26.0 | (8.4) | (78.7) | (407.1) | (51.4) | (122.0) | - | - | - | - | 128.0 | 361.8 | (15.6) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 23.1 | 35.4 | 73.7 | (30.4) | 166.9 | 26.0 | (8.4) | (78.7) | (407.1) | (51.4) | (122.0) | (32.0) | (66.9) | (42.3) | 30.9 | 128.0 | 361.8 | (15.6) |
| 9.16 |
| (0.48) |
| EPS Diluted | 0.38 | 0.59 | 1.23 | (0.56) | 2.71 | 0.49 | (0.17) | (1.66) | (8.63) | (1.16) | (3.10) | (0.80) | (1.70) | (1.09) | 0.79 | 3.11 | 8.51 | (0.48) |
| Shares Basic | 60.4 | 59.3 | 56.4 | 53.8 | 49.9 | 49.1 | 48.4 | 47.5 | 47.2 | 44.2 | 39.3 | 39.7 | 39.4 | 38.8 | 38.5 | 39.7 | 39.5 | 32.6 |
| Shares Diluted | 60.4 | 60.6 | 61.6 | 53.8 | 65.6 | 53.6 | 48.4 | 47.5 | 47.2 | 44.2 | 39.3 | 39.7 | 39.4 | 38.8 | 39.1 | 41.2 | 42.5 | 32.6 |
| 314.0 |
| 19.9 |
| EBIT | 18.9 | 35.7 | 67.0 | 69.9 | 60.3 | 56.7 | 22.6 | (39.6) | (415.5) | (71.9) | (120.2) | (23.2) | (79.2) | (71.8) | 37.2 | 276.3 | 303.3 | 7.6 |
| 22.9 |
| 21.2 |
| 21.6 |
| 21.5 |
| 20.3 |
| 20.7 |
| 19.4 |
| 17.8 |
| 18.3 |
| 19.1 |
| 21.0 |
| 19.8 |
| 19.9 |
| 21.2 |
| 20.2 |
| 24.3 |
| 26.4 |
| 28.7 |
| 29.8 |
| 22.7 |
| 19.1 |
| 19.4 |
| 18.4 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 12.2 |
| 3.5 |
| 3.5 |
| 6.8 |
| 15.4 |
| 3.8 |
| 3.8 |
| 7.7 |
| 17.1 |
| 4.2 |
| 4.3 |
| 8.8 |
| 23.5 |
| 4.6 |
| 4.2 |
| 17.7 |
| 36.6 |
| 4.2 |
| 3.5 |
| 5.8 |
| 17.2 |
| 3.5 |
| 3.4 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.4 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.8 |
| 4.3 |
| 4.3 |
| 4.2 |
| 4.2 |
| 4.3 |
| 4.2 |
| 10.4 |
| 13.5 |
| 13.8 |
| 12.5 |
| 6.4 |
| 2.9 |
| 3.4 |
| 5.3 |
| 5.3 |
| 0.1 |
| (0.2) |
| 0.1 |
| (0.0) |
| (0.3) |
| 0.2 |
| 0.2 |
| 0.1 |
| (0.2) |
| 0.2 |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.4) |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.7 |
| (0.8) |
| (0.2) |
| 49.5 |
| 46.4 |
| 46.8 |
| 46.9 |
| 45.5 |
| 46.2 |
| 42.2 |
| 41.5 |
| 41.9 |
| 51.8 |
| 49.6 |
| 47.5 |
| 48.9 |
| 174.2 |
| 50.3 |
| 316.6 |
| 68.1 |
| 70.3 |
| 72.0 |
| 65.7 |
| 40.0 |
| 41.2 |
| 102.2 |
| 62.7 |
| 7.1 |
| 6.8 |
| 6.8 |
| 6.6 |
| 6.4 |
| 6.0 |
| 5.7 |
| 5.6 |
| 5.5 |
| 5.5 |
| 5.4 |
| 5.4 |
| 5.6 |
| 5.3 |
| 5.2 |
| 5.2 |
| 5.1 |
| 5.1 |
| 4.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| 9.4 |
| 6.7 |
| 2.8 |
| (0.7) |
| 0.8 |
| (8.3) |
| (0.3) |
| (32.5) |
| (11.7) |
| (15.4) |
| (18.3) |
| (143.5) |
| (8.7) |
| (265.7) |
| (16.1) |
| (19.7) |
| (26.2) |
| (34.2) |
| (8.9) |
| (4.7) |
| (68.5) |
| (31.1) |
| 8.2 |
| 9.0 |
| 6.3 |
| 2.5 |
| (0.1) |
| 0.6 |
| (8.3) |
| (0.6) |
| (32.9) |
| (11.8) |
| (15.6) |
| (18.5) |
| - |
| - |
| - |
| (15.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.2 |
| 9.0 |
| 6.3 |
| 2.5 |
| (0.1) |
| 0.6 |
| (8.3) |
| (0.6) |
| (32.9) |
| (11.8) |
| (15.6) |
| (18.5) |
| - |
| - |
| - |
| (15.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.3 |
| 8.2 |
| 9.0 |
| 6.3 |
| 2.5 |
| (0.1) |
| 0.6 |
| (8.3) |
| (0.6) |
| (32.9) |
| (11.8) |
| (15.6) |
| (18.5) |
| - |
| - |
| - |
| (15.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.7 |
| 13.3 |
| 8.2 |
| 9.0 |
| 6.3 |
| 2.5 |
| (0.1) |
| 0.6 |
| (8.3) |
| (0.6) |
| (32.9) |
| (11.8) |
| (15.6) |
| (18.5) |
| (144.7) |
| (9.0) |
| (237.6) |
| (15.8) |
| (8.5) |
| (23.7) |
| (20.8) |
| 1.6 |
| (4.8) |
| (69.6) |
| (32.1) |
| 0.17 |
| 0.12 |
| 0.05 |
| - |
| 0.01 |
| (0.17) |
| (0.01) |
| - |
| (0.25) |
| (0.33) |
| (0.40) |
| - |
| (0.19) |
| (5.02) |
| (0.34) |
| - |
| (0.51) |
| (0.49) |
| 0.04 |
| - |
| (1.78) |
| (0.82) |
| 49.0 |
| 48.7 |
| 48.6 |
| - |
| 48.3 |
| 48.1 |
| 47.8 |
| - |
| 47.5 |
| 47.1 |
| 46.8 |
| - |
| 47.0 |
| 47.3 |
| 47.0 |
| - |
| 46.9 |
| 42.7 |
| 39.6 |
| - |
| 39.1 |
| 39.0 |
| 53.8 |
| 53.9 |
| 53.1 |
| - |
| 49.2 |
| 48.1 |
| 47.8 |
| - |
| 47.5 |
| 47.1 |
| 46.8 |
| - |
| 47.0 |
| 47.3 |
| 47.0 |
| - |
| 46.9 |
| 42.7 |
| 40.1 |
| - |
| 39.1 |
| 39.0 |
| 13.3 |
| 9.4 |
| 10.6 |
| 7.0 |
| 0.4 |
| 4.6 |
| (6.9) |
| (7.4) |
| (11.2) |
| (14.1) |
| (139.0) |
| (3.9) |
| (261.2) |
| (11.4) |
| (15.0) |
| (21.5) |
| (29.9) |
| (5.5) |
| (4.9) |
| (68.7) |
| (31.3) |