| (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 | 149.4 | 152.6 | 148.4 | 146.6 | 141.4 | 141.8 | 128.7 | 122.7 | 98.5 | 110.6 | 102.7 | 99.6 | 85.4 | 60.8 | 57.2 | 53.1 | ||||||||||||||||||||||||
| (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 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||
| Revenues | 597.0 | 589.0 | 491.7 | 398.2 | 214.2 | 140.8 | 119.1 | 102.3 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | |||||||||
| 43.1 |
| 38.3 |
| 36.0 |
| 36.4 |
| 30.2 |
| 31.0 |
| 29.3 |
| 29.6 |
| 29.1 |
| 30.1 |
| 30.9 |
| 28.8 |
| 12.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| Cost of Revenue | 14.5 | 26.1 | 22.7 | 20.6 | 17.9 | 21.6 | 19.3 | 15.4 | 12.5 | 15.8 | 14.2 | 12.0 | 9.9 | 11.2 | 9.7 | 7.6 | 5.9 | 7.3 | 5.3 | 4.5 | 4.7 | 4.9 | 3.9 | 4.1 | 4.2 | 4.4 | 4.4 | 4.3 | 1.7 | - | - | - | 0.0 | - | - | - | - | - | - | - |
| Gross Profit | 134.9 | 126.5 | 125.7 | 125.9 | 123.5 | 120.2 | 109.4 | 107.3 | 86.0 | 94.8 | 88.5 | 87.5 | 75.4 | 49.6 | 47.6 | 45.5 | 37.2 | 31.0 | 30.6 | 31.8 | 25.5 | 26.1 | 25.4 | 25.5 | 25.0 | 25.7 | 26.5 | 24.6 | 10.7 | - | - | - | 0.0 | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 2.7 | 1.8 | 2.7 | 4.4 | 3.9 | 3.8 | 3.3 | 3.0 | 2.6 | 2.0 | 83.7 | 4.0 | 3.6 | 4.1 | 8.3 | 4.0 | 3.4 | 5.0 | 4.5 | 4.5 | 3.0 | 4.2 | 3.7 | 4.4 | 4.2 | 6.3 | 4.6 | 4.6 | 3.3 | 8.4 | 4.5 | 3.7 | 3.3 | 3.4 | 2.7 | 2.5 | 2.8 | 2.8 | 2.5 | 2.5 |
| Selling General & Administrative | 49.3 | 53.4 | 47.5 | 45.9 | 46.9 | 44.2 | 45.9 | 40.7 | 46.9 | 42.0 | 33.6 | 28.4 | 29.7 | 14.1 | 13.6 | 12.9 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 17.8 | 18.5 | 15.0 | 14.8 | 14.8 | 11.5 | 14.9 | 12.6 | 19.9 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 9.7 | - | - | - | 9.3 | - | - | - | 9.3 | - | - | - | 6.5 | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 52.0 | 55.2 | 50.1 | 50.3 | 50.8 | 48.0 | 49.2 | 43.7 | 49.5 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 73.2 | 61.8 | 66.3 | 66.3 | 63.4 | 62.8 | 50.9 | 54.2 | 27.1 | 41.7 | (37.2) | 46.7 | 35.6 | 30.8 | 25.1 | 28.6 | 17.4 | 12.7 | 14.0 | 15.8 | 9.8 | 8.6 | 11.7 | 10.3 | 10.7 | 8.0 | 13.8 | 11.0 | (1.0) | (14.8) | (8.2) | (6.3) | (5.9) | (5.5) | (4.3) | (4.2) | (4.7) | (4.3) | (3.9) | (4.8) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 11.0 | 10.1 | 4.8 | 3.0 | 7.9 | 11.3 | 6.3 | 1.5 | 2.0 | 5.0 | (0.8) | 1.8 | 1.7 | 2.2 | 0.9 | (0.3) | 0.1 | |||||||||||||||||||||||
| Pre-Tax Income | 84.2 | 71.9 | 71.0 | 69.3 | 71.3 | 74.2 | 57.2 | 55.8 | 29.1 | 46.7 | (38.0) | 48.5 | 37.3 | 33.0 | 26.0 | 28.2 | 17.5 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 20.5 | 19.2 | 18.3 | 17.2 | 14.5 | 18.2 | 13.3 | 15.0 | 5.8 | 11.9 | (7.3) | 10.8 | 7.7 | 7.5 | 3.3 | 6.6 | 4.2 | 3.5 | 3.7 | 3.7 | 2.2 | (2.7) | (31.6) | 0.6 | 0.6 | 0.5 | 0.6 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | 63.7 | 52.7 | 52.8 | 52.1 | 56.7 | 55.9 | 43.9 | 40.8 | 23.3 | 34.8 | (30.8) | 37.8 | 29.6 | 25.5 | 22.7 | 21.6 | 13.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 63.7 | 52.7 | 52.8 | 52.1 | 56.7 | 55.9 | 43.9 | 40.8 | 23.3 | 34.8 | (30.8) | 37.8 | 29.6 | 25.5 | 22.7 | 21.6 | 13.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 63.7 | 52.7 | 52.8 | 52.1 | 56.7 | 55.9 | 43.9 | 40.8 | 23.3 | 34.8 | (30.8) | 37.8 | 29.6 | 25.5 | 22.7 | 21.6 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 63.7 | 52.7 | 52.8 | 52.1 | 56.7 | 55.9 | 43.9 | 40.8 | 23.3 | 34.8 | (30.8) | 37.8 | 29.6 | 25.5 | 22.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.52 | - | 0.43 | 0.43 | 0.47 | - | 0.37 | 0.35 | 0.20 | - | (0.29) | 0.36 | 0.28 | - | 0.22 | 0.21 | 0.13 | - | 0.10 | 0.12 | 0.07 | - | 0.42 | 0.09 | 0.10 | - | 0.13 | 0.11 | (0.01) | - | (0.08) | (0.06) | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.50 | - | 0.42 | 0.41 | 0.45 | - | 0.35 | 0.33 | 0.19 | - | (0.29) | 0.33 | 0.26 | - | 0.20 | 0.20 | 0.12 | - | ||||||||||||||||||||||
| Shares Basic | 122.3 | - | 122.6 | 122.2 | 121.5 | - | 118.9 | 118.2 | 116.8 | - | 106.6 | 106.3 | 105.6 | - | 103.3 | 102.8 | 102.8 | - | ||||||||||||||||||||||
| Shares Diluted | 126.9 | - | 127.1 | 127.5 | 127.0 | - | 125.4 | 124.7 | 123.4 | - | 106.6 | 113.7 | 114.0 | - | 112.0 | 109.3 | 109.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 73.3 | - | - | - | 63.5 | - | - | - | 27.2 | - | - | - | 35.7 | - | - | - | 17.4 | - | - | - | 9.9 | - | - | - | 10.7 | - | 13.9 | - | (1.0) | (14.8) | (8.2) | (6.3) | (5.9) | (5.5) | (4.3) | (4.2) | (4.7) | (4.3) | (3.9) | (4.8) |
| EBIT | 73.2 | 61.8 | 66.3 | 66.3 | 63.4 | 62.8 | 50.9 | 54.2 | 27.1 | 41.7 | (37.2) | 46.7 | 35.6 | 30.8 | 25.1 | 28.6 | 17.4 | 12.7 | 14.0 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 83.8 | 87.3 | 68.8 | 52.0 | 34.4 | 21.9 | 17.0 | 14.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 513.1 | 501.7 | 422.9 | 346.2 | 179.8 | 118.9 | 102.0 | 87.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | 11.5 | 12.7 | 12.6 | 93.2 | 19.8 | 16.9 | 16.5 | 18.8 | 19.9 | 11.4 | 11.4 | 11.8 | 10.1 | 8.1 | 2.7 | 3.4 | 2.3 | 5.1 | - | - | - | - | - | - | - |
| Selling General & Administrative | 196.2 | 193.8 | 177.7 | 133.7 | 57.1 | 49.6 | 44.2 | 36.9 | 15.9 | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | 66.1 | 63.1 | 59.0 | 42.2 | 26.0 | - | - | - | 15.9 | 7.3 | 7.9 | 8.6 | 4.5 | 2.2 | 2.6 | 2.7 | 2.2 | ||||||||
| Depreciation & Amortization | - | 0.4 | 0.4 | 0.3 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||
| Amortization of Intangibles | - | 37.5 | 37.4 | 32.6 | 1.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 207.6 | 206.5 | 190.4 | 226.9 | 76.9 | - | - | - | 35.8 | 18.7 | 19.3 | 20.4 | 14.6 | 10.3 | 5.2 | 6.1 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | 267.6 | 257.8 | 195.1 | 86.8 | 101.8 | 52.4 | 41.3 | 31.8 | (35.3) | (18.7) | (19.3) | (20.4) | (14.6) | (10.3) | (5.2) | (6.1) | (4.0) | (7.3) | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | 28.8 | 25.7 | 21.1 | 7.7 | 2.9 | 0.3 | 0.6 | 1.6 | 1.3 | 0.5 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 | - | - | ||||||||
| Pre-Tax Income | 296.5 | 283.5 | 216.3 | 94.5 | 104.7 | 52.7 | 41.9 | 33.4 | (34.0) | (18.4) | (18.1) | (20.2) | (15.5) | (12.2) | (4.1) | (6.4) | |||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 75.1 | 69.2 | 52.4 | 23.1 | 21.6 | 13.2 | (33.1) | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 221.3 | 214.3 | 163.9 | 71.4 | 83.1 | 39.5 | 75.0 | 31.9 | (34.0) | (18.4) | (18.1) | (20.2) | (15.5) | (12.2) | (4.1) | (6.4) | (4.0) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | 221.3 | 214.3 | 163.9 | 71.4 | 83.1 | 39.5 | 75.0 | 31.9 | (34.0) | (18.4) | (18.1) | (20.2) | (15.5) | (12.2) | (4.1) | (6.4) | (4.0) | ||||||||
| Net Income Attributable To Parent | 221.3 | 214.3 | 163.9 | 71.4 | 83.1 | 39.5 | 75.0 | 31.9 | (34.0) | (18.4) | (18.1) | (20.2) | (15.5) | (12.2) | (4.1) | (6.4) | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | 221.3 | 214.3 | 163.9 | 71.4 | 83.1 | 39.5 | 75.0 | 31.9 | (34.0) | (18.4) | (18.1) | (20.2) | (15.5) | (12.2) | (4.1) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | 1.81 | 1.75 | 1.38 | 0.67 | 0.80 | 0.38 | 0.72 | 0.31 | (0.33) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 1.74 | 1.68 | 1.31 | 0.63 | 0.75 | 0.37 | 0.71 | 0.30 | (0.33) | - | - | - | - | - | - | - | - | - | |||||||
| Shares Basic | 122.3 | 122.3 | 118.5 | 106.3 | 103.4 | 103.4 | 103.5 | 102.9 | 102.6 | - | - | - | - | - | - | - | - | - | |||||||
| Shares Diluted | 126.9 | 127.3 | 124.9 | 113.8 | 111.4 | 107.8 | 106.2 | 106.0 | 102.6 | - | - | - | - | - | - | - | - | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | - | 258.2 | 195.5 | 87.1 | 102.0 | 52.6 | 41.4 | 31.9 | (35.3) | (18.6) | (19.2) | (20.4) | (14.6) | (10.3) | (5.2) | (6.0) | (4.0) | (7.2) | - | - | - | - | - | - | - |
| EBIT | 267.6 | 257.8 | 195.1 | 86.8 | 101.8 | 52.4 | 41.3 | 31.8 | (35.3) | (18.7) | (19.3) | (20.4) | (14.6) | (10.3) | (5.2) | (6.1) | (4.0) | (7.3) | - | ||||||
| 16.4 |
| 13.2 |
| 12.2 |
| 11.5 |
| 12.7 |
| 13.4 |
| 10.0 |
| 10.8 |
| 10.1 |
| 11.4 |
| 8.1 |
| 9.0 |
| 8.4 |
| 6.9 |
| 3.6 |
| 2.6 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| 3.6 |
| 2.6 |
| 2.7 |
| 2.1 |
| 1.6 |
| 1.7 |
| 1.9 |
| 1.5 |
| 1.4 |
| 2.3 |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.9 |
| 13.4 |
| 15.3 |
| 8.2 |
| 6.3 |
| 5.9 |
| 5.5 |
| 4.3 |
| 4.2 |
| 4.7 |
| 4.3 |
| 3.9 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 12.8 |
| 14.1 |
| 15.9 |
| 9.9 |
| 8.7 |
| 11.7 |
| 10.4 |
| 11.0 |
| 8.4 |
| 14.2 |
| 11.4 |
| (0.6) |
| (14.5) |
| (7.8) |
| (6.0) |
| (5.7) |
| (5.4) |
| (4.2) |
| (3.9) |
| (5.0) |
| (4.2) |
| (4.0) |
| (4.6) |
| 9.3 |
| 10.3 |
| 12.2 |
| 7.7 |
| 11.4 |
| 43.3 |
| 9.8 |
| 10.4 |
| 7.9 |
| 13.6 |
| 11.0 |
| (0.6) |
| (14.5) |
| (7.8) |
| (6.0) |
| (5.7) |
| (5.4) |
| (4.2) |
| (3.9) |
| (5.0) |
| (4.2) |
| (4.0) |
| (4.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| 10.3 |
| 12.2 |
| 7.7 |
| 11.4 |
| 43.3 |
| 9.8 |
| 10.4 |
| 7.9 |
| 13.6 |
| 11.0 |
| (0.6) |
| (14.5) |
| (7.8) |
| (6.0) |
| (5.7) |
| (5.4) |
| (4.2) |
| (3.9) |
| (5.0) |
| (4.2) |
| (4.0) |
| (4.6) |
| 13.2 |
| 9.3 |
| 10.3 |
| 12.2 |
| 7.7 |
| 11.4 |
| 43.3 |
| 9.8 |
| 10.4 |
| 7.9 |
| 13.6 |
| 11.0 |
| (0.6) |
| (14.5) |
| (7.8) |
| (6.0) |
| (5.7) |
| (5.4) |
| (4.2) |
| (3.9) |
| (5.0) |
| (4.2) |
| (4.0) |
| (4.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.6 |
| 13.2 |
| 9.3 |
| 10.3 |
| 12.2 |
| 7.7 |
| 11.4 |
| 43.3 |
| 9.8 |
| 10.4 |
| 7.9 |
| 13.6 |
| 11.0 |
| (0.6) |
| (14.5) |
| (7.8) |
| (6.0) |
| (5.7) |
| (5.4) |
| (4.2) |
| (3.9) |
| (5.0) |
| (4.2) |
| (4.0) |
| (4.6) |
| 0.10 |
| 0.11 |
| 0.07 |
| - |
| 0.41 |
| 0.09 |
| 0.10 |
| - |
| 0.13 |
| 0.10 |
| (0.01) |
| - |
| (0.08) |
| (0.06) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103.2 |
| 103.4 |
| 103.8 |
| - |
| 103.5 |
| 103.4 |
| 103.4 |
| - |
| 103.0 |
| 102.9 |
| 102.7 |
| - |
| 102.6 |
| 102.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 107.8 |
| 107.7 |
| 106.7 |
| - |
| 106.3 |
| 106.7 |
| 106.5 |
| - |
| 107.0 |
| 105.9 |
| 102.7 |
| - |
| 102.6 |
| 102.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.8 |
| 9.8 |
| 8.6 |
| 11.7 |
| 10.3 |
| 10.7 |
| 8.0 |
| 13.8 |
| 11.0 |
| (1.0) |
| (14.8) |
| (8.2) |
| (6.3) |
| (5.9) |
| (5.5) |
| (4.3) |
| (4.2) |
| (4.7) |
| (4.3) |
| (3.9) |
| (4.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| (7.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.2) |
| (10.6) |
| (4.1) |
| (2.7) |
| (1.8) |
| (0.5) |
| (0.4) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.2) |
| (10.6) |
| (4.1) |
| (2.7) |
| (1.8) |
| (0.5) |
| (0.4) |
| (0.3) |
| (4.0) |
| (7.2) |
| (10.6) |
| (4.1) |
| (2.7) |
| (1.8) |
| (0.5) |
| (0.4) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.4) |
| (4.0) |
| (7.2) |
| (10.6) |
| (4.1) |
| (2.7) |
| (1.8) |
| (0.5) |
| (0.4) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |