| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||||||
| Revenues | 238.2 | 240.8 | 265.6 | 278.2 | 245.9 | 267.9 | 296.7 | 315.1 | 305.4 | 300.4 | 351.2 | 351.6 | 355.5 | 314.4 | 498.0 | 515.8 | |||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 1,022.8 | 1,030.5 | 1,185.1 | 1,358.7 | 1,764.4 | 1,619.3 | 1,467.9 | 1,326.2 | 1,132.2 | 736.4 | 498.9 | 361.2 |
| Cost of Revenue | 44.1 | 47.4 | 57.6 | 62.5 | 337.4 | 274.7 | 173.3 | 46.5 | 55.7 | 34.1 | 25.9 | 22.9 |
| Gross Profit | 978.7 | 983.1 | 1,127.5 | 1,296.2 | 1,427.0 | 1,344.7 | 1,294.6 | 1,279.7 | 1,076.5 | 702.3 | 473.0 | 338.3 |
| Operating Expenses | ||||||||||||
| Research & Development | 70.7 | 87.4 | 95.4 | 96.5 | 73.8 | 70.9 | 68.8 | 64.2 | 61.1 | 47.9 | 20.6 | 16.8 |
| Selling General & Administrative | - | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | 35.9 | 65.4 | 21.9 | (26.5) | (75.6) | (67.9) | (6.4) | 38.6 | 63.9 | (147.9) | 24.1 | (1.6) |
| Non-Operating | ||||||||||||
| Interest Income | 13.9 | 15.7 | 19.6 | 17.1 | 4.5 | 0.2 | 1.7 | 8.0 | 4.8 | 0.5 | - | - |
| Interest Expense | 20.8 | 20.5 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | 13.3 | 18.7 | (16.8) | 1.8 | (5.4) | (29.9) | (15.2) | (1.7) | (7.5) | (49.1) | 11.8 | 1.8 |
| Net Income From Continuing Ops | 19.7 | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | 0.49 | 0.96 | 0.72 | (0.81) | (0.26) | (0.14) | (0.01) | 0.07 | 0.16 | (0.24) | 0.03 | 0.00 |
| EPS Diluted | 0.49 | 0.94 | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | 86.0 | 110.7 | 107.9 | 67.1 | 1.9 | (8.9) | 46.3 | 78.6 | 88.2 | (133.3) | 32.5 | 5.0 |
| EBIT | 35.9 | 65.4 | ||||||||||
| 436.2 |
| 349.7 |
| 461.6 |
| 421.0 |
| 387.0 |
| 359.3 |
| 389.9 |
| 375.1 |
| 343.7 |
| 321.5 |
| 357.4 |
| 343.9 |
| 303.4 |
| 279.0 |
| 303.1 |
| 294.8 |
| 255.3 |
| 223.2 |
| 181.7 |
| 180.7 |
| 150.7 |
| Cost of Revenue | 9.7 | 8.8 | 12.5 | 13.1 | 13.0 | 16.2 | 14.8 | 14.2 | 12.5 | 17.2 | 13.7 | 14.7 | 16.9 | 1.6 | 109.1 | 127.8 | 99.0 | 51.7 | 99.5 | 69.7 | 53.8 | 50.8 | 48.3 | 41.0 | 33.2 | 12.4 | 13.3 | 10.7 | 10.0 | 13.4 | 14.0 | 14.7 | 13.6 | 11.7 | 8.0 | 7.6 | 6.8 |
| Gross Profit | 228.5 | 231.9 | 253.2 | 265.1 | 232.9 | 251.7 | 282.0 | 301.0 | 292.9 | 283.2 | 337.6 | 336.9 | 338.6 | 312.8 | 389.0 | 388.0 | 337.2 | 298.1 | 362.1 | 351.3 | 333.2 | 308.5 | 341.7 | 334.0 | 310.4 | 309.1 | 344.0 | 333.2 | 293.4 | 265.6 | 289.1 | 280.1 | 241.7 | 211.5 | 173.7 | 173.1 | 143.9 |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||
| Research & Development | 10.4 | 15.9 | 20.7 | 23.6 | 27.1 | 22.5 | 24.3 | 24.8 | 23.8 | 24.2 | 21.5 | 25.5 | 25.3 | 19.2 | 15.8 | 21.0 | 17.9 | 16.5 | 17.7 | 18.8 | 18.0 | 18.7 | 17.6 | 15.4 | 17.1 | 17.3 | 16.0 | 15.1 | 15.8 | 16.4 | 15.3 | 13.7 | 15.8 | 15.4 | 20.0 | 6.9 | 5.6 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Selling & Marketing | 139.9 | 120.2 | 129.3 | 139.5 | 118.5 | 130.8 | 155.4 | 158.3 | 157.1 | 156.6 | 200.1 | 208.9 | 199.6 | 179.0 | 234.4 | 251.2 | 225.8 | ||||||||||||||||||||
| General & Administrative | 57.9 | 62.1 | 69.4 | 74.1 | 57.3 | 73.3 | 76.8 | 84.4 | 85.5 | 70.9 | 98.7 | 93.2 | 96.7 | 89.6 | 128.3 | 119.6 | 109.7 | ||||||||||||||||||||
| Depreciation & Amortization | 14.7 | 13.2 | 11.9 | 10.3 | 9.9 | 20.3 | 17.6 | 24.3 | 23.8 | 23.9 | 22.5 | 22.0 | 25.2 | 32.4 | 17.8 | 13.4 | |||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 | 2.6 | 2.7 | 2.7 | 2.4 | 3.8 | 3.8 | 3.8 | ||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Operating Expenses | 237.9 | 226.0 | 231.4 | 247.4 | 212.9 | 249.5 | 274.2 | 291.8 | 290.2 | 275.6 | 345.4 | 352.3 | 349.4 | 322.5 | 400.0 | 408.9 | |||||||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Income | (9.5) | 5.9 | 21.8 | 17.7 | 20.0 | 2.2 | 7.8 | 9.2 | 2.7 | 7.6 | (7.9) | (15.4) | (10.9) | (9.7) | (11.1) | (20.9) | (34.0) | (20.3) | (15.0) | (32.7) | 0.1 | (4.7) | (3.0) | 17.6 | (16.3) | 6.2 | 24.7 | 11.4 | (3.6) | 17.9 | 33.5 | 23.3 | (10.8) | (33.9) | (112.5) | (2.8) | 1.4 |
| Non-Operating | |||||||||||||||||||||||||||||||||||||
| Interest Income | 2.5 | 3.7 | 3.8 | 3.9 | 4.3 | 4.7 | 5.1 | 5.1 | 4.7 | 4.7 | 4.9 | 4.2 | 3.4 | 2.4 | 1.6 | 0.5 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 1.3 | 1.6 | 2.1 | 2.2 | 2.1 | - | 1.3 | - | - | - | - | - | - |
| Interest Expense | 5.3 | 5.3 | 5.1 | 5.1 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | |||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Non-Operating Income | 5.1 | 3.9 | 4.1 | 4.8 | 4.8 | 3.3 | 6.0 | 4.6 | 4.5 | 5.5 | 3.9 | 5.2 | 3.8 | 5.6 | (2.3) | (1.8) | (0.4) | ||||||||||||||||||||
| Pre-Tax Income | (9.7) | 4.5 | 20.8 | 17.4 | 19.8 | 0.4 | 8.8 | 8.7 | 2.2 | 8.1 | (9.0) | (15.2) | (12.1) | (9.1) | (18.4) | (27.7) | (39.4) | ||||||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.7) | (2.7) | 10.2 | 6.5 | 4.7 | 1.7 | (26.6) | 4.6 | 3.5 | 5.7 | (6.1) | 0.4 | 1.9 | 5.3 | (0.9) | (3.7) | (6.1) | (6.7) | (4.8) | (9.1) | (9.3) | 2.5 | (11.7) | 3.0 | (9.0) | 5.4 | 4.9 | 2.3 | (14.2) | (6.9) | 5.1 | (1.8) | (4.0) | 22.0 | (40.8) | (4.4) | (25.9) |
| Net Income From Continuing Ops | (9.0) | 7.2 | 10.6 | 10.9 | 15.1 | (1.3) | 35.4 | 4.1 | (1.3) | 2.5 | (3.0) | (15.6) | (14.0) | (14.4) | (17.4) | (24.0) | (33.3) | ||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | (8.0) | (2.3) | 1.1 | (1.0) | - | - | - | - | ||||||||||||||||||||
| Net Income | (9.0) | 7.2 | 10.6 | 10.9 | 15.1 | (1.3) | 35.4 | 4.1 | (1.3) | (5.5) | (5.3) | (14.5) | (15.0) | - | - | - | - | ||||||||||||||||||||
| Net Income Attributable To Parent | (9.0) | 7.2 | 10.6 | 10.9 | 15.1 | (1.3) | 35.2 | 3.8 | (1.6) | (5.6) | (5.4) | (14.7) | (15.3) | - | - | - | |||||||||||||||||||||
| Less: Minority Interest | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.3 | 0.0 | 0.1 | 0.2 | 0.3 | 0.1 | 0.0 | 0.2 | 0.1 | ||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Net Income To Common Shareholders | (9.0) | 7.2 | 10.6 | 10.9 | 15.1 | (1.3) | 35.2 | 3.8 | (1.6) | (5.6) | (5.4) | (14.7) | (15.3) | (53.3) | (17.5) | ||||||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.22) | - | 0.24 | 0.23 | 0.30 | - | 0.71 | 0.07 | (0.03) | - | (0.01) | (0.03) | (0.03) | - | (0.03) | (0.05) | (0.07) | - | (0.03) | (0.06) | 0.00 | - | 0.01 | 0.03 | (0.02) | - | 0.04 | 0.01 | 0.02 | - | 0.06 | 0.05 | (0.02) | - | (0.17) | 0.00 | 0.06 |
| EPS Diluted | (0.22) | - | 0.23 | 0.23 | 0.30 | - | 0.70 | 0.07 | (0.03) | - | (0.01) | (0.03) | (0.03) | - | (0.03) | (0.05) | (0.07) | - | |||||||||||||||||||
| Shares Basic | 40.2 | - | 44.3 | 47.2 | 49.8 | - | 49.8 | 50.2 | 50.3 | - | 506.3 | 506.1 | 505.0 | - | 503.2 | 502.5 | 502.0 | - | |||||||||||||||||||
| Shares Diluted | 40.2 | - | 45.1 | 47.7 | 50.5 | - | 50.5 | 50.7 | 50.3 | - | 506.3 | 506.1 | 505.0 | - | 503.2 | 502.5 | 502.0 | - | |||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||
| EBITDA | 5.2 | 19.1 | 33.7 | 28.0 | 30.0 | 22.5 | 25.4 | 33.5 | 26.6 | 31.5 | 14.6 | 6.6 | 14.3 | 22.7 | 6.7 | (7.5) | (20.0) | (7.0) | (0.3) | (17.7) | 16.1 | 9.3 | 10.9 | 30.2 | (4.2) | - | - | - | 3.4 | - | - | - | (4.6) | - | - | - | 4.4 |
| EBIT | (9.5) | 5.9 | 21.8 | 17.7 | 20.0 | 2.2 | 7.8 | 9.2 | 2.7 | 7.6 | (7.9) | (15.4) | (10.9) | (9.7) | (11.1) | (20.9) | (34.0) | (20.3) | (15.0) | ||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 528.9 | 507.5 | 601.6 | 765.2 | 890.3 | 871.5 | 762.6 | 733.2 | 541.5 | 464.0 | 306.7 | 225.9 |
| General & Administrative | 263.5 | 262.9 | 320.0 | 359.4 | 447.1 | 395.0 | 374.1 | 348.2 | 323.5 | 300.4 | 110.1 | 86.7 |
| Depreciation & Amortization | 50.1 | 45.3 | 86.1 | 93.6 | 77.5 | 59.0 | 52.6 | 39.9 | 24.3 | 14.5 | 8.4 | 6.6 |
| Amortization of Intangibles | - | 1.8 | 2.6 | 8.0 | 13.8 | 16.1 | 42.9 | 55.5 | 62.2 | 23.3 | 3.2 | 3.8 |
| Other Operating Expenses | - | - | - | - | - | - | 1.2 | 6.5 | 17.7 | 2.0 | (0.7) | (0.4) |
| Total Operating Expenses | 942.7 | 917.7 | 1,105.6 | 1,322.7 | 1,502.6 | 1,412.6 | 1,301.0 | 1,287.6 | 1,068.3 | 884.3 | 474.8 | 362.8 |
| 20.2 |
| 20.1 |
| 20.1 |
| 23.5 |
| 14.2 |
| 11.5 |
| 11.6 |
| 1.8 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 17.9 | 17.6 | 18.4 | 18.4 | 1.2 | (2.5) | 1.2 | 6.5 | - | - | - | - |
| Pre-Tax Income | 33.0 | 62.5 | 20.1 | (28.2) | (94.6) | (93.9) | (19.3) | 33.6 | 70.0 | (153.6) | 22.5 | (2.2) |
| 43.8 |
| 36.8 |
| (30.0) |
| (89.2) |
| (64.0) |
| (4.2) |
| 35.3 |
| 77.5 |
| (104.5) |
| 10.6 |
| (4.0) |
| Net Income From Discontinued Ops | - | 0.0 | 0.0 | (10.3) | (38.8) | (6.5) | - | - | - | - | - | - |
| Net Income | 19.7 | 43.8 | 36.8 | (40.3) | (128.0) | (70.5) | - | - | 77.5 | - | - | - |
| Net Income Attributable To Parent | 19.7 | 43.8 | 36.0 | (40.9) | (128.5) | (71.4) | - | - | 77.3 | - | - | - |
| Less: Minority Interest | - | 0.0 | 0.8 | 0.6 | 0.5 | 0.9 | 2.1 | 0.5 | 0.2 | (1.4) | (2.5) | (2.7) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 19.7 | 43.8 | 36.0 | (40.9) | (128.5) | (71.4) | (6.3) | 34.8 | 77.3 | (103.1) | 13.1 | (1.3) |
| 0.71 |
| (0.81) |
| (0.26) |
| (0.14) |
| (0.01) |
| 0.07 |
| 0.15 |
| (0.24) |
| 0.03 |
| 0.00 |
| Shares Basic | 40.2 | 45.8 | 50.0 | 50.6 | 503.0 | 502.8 | 498.2 | 504.9 | 484.2 | 430.6 | 414.8 | 414.8 |
| Shares Diluted | 40.2 | 46.5 | 50.7 | 50.6 | 503.0 | 502.8 | 498.2 | 517.9 | 513.6 | 430.6 | 414.8 | 414.8 |
| 21.9 |
| (26.5) |
| (75.6) |
| (67.9) |
| (6.4) |
| 38.6 |
| 63.9 |
| (147.9) |
| 24.1 |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 188.9 |
| 237.8 |
| 239.0 |
| 205.8 |
| 172.5 |
| 210.2 |
| 190.0 |
| 190.0 |
| 166.2 |
| 195.5 |
| 196.2 |
| 175.3 |
| 125.3 |
| 136.4 |
| 141.8 |
| 137.9 |
| 126.4 |
| 130.9 |
| 110.9 |
| 95.9 |
| 96.2 |
| 103.1 |
| 107.5 |
| 88.2 |
| 104.0 |
| 90.1 |
| 85.5 |
| 94.6 |
| 93.5 |
| 82.3 |
| 88.0 |
| 84.4 |
| 85.4 |
| 82.2 |
| 79.7 |
| 76.3 |
| 82.5 |
| 129.1 |
| 52.2 |
| 36.7 |
| 14.0 |
| 13.3 |
| 14.7 |
| 15.1 |
| 16.0 |
| 14.0 |
| 13.9 |
| 12.6 |
| 12.1 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 3.0 |
| 3.5 |
| 3.9 |
| 3.7 |
| 5.1 |
| 4.1 |
| 12.9 |
| 13.0 |
| 13.0 |
| 13.1 |
| 14.2 |
| 13.7 |
| 14.5 |
| 14.5 |
| 15.6 |
| 15.8 |
| 16.3 |
| 16.4 |
| 2.8 |
| 2.8 |
| 1.4 |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 371.1 |
| 264.6 |
| 377.1 |
| 384.0 |
| 386.9 |
| 190.7 |
| 392.9 |
| 357.4 |
| 359.9 |
| 315.4 |
| 332.6 |
| 332.5 |
| 307.1 |
| 261.1 |
| 269.6 |
| 271.6 |
| 266.1 |
| 257.1 |
| 294.2 |
| 183.5 |
| 149.4 |
| 6.0 |
| 5.8 |
| 6.6 |
| 6.6 |
| 3.7 |
| 1.6 |
| 2.3 |
| 2.5 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.8 |
| 3.1 |
| 3.0 |
| 2.7 |
| 1.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| (0.5) |
| (0.6) |
| (0.8) |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.4 |
| 1.7 |
| 1.5 |
| 1.0 |
| 2.3 |
| - |
| 1.6 |
| 1.1 |
| 0.4 |
| - |
| 1.4 |
| 0.5 |
| 0.2 |
| (26.0) |
| (21.5) |
| (39.2) |
| (7.3) |
| (10.9) |
| (6.5) |
| 16.2 |
| (18.1) |
| 5.3 |
| 23.2 |
| 9.5 |
| (4.4) |
| 29.9 |
| 31.9 |
| 21.3 |
| (13.1) |
| (36.2) |
| (113.0) |
| (4.4) |
| 0.0 |
| (19.3) |
| (16.7) |
| (30.1) |
| 2.0 |
| (13.4) |
| 5.2 |
| 13.2 |
| (9.2) |
| (0.1) |
| 18.3 |
| 7.2 |
| 9.9 |
| 36.8 |
| 26.8 |
| 23.0 |
| (9.1) |
| (58.2) |
| (72.2) |
| (0.0) |
| 25.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| 1.1 |
| 0.7 |
| 0.5 |
| (0.2) |
| 0.0 |
| 0.3 |
| 0.3 |
| (0.1) |
| 0.1 |
| 0.2 |
| 0.1 |
| (0.2) |
| (0.0) |
| (0.4) |
| (0.3) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (24.2) |
| (33.4) |
| (26.0) |
| (17.0) |
| (30.3) |
| 1.9 |
| (14.5) |
| 4.5 |
| 12.7 |
| (9.0) |
| (0.1) |
| 18.0 |
| 7.0 |
| 10.0 |
| 36.7 |
| 26.6 |
| 22.9 |
| (8.9) |
| (58.2) |
| (71.8) |
| 0.3 |
| 26.6 |
| (0.03) |
| (0.06) |
| 0.00 |
| - |
| 0.01 |
| 0.02 |
| (0.02) |
| - |
| 0.04 |
| 0.01 |
| 0.02 |
| - |
| 0.05 |
| 0.05 |
| (0.02) |
| - |
| (0.17) |
| 0.00 |
| 0.06 |
| 503.4 |
| 504.5 |
| 500.7 |
| - |
| 497.5 |
| 495.8 |
| 499.5 |
| - |
| 505.8 |
| 506.7 |
| 504.4 |
| - |
| 481.6 |
| 480.6 |
| 478.3 |
| - |
| 415.4 |
| 414.8 |
| 414.8 |
| 503.4 |
| 504.5 |
| 510.7 |
| - |
| 514.7 |
| 510.5 |
| 499.5 |
| - |
| 512.1 |
| 520.6 |
| 523.1 |
| - |
| 520.8 |
| 508.8 |
| 478.3 |
| - |
| 415.4 |
| 414.8 |
| 414.8 |
| (32.7) |
| 0.1 |
| (4.7) |
| (3.0) |
| 17.6 |
| (16.3) |
| 6.2 |
| 24.7 |
| 11.4 |
| (3.6) |
| 17.9 |
| 33.5 |
| 23.3 |
| (10.8) |
| (33.9) |
| (112.5) |
| (2.8) |
| 1.4 |