| (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 | 51.7 | 59.7 | 115.5 | 47.6 | 45.3 | 42.8 | 51.8 | 41.5 | 31.0 | 28.1 | 32.9 | 26.4 | 44.0 | 50.4 | 59.2 | 50.1 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 274.5 | 268.1 | 167.1 | 131.3 | 196.2 | 241.5 | 163.6 | 120.3 | 251.5 | 141.1 | 109.0 | 71.9 | 64.5 | 49.0 | 31.4 | 30.0 | 23.5 | 38.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | 6.3 | 5.4 | 5.6 | 5.8 | 9.1 | 5.7 | 3.6 | 4.9 | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | 245.1 | 135.7 | 103.4 | 66.1 | 55.4 | 43.2 | 27.8 | 25.1 | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 33.2 | 81.2 | 21.4 | 24.5 | 36.1 | 32.1 | 40.5 | 55.9 | 27.9 | 26.9 | 21.2 | 11.0 | 9.7 | 9.3 | 10.8 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 94.6 | 41.0 | (22.6) | 11.9 | 3.0 | 103.9 | 37.5 | 807.1 | 163.7 | 68.1 | 43.9 | 27.3 | 19.6 | 14.9 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 18.5 | 13.7 | 8.1 | 7.7 | 2.0 | 0.9 | 8.1 | 28.4 | 14.0 | 2.1 | - | - | - | - | - | 0.0 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 31.3 | 34.5 | 6.6 | 9.8 | 41.2 | (4.1) | (5.3) | 167.3 | 30.0 | 44.7 | 10.3 | (192.1) | 0.4 | 0.4 | (1.2) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 7.72 | 6.44 | (0.22) | 3.02 | (1.98) | 3.44 | (0.18) | 33.13 | 6.77 | 0.60 | (0.08) | 11.61 | 0.59 | 0.56 | (0.03) | 0.49 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | 74.8 | 12.6 | 48.5 | 54.6 | 154.9 | 63.2 | 825.4 | 176.5 | 79.0 | 55.2 | 30.0 | 22.3 | 17.6 | 2.9 | 1.9 | ||
| 36.5 |
| 36.9 |
| 64.8 |
| 84.7 |
| 55.2 |
| 47.1 |
| 41.8 |
| 41.4 |
| 33.2 |
| 27.0 |
| 24.8 |
| 25.0 |
| 43.5 |
| 59.6 |
| 45.7 |
| 90.0 |
| 56.2 |
| 50.5 |
| 33.4 |
| 28.0 |
| 29.3 |
| 38.2 |
| 21.6 |
| 19.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.1 | 2.4 | 3.9 | 3.0 | 1.5 | 1.1 | 0.8 | 1.7 | 2.4 | 0.9 | 0.3 | 2.9 | 1.0 | 0.7 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 21.7 | 22.6 | 39.6 | 56.6 | 44.2 | 88.9 | 55.4 | 48.7 | 31.0 | 27.1 | 28.9 | 35.3 | 20.6 | 18.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 2.1 | 3.5 | 21.0 | 6.6 | 50.1 | 4.4 | 5.7 | 5.4 | 6.0 | 5.5 | 5.5 | 6.9 | 6.7 | 9.2 | 9.2 | 8.5 | 9.2 | (18.7) | 16.9 | 16.0 | 17.9 | 3.0 | 12.9 | 12.7 | 11.9 | 18.7 | 13.7 | 12.2 | 11.3 | 8.8 | 5.5 | 6.1 | 7.4 | 8.6 | 4.8 | 4.8 | 8.7 | 6.4 | 5.9 | 4.9 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 20.8 | 25.0 | 28.4 | 20.2 | 18.8 | 25.6 | 24.5 | 17.6 | 11.0 | 16.0 | 14.7 | 11.3 | 10.9 | 31.1 | 14.9 | 12.1 | 11.9 | |||||||||||||||||||||||
| Depreciation & Amortization | 8.2 | - | - | - | 8.8 | - | - | - | 8.8 | - | - | - | 9.5 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 17.4 | 13.8 | 54.9 | 8.4 | (36.2) | (9.6) | 3.1 | (19.1) | 3.0 | (3.4) | 3.1 | (2.0) | 14.2 | (20.1) | 12.3 | 8.7 | 2.1 | 37.7 | 15.7 | 45.7 | 4.7 | 22.9 | 3.7 | 7.1 | 3.8 | (10.2) | (5.2) | (4.1) | 826.5 | 33.1 | 23.4 | 70.2 | 37.0 | 28.4 | 16.5 | 13.0 | 10.2 | 19.4 | 5.5 | 4.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 6.7 | 6.4 | 3.9 | 1.6 | 1.8 | 1.9 | 1.3 | 2.8 | 2.0 | 1.7 | 2.3 | 2.3 | 1.4 | 1.0 | 0.6 | 0.3 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 1.0 | 2.0 | 4.7 | 5.8 | 7.4 | 9.3 | 5.9 | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 1.7 | 1.8 | 0.9 | 1.2 | 0.9 | 0.9 | 0.7 | 1.3 | 0.1 | 0.1 | 0.0 | 0.3 | 0.2 | 0.2 | 0.3 | 0.4 | 0.8 | 4.5 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | 0.0 | - | - | - | (2.4) | - | - | - | 0.0 | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | (41.6) | 42.9 | 86.2 | 2.8 | (14.0) | (29.6) | (9.5) | (46.3) | 110.5 | 20.5 | (15.2) | 5.2 | 41.3 | 44.2 | 0.0 | (0.0) | (11.3) | |||||||||||||||||||||||
| Pre-Tax Income | (24.3) | 56.8 | 141.1 | 11.2 | (50.2) | (39.2) | (6.3) | (65.4) | 113.4 | 17.1 | (12.1) | 3.2 | 55.5 | 24.1 | 12.4 | 8.7 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (10.9) | 12.0 | 23.9 | 6.4 | (7.7) | (8.1) | 0.8 | (13.5) | 27.3 | (1.1) | (1.9) | 0.9 | 11.9 | 38.7 | 2.7 | (3.9) | 3.8 | 4.1 | 1.5 | 2.6 | (12.3) | (0.1) | (4.9) | 6.0 | (6.3) | (0.8) | (4.6) | (3.6) | 176.4 | (14.3) | 11.9 | 22.4 | 10.0 | 37.7 | 3.6 | 2.2 | 1.1 | 10.4 | 0.2 | (3.9) |
| Net Income From Continuing Ops | (13.3) | 44.8 | 117.3 | 4.8 | (42.5) | (31.1) | (7.2) | (51.9) | 86.1 | 18.2 | (10.3) | 2.3 | 43.6 | (14.5) | 9.6 | 12.6 | (12.9) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (13.3) | 44.8 | 117.3 | 4.8 | (42.5) | (31.1) | (7.2) | (51.9) | 86.1 | 18.2 | (10.3) | 2.3 | 41.9 | (17.5) | 0.4 | (0.9) | (15.4) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (13.3) | 44.8 | 117.3 | 4.8 | (42.5) | (31.1) | (7.2) | (51.9) | 86.1 | 18.2 | (10.3) | 2.3 | 41.9 | (17.5) | 0.4 | (0.9) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (13.3) | 44.8 | 117.3 | 4.8 | (42.5) | (31.1) | (7.2) | (51.9) | 86.1 | 18.2 | (10.3) | 2.3 | 41.9 | (17.5) | 0.4 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.67) | - | 5.99 | 0.25 | (2.21) | - | (0.39) | (2.88) | 4.86 | - | (0.59) | 0.13 | 2.46 | - | 0.02 | (0.05) | (0.91) | - | 0.82 | 1.84 | 1.10 | - | (0.42) | 1.38 | (1.46) | - | (0.81) | (0.74) | 32.59 | - | 3.19 | 3.45 | 2.13 | - | 0.40 | 0.29 | 0.24 | - | 0.05 | (0.30) |
| EPS Diluted | (0.67) | - | 5.68 | 0.24 | (2.21) | - | (0.39) | (2.88) | 4.75 | - | (0.59) | 0.13 | 2.33 | - | 0.02 | (0.05) | (0.91) | - | ||||||||||||||||||||||
| Shares Basic | 19.9 | - | 19.6 | 19.3 | 19.2 | - | 18.4 | 18.0 | 17.7 | - | 17.4 | 17.3 | 17.1 | - | 16.9 | 16.9 | 16.8 | - | ||||||||||||||||||||||
| Shares Diluted | 19.9 | - | 20.6 | 19.9 | 19.2 | - | 18.4 | 18.0 | 18.1 | - | 17.4 | 17.7 | 18.0 | - | 17.1 | 17.1 | 16.8 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 25.6 | - | - | - | (27.4) | - | - | - | 11.8 | - | - | - | 23.7 | - | - | - | 15.8 | - | - | - | 17.3 | - | - | - | 7.2 | - | - | - | 830.4 | - | - | - | 40.0 | - | - | - | 13.2 | - | - | 4.1 |
| EBIT | 17.4 | 13.8 | 54.9 | 8.4 | (36.2) | (9.6) | 3.1 | (19.1) | 3.0 | (3.4) | 3.1 | (2.0) | 14.2 | (20.1) | 12.3 | 8.7 | 2.1 | 37.7 | 15.7 | |||||||||||||||||||||
| - |
| 10.3 |
| 22.1 |
| 39.9 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 94.5 | 92.4 | 78.7 | 52.8 | 70.1 | 46.8 | 60.0 | 41.9 | 37.7 | 28.7 | 27.7 | 25.4 | 22.6 | 18.0 | 15.8 | 14.6 | 12.8 | 15.2 |
| Depreciation & Amortization | - | 33.8 | 35.2 | 36.5 | 51.5 | 51.1 | 25.7 | 18.4 | 12.8 | 11.0 | 11.3 | 2.6 | 2.7 | 2.7 | 2.7 | 2.8 | 2.2 | 4.6 |
| Amortization of Intangibles | - | - | - | - | - | 47.2 | 23.4 | 16.9 | 15.8 | 12.1 | 10.6 | 2.4 | 2.4 | 2.4 | 2.4 | 2.3 | 0.1 | - |
| Other Operating Expenses | - | - | - | 0.0 | 0.0 | 37.6 | (0.6) | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.2 |
| (0.9) |
| (29.3) |
| (10.0) |
| 0.4 |
| 0.6 |
| Interest Expense | 5.6 | 4.7 | 3.0 | 0.7 | 1.8 | 19.6 | 27.4 | 35.7 | 48.3 | 13.5 | 12.8 | - | 4.9 | 2.1 | 2.9 | 2.5 | 0.1 | 0.3 |
| Income From Equity Investments | - | 0.0 | (7.0) | (1.8) | 0.0 | 0.0 | - | 2.9 | 47.7 | 1.1 | (23.1) | (5.1) | 0.0 | 0.0 | - | - | - | - |
| Other Non-Operating Income | 90.3 | 118.0 | 25.1 | 51.7 | 33.0 | (31.6) | (36.2) | (10.4) | 9.6 | (10.8) | (35.9) | 8.0 | (8.3) | (5.7) | (4.1) | (2.7) | 13.9 | 0.1 |
| Pre-Tax Income | 184.9 | 159.0 | 2.5 | 63.7 | 36.0 | 72.2 | 1.3 | 796.6 | 173.3 | 57.2 | 8.0 | 35.3 | 11.3 | 9.2 | (3.9) | (3.6) | (15.4) | (9.9) |
| (13.3) |
| (2.6) |
| (1.5) |
| Net Income From Continuing Ops | 153.6 | 124.5 | (4.0) | 53.8 | (5.2) | 76.4 | 6.6 | 629.3 | 143.3 | 12.6 | (2.4) | 227.4 | 10.9 | 8.8 | (2.7) | 9.7 | (12.8) | (8.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 153.6 | 124.5 | (4.0) | 52.2 | (33.4) | 57.1 | (3.0) | 629.3 | 143.3 | 12.6 | (1.6) | 227.4 | 10.9 | 11.4 | (0.5) | 9.7 | (10.4) | (1.9) |
| Net Income Attributable To Parent | 153.6 | 124.5 | (4.0) | 52.2 | (33.4) | 57.1 | (3.0) | 629.3 | 143.3 | 12.6 | (1.6) | 229.8 | 12.0 | 11.4 | (0.5) | 9.7 | (10.4) | (1.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 2.4 | (1.1) | 0.0 | 0.0 | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 153.6 | 124.5 | (4.0) | 52.2 | (33.4) | 57.1 | (3.0) | 629.3 | 143.3 | 12.6 | (1.6) | 229.8 | 12.0 | 11.4 | (0.5) | 9.7 | (10.4) | (1.9) |
| - |
| - |
| EPS Diluted | 7.72 | 6.13 | (0.22) | 2.94 | (1.98) | 3.31 | (0.18) | 31.85 | 5.96 | 0.53 | (0.08) | 10.83 | 0.56 | 0.55 | (0.03) | 0.49 | - | - |
| Shares Basic | 19.9 | 19.3 | 18.3 | 17.3 | 16.9 | 16.6 | 16.2 | 19.0 | 21.2 | 21.0 | 20.8 | 19.8 | 20.4 | 20.3 | 19.9 | 19.7 | 19.6 | 18.9 |
| Shares Diluted | 19.9 | 20.3 | 18.3 | 17.8 | 16.9 | 17.2 | 16.8 | 19.8 | 24.1 | 23.5 | 20.8 | 21.2 | 21.4 | 20.7 | 19.9 | 19.7 | 19.6 | 18.9 |
| (27.1) |
| (5.3) |
| EBIT | 94.6 | 41.0 | (22.6) | 11.9 | 3.0 | 103.9 | 37.5 | 807.1 | 163.7 | 68.1 | 43.9 | 27.3 | 19.6 | 14.9 | 0.2 | (0.9) | (29.3) | (10.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 12.7 |
| 14.7 |
| 12.6 |
| 25.7 |
| 15.0 |
| 10.1 |
| 9.3 |
| 10.3 |
| 9.5 |
| 11.0 |
| 11.1 |
| 11.2 |
| 9.6 |
| 9.3 |
| 7.6 |
| 7.8 |
| 7.0 |
| 6.5 |
| 7.3 |
| 6.8 |
| 6.6 |
| 7.2 |
| 13.7 |
| - |
| - |
| - |
| 12.6 |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| 3.8 |
| 34.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 4.9 |
| 5.8 |
| 6.4 |
| 6.3 |
| 6.2 |
| 8.5 |
| 8.8 |
| 9.0 |
| 9.0 |
| 8.9 |
| 20.1 |
| 11.2 |
| 13.5 |
| 3.5 |
| 3.8 |
| 3.4 |
| 3.3 |
| 2.9 |
| 3.7 |
| 3.1 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (25.5) |
| - |
| - |
| - |
| 17.3 |
| - |
| - |
| - |
| 21.9 |
| 4.5 |
| (1.0) |
| (1.2) |
| (1.1) |
| (9.0) |
| (1.4) |
| (11.1) |
| (19.8) |
| (0.4) |
| (12.4) |
| 1.0 |
| (7.7) |
| (15.4) |
| 21.0 |
| (34.2) |
| 2.0 |
| (14.7) |
| (13.9) |
| 16.2 |
| (89.9) |
| 55.9 |
| 25.4 |
| 18.3 |
| 2.3 |
| (4.4) |
| (4.7) |
| (4.0) |
| (12.1) |
| (4.3) |
| (14.0) |
| (9.1) |
| 17.9 |
| 15.3 |
| 33.3 |
| 5.8 |
| 15.2 |
| (11.6) |
| 28.1 |
| (30.4) |
| (8.2) |
| (19.9) |
| (18.0) |
| 842.7 |
| (56.8) |
| 79.2 |
| 95.6 |
| 55.3 |
| 30.7 |
| 12.1 |
| 8.3 |
| 6.2 |
| 7.2 |
| 1.2 |
| (10.1) |
| 13.8 |
| 13.7 |
| 30.7 |
| 18.1 |
| 15.3 |
| (6.7) |
| 22.1 |
| (24.1) |
| (7.4) |
| (15.3) |
| (14.4) |
| 666.3 |
| (42.5) |
| 67.4 |
| 73.2 |
| 45.3 |
| (7.0) |
| 8.4 |
| 6.1 |
| 5.1 |
| (3.1) |
| 1.1 |
| (6.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.4) |
| 13.7 |
| 30.7 |
| 18.1 |
| 5.8 |
| (6.7) |
| 22.1 |
| (24.1) |
| (7.4) |
| (15.3) |
| (14.4) |
| 666.3 |
| (42.5) |
| 67.4 |
| 73.2 |
| 45.3 |
| (7.0) |
| 8.4 |
| 6.1 |
| 5.1 |
| (3.1) |
| 1.1 |
| (6.2) |
| (15.4) |
| (5.4) |
| 13.7 |
| 30.7 |
| 18.1 |
| 5.8 |
| (6.7) |
| 22.1 |
| (24.1) |
| (7.4) |
| (15.3) |
| (14.4) |
| 666.3 |
| (42.5) |
| 67.4 |
| 73.2 |
| 45.3 |
| (7.0) |
| 8.4 |
| 6.1 |
| 5.1 |
| (3.1) |
| 1.1 |
| (6.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| (15.4) |
| (5.4) |
| 13.7 |
| 30.7 |
| 18.1 |
| 5.8 |
| (6.7) |
| 22.1 |
| (24.1) |
| (7.4) |
| (15.3) |
| (14.4) |
| 666.3 |
| (42.5) |
| 67.4 |
| 73.2 |
| 45.3 |
| (7.0) |
| 8.4 |
| 6.1 |
| 5.1 |
| (3.1) |
| 1.1 |
| (6.2) |
| 0.80 |
| 1.79 |
| 1.05 |
| - |
| (0.42) |
| 1.32 |
| (1.46) |
| - |
| (0.81) |
| (0.74) |
| 31.32 |
| - |
| 2.80 |
| 2.99 |
| 1.83 |
| - |
| 0.36 |
| 0.26 |
| 0.22 |
| - |
| 0.05 |
| (0.30) |
| 16.7 |
| 16.7 |
| 16.4 |
| - |
| 16.1 |
| 16.1 |
| 16.5 |
| - |
| 18.8 |
| 19.6 |
| 20.4 |
| - |
| 21.1 |
| 21.2 |
| 21.2 |
| - |
| 21.1 |
| 21.0 |
| 20.9 |
| - |
| 20.9 |
| 20.8 |
| 17.1 |
| 17.2 |
| 17.2 |
| - |
| 16.1 |
| 16.7 |
| 16.5 |
| - |
| 18.8 |
| 19.6 |
| 21.3 |
| - |
| 24.1 |
| 24.4 |
| 24.8 |
| - |
| 23.6 |
| 23.2 |
| 23.0 |
| - |
| 23.0 |
| 20.8 |
| 45.7 |
| 4.7 |
| 22.9 |
| 3.7 |
| 7.1 |
| 3.8 |
| (10.2) |
| (5.2) |
| (4.1) |
| 826.5 |
| 33.1 |
| 23.4 |
| 70.2 |
| 37.0 |
| 28.4 |
| 16.5 |
| 13.0 |
| 10.2 |
| 19.4 |
| 5.5 |
| 4.0 |