| (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 | 377.3 | 406.8 | 384.0 | 378.0 | 372.8 | 391.1 | 378.7 | 394.1 | 370.0 | 354.0 | 319.9 | 321.7 | 300.8 | 263.2 | 239.3 | 223.7 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 1,546.2 | 1,541.6 | 1,533.9 | 1,296.4 | 935.1 | 425.2 | 339.4 | 347.3 | 343.4 | 331.4 | 301.9 | 293.5 | 301.6 | 283.7 |
| Cost of Revenue | 611.0 | 599.7 | 545.6 | 586.9 | 353.4 | 237.5 | 200.6 | 172.5 | 168.5 | 169.2 | 164.1 | 157.9 | 176.1 | 206.3 |
| Gross Profit | 935.2 | 942.0 | 988.3 | 709.5 | 581.7 | 187.7 | 138.8 | 174.8 | 174.9 | 162.1 | 137.8 | 135.5 | 125.5 | 77.4 |
| Operating Expenses | ||||||||||||||
| Research & Development | 180.4 | 177.3 | 168.1 | 77.7 | 311.7 | 45.0 | 32.8 | 20.0 | 17.1 | 18.1 | 12.2 | 14.4 | 13.7 | 30.5 |
| Operating Income | ||||||||||||||
| Operating Income | 290.1 | 310.8 | 457.0 | 364.6 | 36.2 | (60.8) | (4.2) | 51.7 | 64.5 | 51.9 | 56.6 | 42.5 | 39.4 | (18.9) |
| Non-Operating | ||||||||||||||
| Interest Income | 18.9 | 23.4 | 36.8 | 19.6 | 2.6 | 0.0 | 0.2 | 0.7 | 0.2 | 0.0 | - | 0.0 | 0.0 | 0.1 |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | 94.6 | 80.2 | 118.5 | 84.3 | (1.3) | (3.8) | 2.0 | (3.0) | 9.0 | (83.7) | 1.5 | 3.0 | 1.2 | 1.0 |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | 4.31 | 3.46 | 4.52 | 4.79 | 0.41 | (1.06) | (0.25) | 0.81 | 1.06 | 3.31 | 0.84 | (0.60) | (0.20) | - |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | - | - | - | - | - | - | 19.1 | 63.7 | 77.3 | 70.0 | 73.9 | 61.4 | 57.7 | 6.9 |
| EBIT | 290.1 | |||||||||||||
| 208.9 |
| 129.6 |
| 102.1 |
| 101.1 |
| 92.5 |
| 94.2 |
| 88.5 |
| 66.0 |
| 90.7 |
| 89.3 |
| 85.8 |
| 85.7 |
| 86.5 |
| 86.3 |
| 88.9 |
| 85.6 |
| 82.6 |
| 81.2 |
| 79.9 |
| 88.8 |
| 81.4 |
| 74.4 |
| 73.1 |
| 78.0 |
| Cost of Revenue | 146.4 | 165.9 | 161.6 | 137.0 | 135.1 | 142.6 | 136.6 | 138.3 | 128.1 | 124.1 | 120.0 | 119.1 | 223.7 | 96.0 | 91.9 | 85.7 | 79.8 | 71.7 | 59.4 | 55.0 | 51.5 | 55.5 | 52.3 | 40.2 | 52.7 | 44.8 | 44.2 | 41.1 | 42.4 | 42.4 | 44.0 | 41.7 | 40.3 | 43.3 | 41.4 | 42.9 | 41.6 | 39.7 | 39.4 | 42.2 |
| Gross Profit | 230.9 | 240.9 | 222.4 | 241.0 | 237.7 | 248.5 | 242.1 | 255.8 | 241.8 | 229.9 | 200.0 | 202.6 | 77.1 | 167.2 | 147.4 | 138.0 | 129.1 | 57.9 | 42.7 | 46.1 | 41.0 | 38.7 | 36.3 | 25.8 | 38.0 | 44.6 | 41.6 | 44.6 | 44.1 | 43.8 | 44.9 | 43.8 | 42.3 | 37.9 | 38.5 | 45.9 | 39.8 | 34.6 | 33.7 | 35.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 39.4 | 47.5 | 48.0 | 45.5 | 36.3 | 35.3 | 24.1 | 60.6 | 48.0 | 16.8 | 14.5 | 15.9 | 30.5 | 272.2 | 12.5 | 14.7 | 12.2 | 11.3 | 11.3 | 12.1 | 10.4 | 12.6 | 11.7 | 4.4 | 4.0 | 4.4 | 4.9 | 5.8 | 4.9 | 4.6 | 4.3 | 4.2 | 4.0 | 4.0 | 3.6 | 5.2 | 5.4 | 3.7 | 2.8 | 2.6 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 52.7 | 46.3 | 48.8 | 41.0 | 42.5 | 43.6 | 43.7 | 45.0 | 45.5 | 35.3 | 37.4 | 36.5 | 32.6 | 27.0 | 25.4 | 27.5 | 20.4 | |||||||||||||||||||||||
| General & Administrative | 57.5 | 69.9 | 81.9 | 66.5 | 56.8 | 57.9 | 40.5 | 47.4 | 47.9 | 40.3 | 35.7 | 26.2 | 23.3 | 39.6 | 23.8 | 32.6 | 37.6 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | 2.9 | 3.3 | 3.4 | - | 3.9 | 3.3 | ||||||||||||||||||||||||
| Amortization of Intangibles | 16.7 | 16.5 | 14.6 | 8.0 | 8.0 | 11.8 | 11.9 | 10.2 | 9.9 | 11.2 | 11.7 | 12.4 | 11.1 | 8.3 | 8.3 | 8.3 | ||||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 81.3 | 77.2 | 43.6 | 88.0 | 102.1 | 113.9 | 133.7 | 102.7 | 106.6 | 137.5 | 112.4 | 124.1 | (9.3) | (171.7) | 85.7 | 63.2 | 58.9 | (35.3) | (14.3) | (26.8) | 15.6 | (0.5) | (5.3) | (5.5) | 7.1 | 12.4 | 8.5 | 14.5 | 16.2 | 16.9 | 16.5 | 15.9 | 15.1 | 9.2 | 12.8 | 17.9 | 11.9 | 12.1 | 12.6 | 14.2 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 5.0 | 3.1 | 3.6 | 7.2 | 9.5 | 9.6 | 9.8 | 8.9 | 8.5 | 7.5 | 4.5 | 4.0 | 3.5 | 2.1 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Interest Expense | 4.9 | 5.1 | 5.0 | 4.9 | 4.8 | 5.0 | 4.9 | 4.9 | 4.9 | 5.0 | 5.1 | 4.9 | 5.0 | 2.6 | 1.6 | 1.5 | 1.5 | 1.5 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 5.7 | 7.7 | 2.6 | 6.9 | 14.1 | 9.4 | 10.0 | 9.0 | 8.8 | 6.0 | 52.6 | 4.5 | 3.2 | (1.4) | (1.1) | 0.3 | 0.5 | |||||||||||||||||||||||
| Pre-Tax Income | 156.4 | 70.4 | 42.4 | 104.5 | 96.5 | (0.8) | 176.1 | 84.4 | 171.3 | 138.4 | 160.0 | 123.7 | (11.1) | (176.2) | 83.0 | 62.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 38.0 | 16.3 | 14.6 | 25.8 | 23.6 | 11.0 | 45.0 | 22.3 | 40.2 | 35.0 | 28.0 | 29.6 | (8.3) | (57.1) | 21.8 | 19.0 | 14.9 | (0.8) | (6.4) | (1.9) | 5.3 | 0.6 | (1.1) | 0.3 | 2.2 | (8.1) | 0.5 | 1.7 | 2.8 | (0.6) | 3.6 | 2.2 | 3.8 | (85.9) | 0.8 | 0.6 | 0.8 | 0.9 | 0.0 | 0.2 |
| Net Income From Continuing Ops | 118.4 | 54.1 | 27.8 | 78.8 | 72.9 | (11.8) | 131.1 | 62.1 | 131.1 | 103.4 | 132.0 | 94.1 | (2.8) | (119.2) | 61.2 | 43.1 | 43.0 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 118.4 | 54.1 | 27.8 | 78.8 | 72.9 | (11.8) | 131.1 | 62.1 | 131.1 | 103.4 | 132.0 | 94.1 | (2.8) | (119.2) | 61.2 | 43.1 | 43.0 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 118.4 | 54.1 | 27.8 | 78.8 | 72.9 | (11.8) | 131.1 | 62.1 | 131.1 | 103.4 | 132.0 | 94.1 | (2.8) | (119.2) | 61.2 | 43.1 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 118.4 | 54.1 | 27.8 | 78.8 | 72.9 | (11.8) | 131.1 | 62.1 | 131.1 | 103.4 | 132.0 | 94.1 | (2.8) | (119.2) | 61.2 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.83 | - | 0.41 | 1.15 | 1.06 | - | 1.89 | 0.89 | 1.91 | - | 1.93 | 1.38 | (0.04) | - | 0.89 | 0.63 | 0.63 | - | (0.20) | (0.39) | 0.13 | - | (0.10) | (0.16) | 0.08 | - | 0.12 | 0.16 | 0.26 | - | 0.24 | 0.25 | 0.22 | - | 0.23 | 0.37 | 0.11 | - | 0.14 | 0.24 |
| EPS Diluted | 1.80 | - | 0.41 | 1.12 | 1.02 | - | 1.79 | 0.88 | 1.87 | - | 1.88 | 1.33 | (0.04) | - | 0.86 | 0.61 | 0.61 | - | ||||||||||||||||||||||
| Shares Basic | 64.7 | - | 67.2 | 68.5 | 68.7 | - | 69.5 | 69.4 | 68.8 | - | 68.4 | 68.4 | 67.7 | - | 68.8 | 68.7 | 68.0 | - | ||||||||||||||||||||||
| Shares Diluted | 65.8 | - | 67.7 | 70.3 | 71.5 | - | 73.1 | 70.6 | 70.1 | - | 70.0 | 71.0 | 67.7 | - | 71.1 | 70.8 | 70.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | 115.3 | 127.4 | (5.9) | - | 89.6 | 66.5 | 62.0 | - | (10.7) | (23.6) | 18.6 | 13.6 | (1.9) | (2.8) | 10.1 | 17.0 | 11.0 | 17.0 | 18.7 | 22.1 | 19.0 | 18.4 | 17.7 | - | - | - | - | 20.6 | 14.7 | 16.4 |
| EBIT | 81.3 | 77.2 | 43.6 | 88.0 | 102.1 | 113.9 | 133.7 | 102.7 | 106.6 | 137.5 | 112.4 | 124.1 | (9.3) | (171.7) | 85.7 | 63.2 | 58.9 | (35.3) | (14.3) | |||||||||||||||||||||
| Selling General & Administrative |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 188.9 | 178.7 | 177.9 | 141.7 | 100.2 | 68.4 | 40.9 | 41.9 | 43.2 | 42.3 | 36.5 | 34.7 | 35.1 | 35.2 |
| General & Administrative | 275.8 | 275.1 | 193.7 | 125.5 | 133.6 | 150.4 | 69.3 | 61.2 | 50.2 | 49.8 | 38.8 | 43.9 | 37.3 | 33.0 |
| Depreciation & Amortization | - | - | - | - | - | - | 23.3 | 12.1 | 12.8 | 18.2 | 17.3 | 18.9 | 18.3 | 25.8 |
| Amortization of Intangibles | 55.8 | 47.1 | 43.8 | 46.4 | 33.2 | 27.5 | 10.8 | 1.8 | 2.6 | 3.3 | 5.1 | 6.0 | 7.6 | 14.4 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | 143.0 | 123.2 | 110.4 | 110.3 | - | 93.0 | 86.1 | 96.3 |
| 19.8 |
| 19.7 |
| 19.7 |
| 20.0 |
| 7.2 |
| 7.8 |
| 9.5 |
| 13.6 |
| 17.4 |
| 18.4 |
| 26.6 |
| 38.7 |
| 42.3 |
| 42.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 22.9 | 31.3 | 37.2 | 66.3 | (1.7) | (7.4) | 2.2 | (6.2) | 2.5 | 8.6 | 0.2 | (0.1) | 0.5 | 1.2 |
| Pre-Tax Income | 373.7 | 313.8 | 431.0 | 410.9 | 26.7 | (75.0) | (11.5) | 28.6 | 49.5 | 39.6 | 28.3 | (11.8) | (2.4) | (60.5) |
| 279.0 |
| 233.6 |
| 312.4 |
| 326.7 |
| 28.1 |
| (71.3) |
| (13.5) |
| 31.7 |
| 40.5 |
| 123.4 |
| - |
| - |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 279.0 | 233.6 | 312.4 | 326.7 | 28.1 | (71.3) | (13.5) | 31.7 | 40.5 | 123.4 | - | - | - | - |
| Net Income Attributable To Parent | 279.0 | 233.6 | 312.4 | 326.7 | 28.1 | (71.3) | (13.5) | 31.7 | 40.5 | 123.4 | - | - | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 279.0 | 233.6 | 312.4 | 326.7 | 28.1 | (71.3) | (13.5) | 31.7 | 40.5 | 123.4 | 26.8 | (14.7) | (3.6) | (61.6) |
| 4.24 |
| 3.41 |
| 4.36 |
| 4.65 |
| 0.40 |
| (1.06) |
| (0.25) |
| 0.79 |
| 1.03 |
| 3.17 |
| 0.82 |
| (0.60) |
| (0.20) |
| - |
| Shares Basic | 64.7 | 67.5 | 69.2 | 68.3 | 68.5 | 67.5 | 54.1 | 39.0 | 38.2 | 37.3 | 32.0 | 24.4 | 18.1 | - |
| Shares Diluted | 65.8 | 68.4 | 71.7 | 70.2 | 70.7 | 67.5 | 54.1 | 40.1 | 39.5 | 38.9 | 32.7 | 24.4 | 18.1 | - |
| 310.8 |
| 457.0 |
| 364.6 |
| 36.2 |
| (60.8) |
| (4.2) |
| 51.7 |
| 64.5 |
| 51.9 |
| 56.6 |
| 42.5 |
| 39.4 |
| (18.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.4 |
| 17.2 |
| 17.6 |
| 14.2 |
| 12.9 |
| 11.6 |
| 6.3 |
| 10.1 |
| 10.4 |
| 10.2 |
| 10.9 |
| 10.4 |
| 9.9 |
| 10.5 |
| 12.1 |
| 10.6 |
| 10.4 |
| 10.1 |
| 11.6 |
| 10.2 |
| 8.7 |
| 8.7 |
| 9.8 |
| 62.5 |
| 28.6 |
| 43.2 |
| 16.1 |
| 13.7 |
| 18.2 |
| 20.7 |
| 16.7 |
| 17.3 |
| 18.1 |
| 13.3 |
| 12.6 |
| 12.4 |
| 13.6 |
| 11.6 |
| 12.5 |
| 14.3 |
| 12.1 |
| 11.2 |
| 12.3 |
| 10.0 |
| 10.1 |
| 9.2 |
| 3.1 |
| - |
| 3.6 |
| 3.2 |
| 3.0 |
| 14.2 |
| 3.4 |
| 2.7 |
| 3.0 |
| 4.6 |
| 2.5 |
| 2.5 |
| 2.5 |
| 5.2 |
| 2.5 |
| 2.5 |
| 2.6 |
| - |
| - |
| - |
| - |
| 8.4 |
| 2.1 |
| 2.2 |
| 8.3 |
| 8.3 |
| 8.4 |
| 6.1 |
| 4.7 |
| 4.7 |
| 4.8 |
| 0.9 |
| 0.4 |
| - |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.3 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.9 |
| 2.7 |
| 2.8 |
| 2.8 |
| 1.9 |
| 1.9 |
| 2.1 |
| 2.4 |
| 4.5 |
| 4.6 |
| 4.6 |
| 4.4 |
| 4.3 |
| 4.1 |
| 4.3 |
| 4.4 |
| 4.3 |
| 5.4 |
| 5.8 |
| 6.8 |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.1) |
| (3.9) |
| 0.2 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.8 |
| 0.4 |
| (7.9) |
| (0.8) |
| 1.3 |
| 1.2 |
| 0.4 |
| 0.8 |
| 0.3 |
| 0.9 |
| 6.6 |
| 0.9 |
| 0.6 |
| 0.6 |
| (0.1) |
| (0.1) |
| 0.4 |
| 57.9 |
| (41.0) |
| (19.8) |
| (28.5) |
| 14.3 |
| (2.8) |
| (7.5) |
| (6.7) |
| 5.5 |
| 2.4 |
| 5.4 |
| 8.1 |
| 12.8 |
| 12.7 |
| 12.8 |
| 12.0 |
| 12.0 |
| 11.3 |
| 9.3 |
| 14.2 |
| 4.9 |
| 5.7 |
| 4.2 |
| 7.6 |
| (40.2) |
| (13.4) |
| (26.7) |
| 9.0 |
| (3.4) |
| (6.4) |
| (7.0) |
| 3.3 |
| 10.5 |
| 4.9 |
| 6.4 |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (40.2) |
| (13.4) |
| (26.7) |
| 9.0 |
| (3.4) |
| (6.4) |
| (7.0) |
| 3.3 |
| 10.5 |
| 4.9 |
| 6.4 |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.0 |
| (40.2) |
| (13.4) |
| (26.7) |
| 9.0 |
| (3.4) |
| (6.4) |
| (7.0) |
| 3.3 |
| 10.5 |
| 4.9 |
| 6.4 |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.1 |
| 43.0 |
| (40.2) |
| (13.4) |
| (26.7) |
| 9.0 |
| (3.4) |
| (6.4) |
| (7.0) |
| 3.3 |
| 10.5 |
| 4.9 |
| 6.4 |
| 9.9 |
| 13.3 |
| 9.3 |
| 9.7 |
| 8.2 |
| 97.1 |
| 8.5 |
| 13.6 |
| 4.1 |
| 4.9 |
| 4.2 |
| 7.4 |
| (0.20) |
| (0.39) |
| 0.13 |
| - |
| (0.10) |
| (0.16) |
| 0.08 |
| - |
| 0.12 |
| 0.16 |
| 0.25 |
| - |
| 0.24 |
| 0.25 |
| 0.21 |
| - |
| 0.22 |
| 0.35 |
| 0.11 |
| - |
| 0.13 |
| 0.24 |
| 67.6 |
| 67.5 |
| 67.1 |
| - |
| 66.8 |
| 43.1 |
| 39.4 |
| - |
| 39.1 |
| 39.0 |
| 38.6 |
| - |
| 38.3 |
| 38.2 |
| 37.9 |
| - |
| 37.4 |
| 37.2 |
| 36.9 |
| - |
| 31.2 |
| 30.4 |
| 67.6 |
| 67.5 |
| 67.7 |
| - |
| 66.8 |
| 43.1 |
| 40.1 |
| - |
| 40.3 |
| 40.2 |
| 39.8 |
| - |
| 39.4 |
| 39.4 |
| 39.5 |
| - |
| 39.1 |
| 38.9 |
| 38.6 |
| - |
| 32.4 |
| 30.5 |
| (26.8) |
| 15.6 |
| (0.5) |
| (5.3) |
| (5.5) |
| 7.1 |
| 12.4 |
| 8.5 |
| 14.5 |
| 16.2 |
| 16.9 |
| 16.5 |
| 15.9 |
| 15.1 |
| 9.2 |
| 12.8 |
| 17.9 |
| 11.9 |
| 12.1 |
| 12.6 |
| 14.2 |