| (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 | 327.3 | 319.7 | 307.8 | 250.1 | 239.7 | 261.5 | 260.8 | 210.1 | 167.8 | 134.4 | 155.2 | 182.5 | 200.5 | 202.1 | 237.8 | 261.9 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 1,204.9 | 1,117.3 | 900.2 | 672.5 | 985.0 | 1,098.5 | 910.0 | 1,106.6 | 764.9 | 617.7 | 384.4 | 254.2 | 167.4 | 139.2 | 77.4 | 54.6 | 59.9 |
| Cost of Revenue | 44.3 | 42.5 | 36.1 | 38.8 | 57.8 | 57.3 | 54.5 | 68.4 | 36.4 | 17.2 | 13.8 | 9.4 | 7.9 | 6.5 | 4.3 | 4.1 | 5.1 |
| Gross Profit | 1,160.6 | 1,074.8 | 864.1 | 633.7 | 927.2 | 1,041.2 | 855.5 | 1,038.2 | 728.5 | 600.5 | 370.6 | 244.8 | 159.4 | 132.7 | 73.1 | 50.5 | 54.8 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 44.8 | 45.3 | 46.4 | 47.2 | 55.6 | 52.9 | 43.6 | 40.0 | 27.0 | 17.9 | 13.8 | 10.5 | 7.5 | 5.3 | 3.5 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 103.0 | 64.8 | 44.6 | (40.6) | (32.8) | 8.0 | (6.6) | 50.7 | 56.2 | 33.1 | 52.1 | 28.5 | (1.0) | (1.1) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | (122.2) | (130.3) | 4.3 | (2.5) | 133.0 | 11.3 | (20.0) | (8.5) | (65.6) | 6.3 | 20.4 | (23.0) | (0.5) | (0.5) | (1.5) | ||
| Per Share | |||||||||||||||||
| EPS Basic | 13.09 | 11.14 | (3.14) | (9.46) | (14.69) | 5.24 | (3.71) | 1.39 | 7.72 | 1.30 | 2.33 | 4.17 | 0.84 | 0.36 | 4.36 | (5.41) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 119.4 | 81.3 | 62.9 | (21.5) | (12.7) | 25.9 | 7.6 | 61.7 | 63.6 | 40.2 | 57.1 | 31.5 | 2.3 | 2.4 | 1.3 | (56.1) | |
| 283.2 |
| 258.3 |
| 297.5 |
| 270.0 |
| 272.8 |
| 222.3 |
| 220.3 |
| 184.3 |
| 283.1 |
| 255.2 |
| 310.6 |
| 278.4 |
| 262.4 |
| 202.7 |
| 197.1 |
| 184.1 |
| 181.0 |
| 161.0 |
| 171.5 |
| 152.8 |
| 132.5 |
| 100.8 |
| 94.6 |
| 94.3 |
| Cost of Revenue | 11.7 | 11.6 | 11.0 | 10.0 | 9.9 | 9.7 | 9.4 | 8.4 | 8.5 | 8.1 | 7.6 | 9.3 | 13.8 | 13.5 | 14.1 | 14.6 | 15.6 | 14.4 | 15.0 | 13.9 | 13.9 | 13.6 | 13.2 | 13.5 | 14.3 | 16.7 | 17.7 | 16.3 | 17.7 | 13.8 | 10.8 | 6.0 | 5.7 | 5.1 | 4.4 | 4.2 | 3.6 | 3.4 | 3.4 | 3.5 |
| Gross Profit | 315.6 | 308.1 | 296.8 | 240.1 | 229.8 | 251.8 | 251.4 | 201.7 | 159.2 | 126.2 | 147.6 | 173.2 | 186.7 | 188.5 | 223.7 | 247.3 | 267.6 | 243.8 | 282.4 | 256.1 | 258.9 | 208.8 | 207.0 | 170.9 | 268.8 | 238.5 | 292.9 | 262.1 | 244.7 | 188.9 | 186.2 | 178.1 | 175.3 | 155.9 | 167.1 | 148.6 | 128.9 | 97.4 | 91.2 | 90.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 11.5 | 10.6 | 11.3 | 11.5 | 11.9 | 12.9 | 11.2 | 10.4 | 11.9 | 11.1 | 10.8 | 10.6 | 14.7 | 13.1 | 14.0 | 14.3 | 14.1 | 13.7 | 13.4 | 13.3 | 12.5 | 10.4 | 11.5 | 10.8 | 11.0 | 9.4 | 10.2 | 10.2 | 10.2 | 8.1 | 6.6 | 6.0 | 6.3 | 5.4 | 4.8 | 4.1 | 3.6 | 2.4 | 3.7 | 3.8 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 238.6 | 238.3 | 225.1 | 176.8 | 172.8 | 185.9 | 193.5 | 148.4 | 108.2 | 83.2 | 97.2 | 116.1 | 137.1 | 136.7 | 176.9 | 184.5 | 204.2 | |||||||||||||||||||||||
| General & Administrative | 28.0 | 31.0 | 26.2 | 25.0 | 30.7 | 29.1 | 26.7 | 27.1 | 25.8 | 25.5 | 26.4 | 29.2 | 36.7 | 36.6 | 39.5 | 40.3 | 36.0 | |||||||||||||||||||||||
| Depreciation & Amortization | 4.2 | 3.9 | 4.0 | 4.2 | 4.3 | 4.4 | 4.6 | 4.6 | 4.7 | 4.8 | 4.8 | 4.7 | 4.8 | 5.1 | 5.3 | 4.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.5 | 1.5 | 1.5 | 1.5 | 1.7 | 2.0 | 2.0 | 2.0 | 3.7 | 6.6 | 7.1 | 7.9 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 296.2 | 297.5 | 279.0 | 229.2 | 246.8 | 243.6 | 250.9 | 200.6 | 160.6 | 134.6 | 189.2 | 175.8 | 213.5 | 209.4 | 256.4 | 265.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 31.1 | 22.2 | 28.8 | 20.9 | (7.1) | 17.9 | 9.9 | 9.6 | 7.2 | (0.2) | (34.0) | 6.6 | (13.0) | (7.4) | (18.6) | (3.9) | (2.9) | (8.0) | 7.4 | 10.5 | (1.9) | (3.7) | (16.1) | (7.5) | 20.7 | 9.0 | 31.2 | 12.3 | (1.8) | 2.4 | 20.3 | 18.1 | 15.4 | (0.2) | 17.5 | 9.0 | 6.9 | 13.4 | 14.2 | 12.7 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.4 | 0.6 | 0.7 | 0.2 | 1.4 | 1.1 | (57.4) | 1.1 | 1.0 | 2.6 | (110.9) | 0.4 | 1.8 | 2.0 | 1.5 | 0.3 | (0.0) | |||||||||||||||||||||||
| Pre-Tax Income | 22.9 | 13.5 | 11.6 | 10.8 | (14.8) | 9.1 | (57.5) | 9.4 | 1.6 | 13.1 | (152.0) | 0.1 | 13.9 | (11.3) | (22.8) | (10.4) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 5.7 | (131.2) | 1.4 | 1.9 | (2.4) | 1.6 | 0.4 | 1.7 | 0.6 | 0.4 | (3.5) | 0.2 | 0.4 | (0.9) | 135.9 | (2.3) | 0.4 | 11.8 | (0.0) | (9.1) | 8.6 | (5.1) | (7.9) | (3.9) | (3.1) | 3.1 | 1.9 | (5.7) | (7.8) | (1.9) | (10.5) | (29.7) | (23.5) | 3.2 | 4.3 | (0.1) | (1.1) | 5.3 | 6.7 | 3.6 |
| Net Income From Continuing Ops | 17.3 | 144.7 | 10.2 | 8.9 | (12.4) | 7.5 | (58.0) | 7.8 | 1.0 | 12.7 | (148.5) | (0.1) | 13.5 | (10.4) | (158.7) | (8.0) | (10.8) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 17.3 | 144.7 | 10.2 | 8.9 | (12.4) | 7.5 | (58.0) | 7.8 | 1.0 | 12.7 | (148.5) | (0.1) | 13.5 | (10.4) | (158.7) | (8.0) | (10.8) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 17.3 | 144.7 | 10.2 | 8.9 | (12.4) | 7.5 | (58.0) | 7.8 | 1.0 | 12.7 | (148.5) | (0.1) | 13.5 | (10.4) | (158.7) | (8.0) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 17.3 | 144.7 | 10.2 | 8.9 | (12.4) | 7.5 | (58.0) | 7.8 | 1.0 | 12.7 | (148.5) | (0.1) | 13.5 | (10.4) | (158.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.25 | - | 0.75 | 0.65 | (0.92) | - | (4.34) | 0.58 | 0.08 | - | (11.43) | (0.01) | 1.05 | - | (12.44) | (0.63) | (0.84) | - | (0.34) | 0.50 | 1.46 | - | (1.89) | (2.29) | 1.11 | - | 0.33 | 0.95 | (0.04) | - | 2.01 | 3.43 | 2.61 | - | 0.76 | 0.61 | 0.58 | - | 0.56 | 0.67 |
| EPS Diluted | 1.22 | - | 0.73 | 0.65 | (0.92) | - | (4.34) | 0.58 | 0.08 | - | (11.43) | (0.01) | 1.04 | - | (12.44) | (0.63) | (0.84) | - | ||||||||||||||||||||||
| Shares Basic | 13.8 | - | 13.6 | 13.5 | 13.4 | - | 13.3 | 13.3 | 13.1 | - | 13.0 | 12.9 | 12.8 | - | 12.8 | 12.7 | 12.9 | - | ||||||||||||||||||||||
| Shares Diluted | 14.1 | - | 14.0 | 13.7 | 13.4 | - | 13.3 | 13.4 | 13.3 | - | 13.0 | 12.9 | 12.9 | - | 12.8 | 12.7 | 12.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 35.3 | 26.2 | 32.8 | 25.2 | (2.8) | 22.4 | 14.5 | 14.2 | 11.8 | 4.6 | (29.2) | 11.3 | (8.2) | (2.3) | (13.3) | 1.0 | 1.9 | (3.1) | 12.2 | 15.0 | 1.8 | 0.1 | (12.6) | (4.0) | 24.1 | 12.3 | 33.9 | 14.9 | 0.7 | 4.6 | 22.2 | 19.8 | 17.0 | 1.6 | 19.3 | 10.8 | 8.6 | 14.9 | 15.4 | 13.9 |
| EBIT | 31.1 | 22.2 | 28.8 | 20.9 | (7.1) | 17.9 | 9.9 | 9.6 | 7.2 | (0.2) | (34.0) | 6.6 | (13.0) | (7.4) | (18.6) | (3.9) | (2.9) | (8.0) | 7.4 | |||||||||||||||||||||
| 3.2 |
| 3.4 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 878.7 | 812.9 | 636.0 | 433.6 | 702.2 | 774.0 | 617.4 | 735.2 | 500.3 | 432.8 | 261.1 | 172.8 | 112.7 | 91.1 | 48.9 | 46.7 | 51.2 |
| General & Administrative | 110.2 | 112.9 | 108.7 | 117.7 | 152.4 | 153.5 | 129.1 | 116.8 | 101.2 | 71.5 | 37.2 | 30.0 | 25.9 | 24.7 | 22.2 | 19.8 | 24.5 |
| Depreciation & Amortization | 16.3 | 16.5 | 18.3 | 19.1 | 20.1 | 17.9 | 14.2 | 11.0 | 7.4 | 7.1 | 4.9 | 3.0 | 3.2 | 3.5 | 4.1 | 5.0 | 3.2 |
| Amortization of Intangibles | 5.2 | 5.2 | 5.9 | 7.7 | 25.3 | 42.7 | 53.1 | 55.2 | 23.5 | 13.0 | 1.2 | 0.1 | 0.1 | 0.1 | 0.4 | 0.9 | 1.2 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,101.8 | 1,052.5 | 855.6 | 713.1 | 1,017.8 | 1,090.5 | 916.6 | 1,055.9 | 708.7 | 584.6 | 332.3 | 225.7 | 168.3 | 140.3 | 80.3 | 115.7 | 93.0 |
| (2.9) |
| (61.1) |
| (33.1) |
| 0.0 |
| Interest Expense | - | - | - | - | 26.0 | 46.9 | 36.3 | 20.3 | 12.4 | 7.0 | 0.6 | 0.2 | 0.0 | 0.0 | 0.9 | 0.4 | 0.5 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 2.0 | 3.0 | (54.2) | (106.0) | 3.8 | 123.3 | - | - | - | - | - | - | - | - | (0.9) | (0.4) | (0.5) |
| Pre-Tax Income | 58.7 | 21.0 | (37.4) | (124.9) | (54.9) | 84.4 | (42.5) | 31.0 | 43.7 | 25.7 | 51.6 | 28.3 | (1.0) | (1.1) | (3.7) | (61.5) | (33.5) |
| (11.8) |
| (6.9) |
| Net Income From Continuing Ops | 180.9 | 151.3 | (41.7) | (122.4) | (188.0) | 73.1 | (22.6) | 39.5 | 109.3 | 19.4 | 31.2 | 51.3 | (0.5) | (0.7) | (2.2) | (49.7) | (26.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 180.9 | 151.3 | (41.7) | (122.4) | (188.0) | 69.1 | (48.3) | - | - | - | - | - | - | - | - | - | - |
| Net Income Attributable To Parent | 180.9 | 151.3 | (41.7) | (122.4) | (188.0) | 69.1 | (48.3) | - | - | - | - | - | - | - | - | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 180.9 | 151.3 | (41.7) | (122.4) | (188.0) | 69.1 | (48.3) | 17.8 | 96.5 | 15.6 | 27.5 | 48.0 | 9.4 | 3.9 | 46.6 | (59.5) | (18.2) |
| (1.65) |
| EPS Diluted | 12.80 | 10.78 | (3.14) | (9.46) | (14.69) | 5.05 | (3.71) | 1.22 | 6.85 | 1.14 | 2.15 | 3.83 | 0.84 | 0.36 | 4.36 | (5.41) | (1.65) |
| Shares Basic | 13.8 | 13.6 | 13.3 | 12.9 | 12.8 | 13.2 | 13.0 | 12.8 | 12.5 | 11.9 | 11.8 | 11.5 | 11.2 | 11.0 | 10.7 | 11.0 | 11.0 |
| Shares Diluted | 14.1 | 14.1 | 13.3 | 12.9 | 12.8 | 13.7 | 13.0 | 14.6 | 14.1 | 13.7 | 12.8 | 12.5 | 11.2 | 11.0 | 10.7 | 11.0 | 11.0 |
| (29.9) |
| EBIT | 103.0 | 64.8 | 44.6 | (40.6) | (32.8) | 8.0 | (6.6) | 50.7 | 56.2 | 33.1 | 52.1 | 28.5 | (1.0) | (1.1) | (2.9) | (61.1) | (33.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 184.8 |
| 206.5 |
| 185.2 |
| 197.5 |
| 153.3 |
| 154.7 |
| 113.9 |
| 195.5 |
| 167.8 |
| 200.8 |
| 191.6 |
| 174.9 |
| 125.9 |
| 124.4 |
| 123.9 |
| 126.0 |
| 111.9 |
| 118.5 |
| 109.1 |
| 93.3 |
| 68.7 |
| 62.8 |
| 64.5 |
| 38.5 |
| 40.1 |
| 39.8 |
| 35.0 |
| 34.8 |
| 33.7 |
| 28.5 |
| 32.1 |
| 27.5 |
| 30.3 |
| 28.0 |
| 31.1 |
| 30.7 |
| 23.0 |
| 24.8 |
| 22.8 |
| 30.0 |
| 17.9 |
| 12.1 |
| 11.5 |
| 10.4 |
| 9.0 |
| 8.6 |
| 4.9 |
| 4.9 |
| 4.8 |
| 4.4 |
| 3.7 |
| 3.7 |
| 3.5 |
| 3.6 |
| 3.4 |
| 3.3 |
| 2.7 |
| 2.6 |
| 2.5 |
| 2.2 |
| 1.9 |
| 1.6 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.5 |
| 1.3 |
| 1.2 |
| 9.8 |
| 10.3 |
| 11.3 |
| 11.3 |
| 12.5 |
| 13.1 |
| 13.8 |
| 13.8 |
| 13.8 |
| 13.8 |
| 14.3 |
| 13.4 |
| 9.8 |
| 5.7 |
| 4.0 |
| 4.0 |
| 4.0 |
| 3.8 |
| 2.6 |
| 2.6 |
| 1.0 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 286.1 |
| 266.3 |
| 290.0 |
| 259.5 |
| 274.7 |
| 226.0 |
| 236.4 |
| 191.9 |
| 262.3 |
| 246.2 |
| 279.4 |
| 266.1 |
| 264.2 |
| 200.2 |
| 176.8 |
| 166.0 |
| 165.7 |
| 161.1 |
| 154.0 |
| 143.8 |
| 125.6 |
| 87.4 |
| 80.4 |
| 81.6 |
| - |
| - |
| 10.2 |
| 9.9 |
| 16.6 |
| 5.0 |
| 4.8 |
| 4.9 |
| 4.8 |
| 5.1 |
| 5.5 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.2 |
| 0.0 |
| 0.0 |
| 40.1 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| (0.1) |
| (0.1) |
| 0.0 |
| - |
| (0.2) |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| (10.4) |
| 60.2 |
| (4.4) |
| 0.7 |
| 28.0 |
| (13.2) |
| (32.7) |
| (12.5) |
| 15.9 |
| 4.5 |
| 26.4 |
| 7.3 |
| (7.2) |
| (1.6) |
| 17.8 |
| 15.1 |
| 12.4 |
| (3.3) |
| 14.4 |
| 7.9 |
| 6.7 |
| 13.3 |
| 14.0 |
| 12.6 |
| 48.4 |
| (4.4) |
| 9.8 |
| 19.3 |
| (8.1) |
| (24.8) |
| (8.6) |
| 19.0 |
| 1.5 |
| 24.5 |
| 13.0 |
| 0.6 |
| 0.3 |
| 28.4 |
| 44.8 |
| 35.9 |
| (6.5) |
| 10.1 |
| 8.0 |
| 7.8 |
| 8.0 |
| 7.3 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.9 |
| (4.5) |
| 6.6 |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.8) |
| 47.9 |
| (4.5) |
| 6.6 |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.0) |
| (10.8) |
| 47.9 |
| (4.5) |
| 6.6 |
| 19.0 |
| (8.3) |
| (24.6) |
| (29.8) |
| 14.4 |
| 1.9 |
| 4.3 |
| 12.2 |
| (0.5) |
| (3.3) |
| 25.7 |
| 42.5 |
| 31.5 |
| (7.7) |
| 9.1 |
| 7.3 |
| 6.9 |
| 7.3 |
| 6.6 |
| 7.9 |
| (0.34) |
| 0.48 |
| 1.35 |
| - |
| (1.89) |
| (2.29) |
| 1.02 |
| - |
| 0.29 |
| 0.82 |
| (0.04) |
| - |
| 1.86 |
| 3.01 |
| 2.12 |
| - |
| 0.66 |
| 0.54 |
| 0.51 |
| - |
| 0.52 |
| 0.62 |
| 13.3 |
| 13.2 |
| 13.1 |
| - |
| 13.0 |
| 13.0 |
| 13.0 |
| - |
| 12.9 |
| 12.8 |
| 12.7 |
| - |
| 12.8 |
| 12.4 |
| 12.1 |
| - |
| 12.0 |
| 12.0 |
| 11.8 |
| - |
| 11.8 |
| 11.8 |
| 13.3 |
| 13.7 |
| 14.1 |
| - |
| 13.0 |
| 13.0 |
| 14.2 |
| - |
| 14.6 |
| 14.9 |
| 14.2 |
| - |
| 13.9 |
| 14.1 |
| 14.8 |
| - |
| 13.8 |
| 13.6 |
| 13.5 |
| - |
| 12.7 |
| 12.7 |
| 10.5 |
| (1.9) |
| (3.7) |
| (16.1) |
| (7.5) |
| 20.7 |
| 9.0 |
| 31.2 |
| 12.3 |
| (1.8) |
| 2.4 |
| 20.3 |
| 18.1 |
| 15.4 |
| (0.2) |
| 17.5 |
| 9.0 |
| 6.9 |
| 13.4 |
| 14.2 |
| 12.7 |