| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | 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 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 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 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 406.8 | 369.3 | 299.1 | 290.5 | 284.8 | 270.8 | 238.2 | 252.0 | 246.0 | 254.5 | 247.9 | 247.8 | 284.5 | 315.5 | 314.8 | 326.8 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 1,365.7 | 1,084.3 | 1,106.1 | 1,292.4 | 1,198.9 | 1,136.3 | 1,130.3 | 875.7 | 906.3 | 873.9 | 926.9 | 1,676.9 | 1,662.4 | 1,347.3 | 1,283.3 |
| Cost of Revenue | 588.5 | 463.2 | 467.3 | 518.9 | 484.5 | 471.0 | 478.9 | 387.3 | 356.6 | 353.8 | 915.7 | 919.0 | 898.3 | 753.6 | 742.9 |
| Gross Profit | 777.2 | 621.1 | 638.8 | 773.5 | 714.4 | 665.3 | 651.4 | 488.4 | 549.7 | 520.1 | 11.2 | 757.9 | 764.1 | 593.7 | 540.4 |
| Operating Expenses | |||||||||||||||
| Research & Development | 250.1 | 208.7 | 206.9 | 213.2 | 203.0 | 193.6 | 187.0 | 133.3 | 166.4 | 173.3 | 161.8 | 258.5 | 244.0 | 173.3 | 167.1 |
| Operating Income | |||||||||||||||
| Operating Income | 59.1 | 57.5 | 82.4 | 185.0 | 142.2 | 118.1 | 67.4 | 1.9 | (84.3) | (75.8) | (55.6) | (24.9) | 0.4 | (45.7) | |
| Non-Operating | |||||||||||||||
| Interest Income | - | 13.1 | 10.2 | 3.4 | 2.9 | 7.1 | 8.1 | 16.0 | 5.9 | 4.6 | 3.6 | 2.7 | 3.5 | 6.3 | 19.0 |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 38.3 | 4.4 | 35.2 | 49.6 | 63.3 | 65.3 | 31.5 | 12.9 | 4.5 | 26.1 | (11.2) | (103.9) | 12.0 | 2.5 | (2.3) |
| Per Share | |||||||||||||||
| EPS Basic | (0.24) | 0.16 | 0.11 | 0.07 | 0.30 | 0.21 | 0.02 | (0.21) | (0.42) | (0.38) | (0.08) | 0.24 | (0.24) | (0.28) | (4.22) |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | 95.9 | 118.6 | 220.7 | 178.0 | 158.1 | 107.1 | 37.6 | (46.2) | 5.0 | 16.9 | 43.5 | 70.7 | 12.6 | (831.4) |
| EBIT | |||||||||||||||
| 303.4 |
| 299.9 |
| 284.7 |
| 266.6 |
| 256.2 |
| 313.7 |
| 299.8 |
| 289.7 |
| 265.2 |
| 306.9 |
| 268.5 |
| 260.7 |
| 218.7 |
| 205.4 |
| 190.9 |
| 196.0 |
| 206.5 |
| 220.4 |
| 232.1 |
| 229.7 |
| 219.8 |
| 212.4 |
| 226.4 |
| 215.3 |
| Cost of Revenue | 172.7 | 158.7 | 130.1 | 127.0 | 124.1 | 110.0 | 102.1 | 106.4 | 108.1 | 106.5 | 103.5 | 106.8 | 117.5 | 128.6 | 124.3 | 131.8 | 121.4 | 119.8 | 115.3 | 112.0 | 109.4 | 124.2 | 125.4 | 120.2 | 111.7 | 128.9 | 118.1 | 127.7 | 95.4 | 86.0 | 78.2 | 79.0 | 81.8 | 89.1 | 90.3 | 89.2 | (311.5) | 215.5 | 225.5 | 224.3 |
| Gross Profit | 234.1 | 210.6 | 169.0 | 163.5 | 160.7 | 160.8 | 136.1 | 145.6 | 137.9 | 148.0 | 144.4 | 141.0 | 167.0 | 186.9 | 190.5 | 195.0 | 182.0 | 180.1 | 169.4 | 154.6 | 146.8 | 189.5 | 174.4 | 169.5 | 153.5 | 178.0 | 150.4 | 133.0 | 123.3 | 119.4 | 112.7 | 117.0 | 124.7 | 131.3 | 141.8 | 140.5 | 531.3 | (3.1) | 0.9 | (9.0) |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 71.0 | 65.9 | 56.0 | 57.2 | 50.0 | 52.1 | 49.4 | 52.5 | 50.0 | 49.5 | 49.9 | 50.8 | 51.9 | 54.9 | 50.5 | 53.6 | 52.1 | 50.0 | 48.8 | 45.0 | 46.8 | 50.3 | 51.5 | 49.8 | 48.7 | 45.9 | 42.6 | 42.2 | 32.1 | 29.9 | 29.1 | 34.1 | 35.9 | 40.0 | 41.7 | 44.3 | 45.4 | 42.1 | 44.2 | 41.6 |
| Selling General & Administrative | 113.6 | 127.1 | 104.2 | 89.7 | 101.3 | 84.3 | 74.1 | 83.1 | 98.2 | 74.8 | 77.2 | 80.0 | 90.0 | 89.0 | 88.2 | 91.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | 9.8 | - | - | - | 9.7 | - | - | - | 9.8 | - | - | - | - | 8.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | 7.4 | 6.3 | 1.5 | 1.5 | 1.2 | 1.0 | 1.1 | 1.3 | 1.5 | 1.4 | 2.1 | 2.1 | 2.2 | 2.2 | 2.6 | 2.7 | 8.3 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 209.3 | 199.2 | 161.4 | 148.2 | 152.2 | 138.6 | 124.6 | 151.3 | 149.8 | 125.6 | 128.4 | 143.1 | 144.1 | 146.1 | 141.2 | 148.1 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 24.8 | 11.4 | 7.6 | 15.3 | 8.5 | 22.2 | 11.5 | (5.7) | (11.9) | 22.4 | 16.0 | (2.1) | 22.9 | 40.8 | 49.3 | 46.9 | 35.9 | 42.3 | 31.3 | 43.3 | 9.1 | 45.0 | 20.7 | 27.8 | 7.9 | 32.9 | (1.2) | (12.1) | 0.4 | 6.9 | 6.7 | (15.2) | 6.7 | 7.2 | 9.2 | (2.9) | (19.0) | (23.2) | (21.2) | (12.4) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 14.3 | 15.3 | 7.4 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.7 | 7.9 | 7.8 | 6.7 | 6.2 | 6.4 | 7.1 | 3.6 | 3.6 | 3.6 | ||||||||||||||||||||||
| Income From Equity Investments | 0.0 | 0.3 | (0.1) | 0.6 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | 7.0 | 3.9 | 1.3 | 1.8 | 2.2 | 3.9 | 3.2 | 3.7 | 4.0 | 3.8 | 10.2 | 1.6 | 2.2 | 0.6 | 1.1 | 1.4 | (0.9) | |||||||||||||||||||||||
| Pre-Tax Income | 13.8 | (38.7) | (2.3) | 9.6 | 3.2 | 18.6 | 7.2 | (9.5) | (15.6) | 18.3 | 18.4 | (9.4) | 18.9 | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 7.4 | 9.7 | 19.0 | 2.2 | (16.3) | 9.5 | 9.0 | 12.2 | 9.0 | 7.6 | 8.6 | 6.0 | 10.5 | 9.4 | 2.3 | 13.6 | 14.2 | 12.5 | 8.6 | 8.3 | 38.8 | 9.9 | 8.3 | 9.3 | 5.6 | 10.9 | 5.7 | 8.6 | 3.1 | (0.8) | 2.0 | 4.3 | 5.8 | 9.9 | 1.1 | 2.9 | 7.0 | 4.8 | 8.5 | 5.8 |
| Net Income From Continuing Ops | 6.4 | (48.1) | (21.4) | 8.0 | 19.5 | 9.1 | (1.8) | (21.7) | (24.6) | 10.7 | 9.8 | (15.4) | 8.4 | 19.2 | 34.6 | (54.8) | 17.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 6.4 | (48.1) | (21.4) | 8.0 | 19.5 | 9.1 | (1.8) | (21.7) | (24.6) | 10.7 | 9.8 | (15.4) | 8.4 | 19.2 | 34.6 | (54.8) | 17.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 6.4 | (48.1) | (21.4) | 8.0 | 19.5 | 9.1 | (1.8) | (21.7) | (24.6) | 10.7 | 9.8 | (15.4) | 8.4 | 19.2 | 34.6 | (54.8) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 6.4 | (48.1) | (21.4) | 8.0 | 19.5 | 9.1 | (1.8) | (21.7) | (24.6) | 10.7 | 9.8 | (15.4) | 8.4 | 19.2 | 34.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.03 | (0.21) | (0.10) | - | 0.09 | 0.04 | (0.01) | - | (0.11) | 0.05 | 0.04 | (0.07) | 0.04 | 0.08 | 0.15 | (0.24) | 0.08 | 0.12 | 0.09 | - | (0.14) | 0.12 | 0.03 | - | (0.02) | 0.06 | (0.07) | - | (0.04) | 0.00 | (0.03) | 0.11 | 0.21 | 0.15 | 0.02 | (0.29) | - | (0.06) | (0.11) | (0.04) |
| EPS Diluted | 0.03 | (0.21) | (0.10) | - | 0.09 | 0.04 | (0.01) | - | (0.11) | 0.05 | 0.04 | (0.07) | 0.04 | 0.08 | 0.14 | (0.24) | 0.07 | 0.12 | ||||||||||||||||||||||
| Shares Basic | 232.0 | 223.9 | 222.9 | - | 222.6 | 222.0 | 222.0 | - | 223.0 | 222.5 | 222.0 | 224.1 | 225.9 | 229.2 | 236.0 | 231.1 | 228.7 | 228.8 | ||||||||||||||||||||||
| Shares Diluted | 249.5 | 223.9 | 222.9 | - | 226.9 | 224.8 | 222.0 | - | 223.0 | 223.5 | 224.2 | 224.1 | 227.1 | 236.8 | 242.3 | 231.1 | 240.2 | 231.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | 17.4 | - | - | - | 21.2 | - | - | - | 25.8 | - | - | - | - | 55.8 | - | - | 40.1 | - | - | - | 30.5 | - | - | - | 8.7 | - | - | - | 15.1 | - | - | - | - | 10.1 | - | - | - | 7.2 |
| EBIT | 24.8 | 11.4 | 7.6 | 15.3 | 8.5 | 22.2 | 11.5 | (5.7) | (11.9) | 22.4 | 16.0 | (2.1) | 22.9 | 40.8 | 49.3 | 46.9 | 35.9 | 42.3 | 31.3 | |||||||||||||||||||||
| Selling General & Administrative | 434.6 | 349.4 | 328.7 | 365.7 | 337.5 | 315.0 | 343.5 | 323.9 | 351.1 | 376.3 | 384.8 | 429.3 | 427.0 | 378.1 | 399.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 38.4 | 36.2 | 35.7 | 35.8 | 40.0 | 39.7 | 35.7 | 38.1 | 80.8 | 72.5 | 68.4 | 70.3 | 58.3 | 68.5 |
| Amortization of Intangibles | 16.7 | 4.8 | 8.7 | 9.7 | 33.3 | 35.1 | 38.1 | 21.0 | 14.6 | 19.5 | 15.5 | 12.7 | 21.7 | 21.7 | 27.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 718.1 | 563.6 | 556.4 | 588.5 | 572.2 | 547.2 | 584.0 | 486.5 | 634.0 | 595.9 | 583.4 | 719.5 | 705.1 | 588.8 | 1,386.5 |
| (899.9) |
| Interest Expense |
| 44.5 |
| 30.0 |
| 27.1 |
| 23.3 |
| 14.7 |
| 13.4 |
| 34.3 |
| 47.3 |
| 35.7 |
| 33.3 |
| 29.4 |
| 17.9 |
| 27.3 |
| 24.3 |
| 25.5 |
| Income From Equity Investments | 0.8 | 0.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 14.0 | 11.1 | 7.6 | 5.2 | 3.3 | 9.6 | 6.2 | 9.7 | 2.5 | 3.7 | (1.2) | (4.1) | 12.8 | 8.2 | 33.5 |
| Pre-Tax Income | (17.6) | 38.6 | 60.7 | 65.1 | 130.8 | 114.3 | 39.3 | (35.7) | (45.9) | (105.3) | (85.8) | (46.9) | (14.1) | (48.7) | (908.5) |
| Net Income From Continuing Ops | (55.1) | 34.8 | 25.5 | 15.5 | 46.1 | 28.7 | 7.8 | (48.6) | (50.4) | (131.4) | (74.6) | 57.0 | (26.1) | (51.2) | (906.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (55.1) | 34.8 | 25.5 | 15.5 | 67.5 | 49.0 | 5.4 | (48.6) | (99.2) | (88.1) | (17.8) | - | - | (61.8) | (909.5) |
| Net Income Attributable To Parent | (55.1) | 34.8 | 25.5 | 15.5 | 67.5 | 49.0 | 5.4 | (48.6) | (99.2) | (88.1) | (17.8) | - | - | (61.8) | (909.5) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (55.1) | 34.8 | 25.5 | 15.5 | 67.5 | 49.0 | 5.4 | (48.6) | (99.2) | (88.1) | (17.8) | 57.0 | (55.6) | (61.8) | (909.5) |
| (0.22) |
| 0.15 |
| 0.11 |
| 0.07 |
| 0.29 |
| 0.21 |
| 0.02 |
| (0.21) |
| (0.42) |
| (0.38) |
| (0.08) |
| 0.24 |
| (0.24) |
| (0.28) |
| (4.22) |
| Shares Basic | 232.0 | 222.5 | 224.6 | 230.9 | 228.7 | 229.4 | 228.1 | 227.1 | 234.0 | 232.7 | 234.2 | 235.0 | 230.0 | 218.9 | 215.6 |
| Shares Diluted | 249.5 | 225.7 | 226.6 | 238.2 | 236.3 | 234.8 | 231.2 | 227.1 | 234.0 | 232.7 | 234.2 | 239.3 | 230.0 | 218.9 | 215.6 |
| 59.1 |
| 57.5 |
| 82.4 |
| 185.0 |
| 142.2 |
| 118.1 |
| 67.4 |
| 1.9 |
| (84.3) |
| (75.8) |
| (55.6) |
| (24.9) |
| 0.4 |
| (45.7) |
| (899.9) |
| 86.1 |
| 79.5 |
| 81.4 |
| 51.9 |
| 83.6 |
| 86.3 |
| 93.2 |
| 83.8 |
| 86.8 |
| 88.5 |
| 84.4 |
| 88.9 |
| 86.0 |
| 76.7 |
| 72.3 |
| 76.2 |
| 76.9 |
| 80.6 |
| 85.8 |
| 94.9 |
| 91.1 |
| 95.5 |
| 96.1 |
| 93.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| - |
| - |
| - |
| 9.8 |
| - |
| - |
| - |
| 9.9 |
| - |
| - |
| - |
| 8.4 |
| - |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| 19.6 |
| 8.1 |
| 8.5 |
| 8.7 |
| 8.9 |
| 8.8 |
| 8.7 |
| 8.7 |
| 9.2 |
| 10.4 |
| 9.8 |
| 10.0 |
| 4.5 |
| 3.4 |
| 3.1 |
| 3.5 |
| 3.4 |
| 3.6 |
| 3.7 |
| 3.8 |
| 4.8 |
| 4.8 |
| 4.9 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 146.1 |
| 137.8 |
| 138.1 |
| 111.3 |
| 137.7 |
| 144.5 |
| 153.7 |
| 141.7 |
| 145.6 |
| 145.1 |
| 151.6 |
| 145.1 |
| 122.9 |
| 112.5 |
| 106.0 |
| 132.2 |
| 118.0 |
| 124.1 |
| 132.6 |
| 143.4 |
| 150.1 |
| 150.2 |
| 154.3 |
| 141.3 |
| 3.6 |
| (11.7) |
| 8.4 |
| 8.4 |
| 8.3 |
| 8.1 |
| 8.0 |
| 8.1 |
| 10.1 |
| 11.7 |
| 11.4 |
| 11.7 |
| 12.5 |
| 10.7 |
| 9.4 |
| 9.1 |
| 8.8 |
| 8.8 |
| 8.6 |
| 8.2 |
| 8.3 |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 0.6 |
| 0.3 |
| 5.3 |
| 1.3 |
| 2.7 |
| 2.1 |
| 0.9 |
| 1.5 |
| 1.7 |
| 3.1 |
| 3.5 |
| 2.9 |
| 0.2 |
| 5.0 |
| 3.8 |
| 0.8 |
| 1.7 |
| (1.1) |
| 2.5 |
| 0.3 |
| 0.3 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.8 |
| 0.8 |
| 26.3 |
| (9.6) |
| (20.6) |
| (7.6) |
| (1.9) |
| (5.6) |
| 30.3 |
| 55.0 |
| 38.7 |
| 2.1 |
| (12.8) |
| (25.1) |
| (31.0) |
| (29.2) |
| (20.0) |
| 27.3 |
| 19.7 |
| 26.7 |
| (32.8) |
| 28.0 |
| 6.8 |
| 12.5 |
| (4.8) |
| 15.4 |
| (15.3) |
| (29.2) |
| (10.7) |
| (1.1) |
| (7.6) |
| 26.0 |
| 49.2 |
| 28.8 |
| 1.0 |
| (15.7) |
| (32.1) |
| (35.8) |
| (37.7) |
| (25.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.3 |
| 19.7 |
| 47.0 |
| (32.8) |
| 28.0 |
| 6.8 |
| 12.5 |
| (4.8) |
| 13.0 |
| (15.3) |
| (29.2) |
| (10.7) |
| (1.1) |
| (7.6) |
| 26.0 |
| 49.2 |
| 33.8 |
| 4.0 |
| (69.1) |
| (40.1) |
| (13.2) |
| (25.1) |
| (9.7) |
| 17.2 |
| 27.3 |
| 19.7 |
| 47.0 |
| (32.8) |
| 28.0 |
| 6.8 |
| 12.5 |
| (4.8) |
| 13.0 |
| (15.3) |
| (29.2) |
| (10.7) |
| (1.1) |
| (7.6) |
| 26.0 |
| 49.2 |
| 33.8 |
| 4.0 |
| (69.1) |
| (40.1) |
| (13.2) |
| (25.1) |
| (9.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (54.8) |
| 17.2 |
| 27.3 |
| 19.7 |
| 47.0 |
| (32.8) |
| 28.0 |
| 6.8 |
| 12.5 |
| (4.8) |
| 13.0 |
| (15.3) |
| (29.2) |
| (10.7) |
| (1.1) |
| (7.6) |
| 26.0 |
| 49.2 |
| 33.8 |
| 4.0 |
| (69.1) |
| (40.1) |
| (13.2) |
| (25.1) |
| (9.7) |
| 0.08 |
| - |
| (0.14) |
| 0.12 |
| 0.03 |
| - |
| (0.02) |
| 0.06 |
| (0.07) |
| - |
| (0.04) |
| 0.00 |
| (0.03) |
| 0.11 |
| 0.21 |
| 0.14 |
| 0.02 |
| (0.29) |
| - |
| (0.06) |
| (0.11) |
| (0.04) |
| 228.8 |
| - |
| 230.0 |
| 230.0 |
| 229.4 |
| - |
| 228.3 |
| 228.3 |
| 227.2 |
| - |
| 226.3 |
| 227.4 |
| 228.1 |
| 229.4 |
| 230.5 |
| 232.0 |
| 234.9 |
| 236.0 |
| - |
| 233.2 |
| 232.1 |
| 230.8 |
| 231.8 |
| - |
| 230.0 |
| 238.3 |
| 236.4 |
| - |
| 228.3 |
| 230.4 |
| 227.2 |
| - |
| 226.3 |
| 227.4 |
| 228.1 |
| 234.6 |
| 234.2 |
| 234.6 |
| 237.1 |
| 236.0 |
| - |
| 233.2 |
| 232.1 |
| 230.8 |
| 43.3 |
| 9.1 |
| 45.0 |
| 20.7 |
| 27.8 |
| 7.9 |
| 32.9 |
| (1.2) |
| (12.1) |
| 0.4 |
| 6.9 |
| 6.7 |
| (15.2) |
| 6.7 |
| 7.2 |
| 9.2 |
| (2.9) |
| (19.0) |
| (23.2) |
| (21.2) |
| (12.4) |