| (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 | 171.2 | 183.1 | 191.8 | 174.4 | 170.5 | 186.5 | 191.2 | 182.4 | 171.8 | 178.1 | 180.6 | 145.7 | 140.0 | 135.0 | 120.1 | 123.5 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 720.5 | 719.9 | 732.0 | 644.4 | 499.0 | 437.8 | 349.8 | 322.4 | 294.7 | 240.2 | 255.2 | 251.5 | 210.5 | 229.7 | 204.3 |
| Cost of Revenue | 379.4 | 363.8 | 358.1 | 293.3 | 250.1 | 238.0 | 206.5 | 190.4 | 187.7 | 149.7 | 151.0 | 174.2 | 159.2 | 142.7 | 114.0 |
| Gross Profit | 341.1 | 356.1 | 373.9 | 351.1 | 248.9 | 199.7 | 143.3 | 131.9 | 107.0 | 90.5 | 104.2 | 77.3 | 51.3 | 87.0 | 90.3 |
| Operating Expenses | |||||||||||||||
| Research & Development | 92.5 | 85.8 | 73.9 | 73.7 | 74.8 | 60.9 | 67.2 | 68.9 | 57.6 | 43.5 | 41.5 | 37.3 | 28.9 | 33.0 | 31.2 |
| Operating Income | |||||||||||||||
| Operating Income | 116.7 | 140.4 | 205.4 | 197.0 | 107.5 | 69.9 | 11.0 | (0.0) | (8.6) | (1.3) | 15.4 | (6.9) | (18.0) | 17.5 | |
| Non-Operating | |||||||||||||||
| Interest Income | 9.0 | 8.7 | 10.6 | 5.5 | 1.3 | 0.6 | 0.6 | 1.0 | 0.5 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 23.6 | 25.5 | 29.7 | 31.8 | 23.5 | 20.6 | 3.5 | 13.7 | (3.3) | (2.4) | 4.8 | (7.6) | (7.4) | 5.4 | 7.8 |
| Per Share | |||||||||||||||
| EPS Basic | 1.75 | 2.10 | 3.29 | 2.85 | 1.88 | 1.30 | 0.03 | 1.04 | (0.12) | 0.08 | 0.22 | (0.06) | (0.25) | 0.31 | 0.47 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | 149.1 | 172.1 | 233.7 | 222.7 | 120.1 | 80.1 | 20.0 | 7.0 | (2.6) | 5.2 | 27.5 | 4.4 | (5.5) | 28.7 | 35.1 |
| EBIT | |||||||||||||||
| 120.4 |
| 120.9 |
| 112.2 |
| 101.7 |
| 103.0 |
| 95.9 |
| 83.4 |
| 85.8 |
| 84.7 |
| 83.4 |
| 80.1 |
| 79.0 |
| 79.8 |
| 89.7 |
| 75.5 |
| 71.0 |
| 58.4 |
| 60.4 |
| 57.9 |
| 65.2 |
| 56.7 |
| 63.5 |
| 64.2 |
| 68.0 |
| Cost of Revenue | 100.8 | 97.4 | 93.2 | 87.9 | 85.3 | 99.9 | 89.3 | 87.2 | 81.7 | 82.0 | 72.2 | 73.0 | 66.2 | 63.9 | 61.6 | 60.1 | 64.5 | 64.7 | 61.0 | 54.3 | 58.1 | 59.1 | 46.9 | 52.6 | 47.9 | 50.0 | 44.9 | 46.7 | 48.9 | 55.0 | 46.3 | 45.0 | 41.4 | 40.0 | 37.4 | 38.4 | 33.8 | 43.6 | 36.6 | 36.3 |
| Gross Profit | 70.3 | 85.7 | 98.6 | 86.5 | 85.3 | 86.6 | 101.9 | 95.2 | 90.1 | 96.1 | 108.4 | 72.7 | 73.8 | 71.2 | 58.5 | 63.4 | 55.8 | 56.2 | 51.2 | 47.4 | 44.9 | 36.8 | 36.5 | 33.2 | 36.8 | 33.4 | 35.3 | 32.4 | 30.9 | 34.7 | 29.3 | 26.1 | 17.0 | 20.4 | 20.6 | 26.7 | 22.8 | 20.0 | 27.6 | 31.7 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 26.7 | 23.3 | 22.4 | 20.1 | 20.1 | 18.1 | 21.1 | 17.7 | 17.0 | 20.4 | 16.7 | 16.8 | 19.8 | 17.2 | 18.5 | 22.8 | 16.2 | 17.3 | 10.8 | 18.1 | 14.8 | 18.1 | 17.6 | 16.1 | 15.3 | 19.6 | 18.6 | 16.0 | 14.6 | 16.7 | 11.3 | 15.5 | 14.0 | 11.4 | 10.1 | 10.7 | 11.3 | 12.6 | 9.7 | 10.6 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 11.9 | 10.3 | 11.5 | 10.2 | 11.9 | 10.4 | 9.0 | 9.0 | 9.4 | 8.6 | 6.4 | 6.7 | 7.1 | 5.5 | 4.8 | 5.8 | 5.5 | |||||||||||||||||||||||
| General & Administrative | 18.0 | 16.5 | 39.5 | 14.0 | 16.0 | 12.9 | 14.8 | 13.3 | 15.7 | 13.1 | 12.7 | 12.3 | 13.5 | 10.6 | 12.0 | 10.0 | 12.5 | |||||||||||||||||||||||
| Depreciation & Amortization | 8.1 | (4.5) | 14.1 | 14.6 | 7.4 | (8.0) | 13.4 | 13.1 | 9.7 | 9.7 | 9.6 | 3.1 | 3.4 | 3.4 | 3.4 | 3.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 6.3 | - | - | - | 6.2 | - | - | - | 6.2 | - | - | - | 0.2 | - | - | - | 0.4 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 56.7 | 50.1 | 73.3 | 44.3 | 48.0 | 41.5 | 44.9 | 39.9 | 42.1 | 42.2 | 35.7 | 35.8 | 40.4 | 33.3 | 35.3 | 38.5 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 13.6 | 35.6 | 25.3 | 42.2 | 37.3 | 45.1 | 57.0 | 55.2 | 48.0 | 54.0 | 72.7 | 36.9 | 33.4 | 37.8 | 23.2 | 24.8 | 21.6 | 24.3 | 24.8 | 10.6 | 10.3 | 2.9 | 3.5 | (2.9) | 7.5 | (0.2) | 2.4 | 1.0 | (3.2) | 1.5 | 2.6 | (2.9) | (9.8) | (1.9) | (2.9) | 2.2 | 1.4 | (4.8) | 5.8 | 10.3 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 2.4 | 2.4 | 2.2 | 1.9 | 2.1 | 2.3 | 2.4 | 3.3 | 2.6 | 2.3 | 1.2 | 1.0 | 0.9 | 0.6 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Interest Expense | 6.6 | 6.6 | 6.3 | 6.3 | 6.3 | 6.4 | 6.7 | 8.6 | 8.6 | 9.5 | 13.7 | 3.6 | 0.4 | 0.5 | 0.6 | 0.4 | 0.4 | 0.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | (0.6) | (0.5) | (0.4) | (0.3) | (0.8) | (0.1) | (0.2) | (0.3) | ||||||||||||||||||||||||
| Other Non-Operating Income | (3.6) | (3.7) | (3.8) | (2.8) | (6.4) | (1.2) | (9.4) | (5.0) | (0.1) | (12.6) | (9.0) | (4.1) | 0.1 | 3.4 | (0.6) | (1.7) | 7.4 | |||||||||||||||||||||||
| Pre-Tax Income | 10.1 | 31.9 | 21.5 | 39.3 | 30.9 | 44.0 | 47.7 | 50.2 | 47.9 | 41.3 | 63.6 | 32.8 | 33.6 | 41.3 | 22.6 | 23.2 | 29.0 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 3.6 | 7.5 | 4.2 | 8.3 | 5.6 | 6.0 | 7.3 | 12.3 | 4.1 | 4.7 | 14.0 | 6.4 | 6.8 | 7.3 | 6.6 | 5.6 | 4.1 | 7.2 | 6.7 | 5.6 | 1.2 | (1.0) | 2.3 | (0.1) | 2.3 | 0.4 | 0.6 | 14.2 | (1.5) | (1.1) | 1.0 | (1.3) | (1.7) | (2.0) | (2.2) | 1.2 | 0.6 | (1.5) | 2.1 | 2.9 |
| Net Income From Continuing Ops | 6.4 | 24.4 | 17.4 | 31.0 | 25.3 | 38.0 | 40.4 | 37.9 | 43.2 | 36.2 | 49.2 | 26.1 | 26.0 | 33.9 | 15.9 | 17.3 | 24.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 6.4 | 24.4 | 17.4 | 31.0 | 25.3 | 38.0 | 40.4 | 37.9 | 43.2 | 36.2 | 49.2 | 26.1 | 26.0 | 33.9 | 15.9 | 17.3 | 24.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 6.4 | 24.4 | 17.4 | 31.0 | 25.3 | 38.0 | 40.4 | 37.9 | 43.2 | 36.2 | 49.2 | 26.1 | 26.0 | 33.9 | 15.9 | 17.3 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 6.4 | 24.4 | 17.4 | 31.0 | 25.3 | 38.0 | 40.4 | 37.9 | 43.2 | 36.2 | 49.2 | 26.1 | 26.0 | 33.9 | 15.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.14 | - | 0.38 | 0.66 | 0.53 | - | 0.83 | 0.77 | 0.90 | - | 1.01 | 0.54 | 0.54 | - | 0.32 | 0.35 | 0.50 | - | 0.62 | 0.16 | 0.11 | - | 0.08 | 0.00 | 0.09 | - | 0.03 | 1.01 | 0.02 | - | 0.05 | (0.06) | (0.15) | - | 0.00 | 0.04 | 0.02 | - | 0.09 | 0.15 |
| EPS Diluted | 0.14 | - | 0.37 | 0.64 | 0.51 | - | 0.78 | 0.73 | 0.81 | - | 0.91 | 0.49 | 0.50 | - | 0.30 | 0.33 | 0.47 | - | ||||||||||||||||||||||
| Shares Basic | 45.3 | - | 46.5 | 46.9 | 47.6 | - | 48.6 | 48.9 | 48.2 | - | 48.7 | 48.4 | 48.0 | - | 48.9 | 48.9 | 48.1 | - | ||||||||||||||||||||||
| Shares Diluted | 46.5 | - | 47.7 | 48.1 | 49.9 | - | 51.9 | 52.0 | 53.0 | - | 53.9 | 53.1 | 52.0 | - | 52.8 | 53.2 | 52.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 21.7 | 31.1 | 39.4 | 56.8 | 44.7 | 37.2 | 70.4 | 68.4 | 57.7 | 63.6 | 82.3 | 40.0 | 36.8 | 41.3 | 26.6 | 27.8 | 24.4 | 26.9 | 27.3 | 13.2 | 12.8 | 5.4 | 6.0 | (0.9) | 9.5 | 1.8 | 4.1 | 2.6 | (1.5) | - | - | - | (6.7) | - | - | - | 4.5 | - | - | - |
| EBIT | 13.6 | 35.6 | 25.3 | 42.2 | 37.3 | 45.1 | 57.0 | 55.2 | 48.0 | 54.0 | 72.7 | 36.9 | 33.4 | 37.8 | 23.2 | 24.8 | 21.6 | 24.3 | 24.8 | |||||||||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 43.9 | 43.9 | 37.8 | 28.9 | 21.5 | 17.5 | 14.8 | 12.8 | 8.2 | 6.5 | 5.5 | 5.5 | 5.6 | 5.3 | 4.4 |
| General & Administrative | 88.0 | 85.9 | 56.7 | 51.5 | 45.1 | 51.4 | 50.4 | 50.3 | 49.9 | 44.5 | 41.8 | 41.5 | 34.8 | 31.0 | 27.2 |
| Depreciation & Amortization | 32.4 | 31.6 | 28.2 | 25.7 | 12.6 | 10.2 | 9.0 | 7.1 | 6.1 | 6.4 | 12.2 | 11.3 | 12.5 | 11.2 | 9.7 |
| Amortization of Intangibles | - | 25.0 | 24.7 | 12.8 | 1.0 | 1.1 | 1.0 | 1.0 | 2.0 | 2.9 | 2.5 | 1.9 | 1.9 | 1.9 | 1.8 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 224.4 | 215.7 | 168.4 | 154.1 | 141.4 | 129.9 | 132.4 | 132.0 | 115.6 | 91.8 | 88.8 | 84.2 | 69.2 | 69.5 | 64.9 |
| 25.4 |
| Interest Expense |
| 25.7 |
| 25.5 |
| 30.3 |
| 27.2 |
| 1.8 |
| 0.9 |
| 0.4 |
| 0.1 |
| 0.2 |
| 0.8 |
| 1.0 |
| 1.0 |
| 0.6 |
| 1.0 |
| 0.8 |
| Income From Equity Investments | - | - | (0.6) | (2.0) | (1.2) | (0.2) | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (13.9) | (16.8) | (15.7) | (25.6) | 8.5 | 14.3 | (6.3) | 60.3 | (1.3) | 2.5 | (0.7) | (3.5) | (0.2) | (0.3) | 0.5 |
| Pre-Tax Income | 102.8 | 123.6 | 189.8 | 171.4 | 116.0 | 84.1 | 4.6 | 60.2 | (9.9) | 1.2 | 14.6 | (10.4) | (18.1) | 17.2 | 25.9 |
| Net Income From Continuing Ops | 79.2 | 98.1 | 159.5 | 137.5 | 91.4 | 63.3 | 1.1 | 46.5 | (6.7) | 3.6 | 9.8 | (2.8) | (10.7) | 11.9 | 18.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 79.2 | 98.1 | 159.5 | 137.5 | 91.4 | 63.3 | 1.1 | 46.5 | (6.7) | 3.6 | 9.8 | (2.8) | (10.7) | 11.9 | 18.1 |
| Net Income Attributable To Parent | 79.2 | 98.1 | 159.5 | 137.5 | 91.4 | 62.1 | 1.4 | 48.9 | (5.7) | 3.6 | 9.8 | (2.8) | (10.7) | 11.9 | 18.1 |
| Less: Minority Interest | - | - | - | - | - | 1.2 | (0.3) | (2.4) | (0.9) | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 79.2 | 98.1 | 159.5 | 137.5 | 91.4 | 62.1 | 1.4 | 48.9 | (5.7) | 3.6 | 9.8 | (2.8) | (10.7) | 11.9 | 18.1 |
| 1.71 |
| 2.03 |
| 3.06 |
| 2.60 |
| 1.74 |
| 1.25 |
| 0.03 |
| 0.98 |
| (0.12) |
| 0.08 |
| 0.21 |
| (0.06) |
| (0.25) |
| 0.31 |
| 0.46 |
| Shares Basic | 45.3 | 46.7 | 48.4 | 48.3 | 48.6 | 47.8 | 47.0 | 47.0 | 46.4 | 46.1 | 45.4 | 45.0 | 42.0 | 38.7 | 38.6 |
| Shares Diluted | 46.5 | 48.2 | 52.1 | 53.0 | 52.4 | 49.8 | 49.1 | 49.9 | 46.4 | 48.4 | 47.5 | 45.0 | 42.0 | 38.9 | 38.9 |
| 116.7 |
| 140.4 |
| 205.4 |
| 197.0 |
| 107.5 |
| 69.9 |
| 11.0 |
| (0.0) |
| (8.6) |
| (1.3) |
| 15.4 |
| (6.9) |
| (18.0) |
| 17.5 |
| 25.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.7 |
| 4.1 |
| 4.5 |
| 3.8 |
| 3.7 |
| 4.0 |
| 3.3 |
| 3.5 |
| 3.2 |
| 3.0 |
| 3.1 |
| 2.6 |
| 2.0 |
| 1.9 |
| 1.7 |
| 1.6 |
| 1.8 |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.3 |
| 1.3 |
| 10.6 |
| 10.9 |
| 14.6 |
| 15.3 |
| 12.0 |
| 11.7 |
| 15.9 |
| 10.7 |
| 10.5 |
| 11.0 |
| 12.4 |
| 16.3 |
| 13.8 |
| 13.4 |
| 11.7 |
| 11.0 |
| 9.2 |
| 11.7 |
| 12.2 |
| 11.3 |
| 10.7 |
| 10.8 |
| 9.5 |
| 2.7 |
| 2.6 |
| 2.5 |
| 2.6 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.0 |
| 2.0 |
| 2.1 |
| 1.7 |
| 1.7 |
| 1.6 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.2 |
| 32.0 |
| 26.4 |
| 36.8 |
| 34.6 |
| 34.0 |
| 33.0 |
| 36.1 |
| 29.3 |
| 33.6 |
| 32.8 |
| 31.4 |
| 34.1 |
| 33.1 |
| 26.7 |
| 29.0 |
| 26.7 |
| 22.3 |
| 23.5 |
| 24.6 |
| 21.4 |
| 24.8 |
| 21.8 |
| 21.4 |
| 0.5 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.3 |
| 0.3 |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 12.9 |
| 3.7 |
| (5.2) |
| (9.6) |
| 3.6 |
| 1.4 |
| (1.7) |
| 1.4 |
| (0.8) |
| 60.1 |
| (0.5) |
| (1.0) |
| 0.0 |
| (1.3) |
| 0.9 |
| 0.6 |
| 0.8 |
| 1.0 |
| 0.1 |
| (0.1) |
| 0.2 |
| (0.6) |
| 27.2 |
| 37.6 |
| 14.2 |
| 5.1 |
| (6.7) |
| 7.1 |
| (1.5) |
| 5.8 |
| 1.2 |
| 1.6 |
| 61.1 |
| (3.6) |
| 0.6 |
| 2.6 |
| (4.2) |
| (8.9) |
| (1.3) |
| (2.1) |
| 3.2 |
| 1.5 |
| (4.9) |
| 6.0 |
| 9.8 |
| 19.8 |
| 31.0 |
| 8.6 |
| 4.0 |
| (5.8) |
| 4.8 |
| (1.4) |
| 3.5 |
| 0.8 |
| 1.0 |
| 46.9 |
| (2.2) |
| 1.7 |
| 1.6 |
| (2.9) |
| (7.1) |
| 0.7 |
| 0.1 |
| 2.0 |
| 0.9 |
| (3.5) |
| 3.9 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.8 |
| 31.0 |
| 8.6 |
| 4.0 |
| (5.8) |
| 4.8 |
| (1.4) |
| 3.5 |
| 0.8 |
| 1.0 |
| 46.9 |
| (2.2) |
| 1.7 |
| 1.6 |
| (2.9) |
| (7.1) |
| 0.7 |
| 0.1 |
| 2.0 |
| 0.9 |
| (3.5) |
| 3.9 |
| 6.9 |
| 24.3 |
| 19.8 |
| 29.5 |
| 7.8 |
| 5.0 |
| (6.3) |
| 3.9 |
| (0.2) |
| 3.9 |
| (1.0) |
| 1.3 |
| 47.8 |
| 0.9 |
| 1.9 |
| 2.4 |
| (2.9) |
| (7.1) |
| 0.7 |
| 0.1 |
| 2.0 |
| 0.9 |
| (3.5) |
| 3.9 |
| 6.9 |
| 1.4 |
| 0.9 |
| (1.1) |
| 0.5 |
| 0.9 |
| (1.2) |
| (0.4) |
| 1.8 |
| (0.3) |
| (0.9) |
| (3.0) |
| - |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.3 |
| 24.3 |
| 19.8 |
| 29.5 |
| 7.8 |
| 5.0 |
| (6.3) |
| 3.9 |
| (0.2) |
| 3.9 |
| (1.0) |
| 1.3 |
| 47.8 |
| 0.9 |
| 1.9 |
| 2.4 |
| (2.9) |
| (7.1) |
| 0.7 |
| 0.1 |
| 2.0 |
| 0.9 |
| (3.5) |
| 3.9 |
| 6.9 |
| 0.59 |
| 0.16 |
| 0.10 |
| - |
| 0.08 |
| 0.00 |
| 0.08 |
| - |
| 0.03 |
| 0.96 |
| 0.02 |
| - |
| 0.05 |
| (0.06) |
| (0.15) |
| - |
| 0.00 |
| 0.04 |
| 0.02 |
| - |
| 0.08 |
| 0.15 |
| 48.0 |
| 47.7 |
| 47.5 |
| - |
| 47.5 |
| 46.8 |
| 46.4 |
| - |
| 47.2 |
| 47.1 |
| 46.7 |
| - |
| 46.2 |
| 46.6 |
| 46.5 |
| - |
| 46.1 |
| 46.0 |
| 46.1 |
| - |
| 45.4 |
| 45.0 |
| 50.0 |
| 49.6 |
| 49.5 |
| - |
| 49.8 |
| 46.8 |
| 48.2 |
| - |
| 50.1 |
| 49.9 |
| 50.4 |
| - |
| 48.3 |
| 46.6 |
| 46.5 |
| - |
| 48.2 |
| 47.9 |
| 48.1 |
| - |
| 48.0 |
| 46.0 |
| 10.6 |
| 10.3 |
| 2.9 |
| 3.5 |
| (2.9) |
| 7.5 |
| (0.2) |
| 2.4 |
| 1.0 |
| (3.2) |
| 1.5 |
| 2.6 |
| (2.9) |
| (9.8) |
| (1.9) |
| (2.9) |
| 2.2 |
| 1.4 |
| (4.8) |
| 5.8 |
| 10.3 |