| (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 | 361.5 | 360.0 | 376.0 | 370.4 | 358.5 | 362.0 | 360.3 | 357.0 | 332.8 | 342.4 | 345.1 | 337.1 | 312.4 | 309.1 | 308.9 | 298.9 | ||||||||||||||||||||||||
| (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 | 1,467.9 | 1,465.0 | 1,412.1 | 1,337.1 | 1,193.5 | 1,031.8 | 872.9 | 1,014.2 | 942.8 | 850.8 | 716.1 | 549.7 | 377.5 | 233.0 | 137.6 | 83.3 | 47.7 |
| Cost of Revenue | - | - | - | - | 105.7 | 78.1 | 57.2 | 62.4 | 57.9 | 70.5 | 60.4 | 51.0 | 24.4 | 16.6 | 9.9 | 5.9 | 3.1 |
| Gross Profit | - | - | - | - | 1,087.8 | 953.7 | 815.7 | 951.8 | 884.9 | 780.3 | 655.7 | 498.7 | 353.2 | 216.4 | 127.6 | 77.4 | 44.6 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | 297.8 | 310.5 | 320.6 | 294.5 | 265.2 | 230.1 | 225.5 | 205.8 | 171.2 | 133.1 | 104.7 | 65.2 | 38.2 | 20.5 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 182.4 | 184.5 | 151.0 | 79.0 | 58.4 | 31.5 | (38.8) | 35.5 | 25.9 | 179.6 | (2.0) | (21.3) | 11.1 | (8.8) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | 2.3 | 13.3 | 13.8 | 4.2 | 1.7 | 0.6 | 0.4 | 0.1 | 0.1 | 0.0 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 59.7 | 58.4 | 50.1 | 5.9 | 30.4 | (6.0) | (15.7) | 8.9 | (15.3) | 31.5 | 1.4 | 12.0 | (25.2) | 0.8 | 0.1 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 2.36 | 2.30 | 1.97 | 1.43 | 0.51 | 0.53 | (0.27) | 0.55 | 0.66 | 1.87 | (0.02) | (0.44) | 0.51 | (0.15) | (0.35) | (1.10) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 236.3 | 234.6 | 191.5 | 121.2 | 103.2 | 87.2 | 11.8 | 84.9 | 68.7 | 220.8 | 33.3 | 8.3 | 28.6 | 2.6 | (11.5) | (11.9) | |
| 276.6 |
| 273.4 |
| 269.2 |
| 257.2 |
| 232.1 |
| 233.2 |
| 220.8 |
| 169.0 |
| 249.9 |
| 268.8 |
| 262.5 |
| 247.0 |
| 235.9 |
| 243.7 |
| 241.1 |
| 234.9 |
| 223.1 |
| 219.4 |
| 223.3 |
| 209.9 |
| 198.2 |
| 197.8 |
| 186.2 |
| 173.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24.0 | 21.2 | 18.0 | 14.9 | 15.3 | 13.2 | 11.8 | 16.8 | 16.7 | 16.5 | 15.0 | 14.3 | 14.3 | 14.2 | 14.7 | 14.7 | 16.2 | 19.3 | 18.1 | 16.9 | 15.6 | 14.6 | 15.1 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 249.4 | 248.0 | 239.2 | 217.2 | 217.9 | 207.6 | 157.2 | 233.1 | 252.2 | 246.0 | 232.0 | 221.7 | 229.5 | 226.9 | 220.2 | 208.3 | 203.2 | 204.0 | 191.9 | 181.3 | 182.2 | 171.6 | 158.3 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 59.1 | 69.4 | 68.7 | 68.0 | 56.0 | 53.0 | 54.0 | 67.1 | 56.2 | 56.7 | 54.6 | 58.1 | 47.8 | 53.8 | 52.8 | 51.5 | 43.4 | 45.8 | 42.1 | 39.9 | 31.4 | 36.4 | 33.1 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 153.0 | 150.5 | 150.7 | 144.6 | 146.3 | 143.3 | 144.6 | 150.3 | 147.8 | 132.3 | 137.7 | 139.2 | 147.5 | 126.4 | 133.1 | 129.4 | 126.1 | |||||||||||||||||||||||
| General & Administrative | 49.4 | 38.5 | 45.5 | 46.3 | 51.7 | 45.5 | 49.6 | 44.6 | 45.2 | 66.8 | 45.7 | 53.4 | 46.5 | 38.0 | 48.4 | 38.4 | 39.4 | |||||||||||||||||||||||
| Depreciation & Amortization | 16.2 | 12.9 | 12.5 | 12.4 | 12.4 | 11.6 | 9.3 | 9.6 | 9.9 | 10.3 | 10.5 | 10.6 | 10.8 | 10.7 | 11.4 | 11.3 | ||||||||||||||||||||||||
| Amortization of Intangibles | 5.3 | 2.5 | 2.5 | 2.4 | 2.5 | 1.8 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.7 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 334.2 | 311.1 | 323.2 | 317.1 | 329.1 | 308.5 | 313.7 | 317.3 | 321.5 | 317.4 | 303.2 | 318.4 | 319.0 | 275.7 | 295.5 | 282.9 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 27.3 | 48.9 | 52.9 | 53.3 | 29.5 | 53.4 | 46.7 | 39.7 | 11.2 | 25.0 | 41.9 | 18.7 | (6.6) | 33.4 | 13.4 | 16.0 | (4.5) | 19.6 | 21.6 | (1.1) | (8.6) | 14.5 | 9.3 | (35.3) | (27.3) | 17.6 | 9.6 | 12.2 | (3.9) | 12.7 | 10.4 | 7.6 | (4.8) | 170.3 | 6.9 | 7.2 | (4.7) | 11.5 | 2.0 | (1.2) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.7 | 4.4 | 4.2 | 3.7 | 3.3 | 2.6 | 1.7 | 1.0 | 0.8 | 0.7 | 0.5 | 0.5 | 0.4 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 2.6 | 2.7 | 5.4 | 5.7 | 5.8 | 6.6 | 7.2 | 10.3 | 7.7 | 8.8 | 6.2 | 5.9 | 5.2 | 3.5 | 2.7 | 1.3 | 0.9 | |||||||||||||||||||||||
| Pre-Tax Income | 29.9 | 51.6 | 58.2 | 59.0 | 35.2 | 60.1 | 53.9 | 50.1 | 18.9 | 33.8 | 48.0 | 24.6 | (1.4) | 36.9 | 16.1 | 17.3 | (3.5) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 12.1 | 13.8 | 18.9 | 14.9 | 10.8 | 17.8 | 15.4 | 12.0 | 4.8 | 6.4 | (10.2) | 9.9 | (0.2) | 16.7 | 7.0 | 9.3 | (2.6) | (3.0) | 3.9 | (4.8) | (2.1) | (6.2) | 10.7 | (10.9) | (9.4) | 14.7 | (2.6) | (3.8) | 0.6 | (15.1) | (0.7) | 0.3 | 0.1 | 31.1 | 0.2 | 0.1 | 0.1 | 1.0 | 0.2 | (1.3) |
| Net Income From Continuing Ops | 17.7 | 37.8 | 39.3 | 44.1 | 24.4 | 42.2 | 38.4 | 38.0 | 14.2 | 27.4 | 58.2 | 14.7 | (1.2) | 20.1 | 9.1 | 8.0 | (0.9) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 17.7 | 37.8 | 39.3 | 44.1 | 24.4 | 42.2 | 38.4 | 38.0 | 14.2 | 27.4 | 58.2 | 14.7 | (1.2) | 20.1 | 9.1 | 8.0 | (0.9) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 17.7 | 37.8 | 39.3 | 44.1 | 24.4 | 42.2 | 38.4 | 38.0 | 14.2 | 27.4 | 58.2 | 14.7 | (1.2) | 20.1 | 9.1 | 8.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 17.7 | 37.8 | 39.3 | 44.1 | 24.4 | 42.2 | 38.4 | 38.0 | 14.2 | 27.4 | 58.2 | 14.7 | (1.2) | 20.1 | 9.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.30 | - | 0.62 | 0.69 | 0.37 | - | 0.57 | 0.56 | 0.21 | - | 0.84 | 0.21 | (0.02) | - | 0.13 | 0.11 | (0.01) | - | 0.24 | 0.06 | (0.08) | - | (0.01) | (0.33) | (0.22) | - | 0.14 | 0.16 | 0.02 | - | 0.18 | 0.13 | (0.03) | - | 0.10 | 0.10 | (0.05) | - | 0.03 | 0.01 |
| EPS Diluted | 0.30 | - | 0.61 | 0.67 | 0.36 | - | 0.56 | 0.54 | 0.20 | - | 0.79 | 0.21 | (0.02) | - | 0.13 | 0.11 | (0.01) | - | ||||||||||||||||||||||
| Shares Basic | 58.8 | - | 63.0 | 64.1 | 65.3 | - | 67.2 | 67.8 | 68.6 | - | 69.0 | 69.3 | 69.8 | - | 70.6 | 71.2 | 71.6 | - | ||||||||||||||||||||||
| Shares Diluted | 59.4 | - | 64.2 | 65.7 | 67.3 | - | 69.2 | 70.4 | 72.2 | - | 73.6 | 71.2 | 69.8 | - | 72.7 | 72.8 | 71.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 43.5 | 61.7 | 65.4 | 65.7 | 41.8 | 65.0 | 56.0 | 49.3 | 21.1 | 35.3 | 52.3 | 29.4 | 4.2 | 44.1 | 24.8 | 27.3 | 7.0 | 36.7 | 34.3 | 11.8 | 4.4 | 27.6 | 21.9 | (22.8) | (14.9) | 30.5 | 21.9 | 24.4 | 8.0 | 24.3 | 21.1 | 18.1 | 5.2 | 180.0 | 17.5 | 17.8 | 5.5 | 20.9 | 11.1 | 7.4 |
| EBIT | 27.3 | 48.9 | 52.9 | 53.3 | 29.5 | 53.4 | 46.7 | 39.7 | 11.2 | 25.0 | 41.9 | 18.7 | (6.6) | 33.4 | 13.4 | 16.0 | (4.5) | 19.6 | 21.6 | |||||||||||||||||||||
| 11.6 |
| 6.6 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 598.8 | 592.1 | 586.0 | 556.6 | 514.9 | 454.2 | 437.1 | 500.4 | 483.3 | 437.4 | 379.9 | 301.8 | 201.1 | 132.0 | 85.9 | 54.5 | 33.9 |
| General & Administrative | 179.6 | 182.0 | 185.0 | 212.4 | 164.1 | 135.8 | 130.5 | 136.1 | 120.6 | 109.7 | 100.5 | 80.9 | 58.3 | 42.9 | 31.5 | 17.2 | 11.3 |
| Depreciation & Amortization | 54.0 | 50.1 | 40.4 | 42.2 | 44.9 | 55.7 | 50.6 | 49.4 | 42.8 | 41.2 | 35.3 | 29.6 | 17.6 | 11.5 | 7.2 | 4.2 | 2.3 |
| Amortization of Intangibles | 12.7 | 9.9 | 2.8 | 1.4 | 1.7 | 2.8 | 2.6 | 3.3 | 3.5 | 6.6 | 6.8 | 6.5 | 2.4 | 2.3 | 0.4 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,285.5 | 1,280.4 | 1,261.0 | 1,258.0 | 1,135.2 | 1,000.3 | 911.7 | 978.7 | 916.9 | 671.2 | 718.1 | 571.0 | 366.5 | 241.8 | 156.3 | 99.5 | 57.2 |
| (18.8) |
| (16.2) |
| (9.5) |
| 0.0 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 16.3 | 19.5 | 31.9 | 26.0 | 8.4 | 2.2 | 3.7 | 14.3 | 14.1 | 4.9 | 1.7 | 0.4 | 0.2 | (0.4) | (0.2) | (0.4) | 0.0 |
| Pre-Tax Income | 198.7 | 204.0 | 183.0 | 105.1 | 66.8 | 33.7 | (35.1) | 49.8 | 40.0 | 184.5 | (0.3) | (20.9) | 11.3 | (9.2) | (19.0) | (16.6) | (9.5) |
| 0.1 |
| 0.1 |
| Net Income From Continuing Ops | 138.9 | 145.6 | 132.9 | 99.2 | 36.3 | 39.7 | (19.4) | 40.9 | 55.4 | 153.0 | (1.7) | (32.9) | 36.5 | (10.1) | (19.1) | (16.7) | (9.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 138.9 | 145.6 | 132.9 | 99.2 | 36.3 | 39.7 | (19.4) | 40.9 | 55.4 | 153.0 | (1.7) | (32.9) | 36.5 | (10.1) | (19.1) | (16.7) | (9.6) |
| Net Income Attributable To Parent | 138.9 | 145.6 | 132.9 | 99.2 | 36.3 | 39.7 | (19.4) | 40.9 | 55.4 | 153.0 | (1.7) | (32.9) | 36.5 | (10.1) | (19.1) | (16.7) | (9.6) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 138.9 | 145.6 | 132.9 | 99.2 | 36.3 | 39.7 | (19.4) | 40.9 | 55.4 | 153.0 | (4.7) | (32.9) | 36.5 | (10.1) | (19.1) | (16.9) | (9.7) |
| (0.71) |
| EPS Diluted | 2.34 | 2.24 | 1.88 | 1.35 | 0.50 | 0.50 | (0.27) | 0.52 | 0.62 | 1.76 | (0.02) | (0.44) | 0.48 | (0.15) | (0.35) | (1.10) | (0.71) |
| Shares Basic | 58.8 | 63.3 | 67.4 | 69.2 | 70.9 | 74.2 | 73.0 | 74.6 | 83.6 | 81.6 | 77.2 | 74.7 | 71.9 | 65.7 | 54.1 | 15.3 | 13.8 |
| Shares Diluted | 59.4 | 65.1 | 70.6 | 73.6 | 73.4 | 78.6 | 73.0 | 78.0 | 88.7 | 87.2 | 77.2 | 74.7 | 76.7 | 65.7 | 54.1 | 15.3 | 13.8 |
| (7.2) |
| EBIT | 182.4 | 184.5 | 151.0 | 79.0 | 58.4 | 31.5 | (38.8) | 35.5 | 25.9 | 179.6 | (2.0) | (21.3) | 11.1 | (8.8) | (18.8) | (16.2) | (9.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.4 |
| 114.3 |
| 113.6 |
| 112.9 |
| 102.2 |
| 101.3 |
| 96.3 |
| 137.3 |
| 126.4 |
| 127.7 |
| 122.0 |
| 124.3 |
| 121.3 |
| 121.8 |
| 120.7 |
| 119.6 |
| 111.0 |
| 113.0 |
| 104.9 |
| 108.5 |
| 90.6 |
| 99.3 |
| 94.4 |
| 28.9 |
| 30.0 |
| 45.1 |
| 31.9 |
| 29.6 |
| 30.9 |
| 26.4 |
| 43.5 |
| 34.2 |
| 39.7 |
| 30.9 |
| 31.3 |
| 29.7 |
| 30.3 |
| 28.6 |
| 32.0 |
| 27.9 |
| 27.6 |
| 27.0 |
| 27.2 |
| 30.4 |
| 24.9 |
| 23.5 |
| 11.5 |
| 17.1 |
| 12.6 |
| 12.8 |
| 13.1 |
| 13.1 |
| 12.5 |
| 12.6 |
| 12.4 |
| 12.8 |
| 12.4 |
| 12.2 |
| 11.9 |
| 11.6 |
| 10.7 |
| 10.5 |
| 10.0 |
| 9.7 |
| 10.7 |
| 10.7 |
| 10.2 |
| 9.4 |
| 9.2 |
| 8.6 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.4 |
| 2.3 |
| 1.9 |
| 1.7 |
| 1.7 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 281.1 |
| 253.8 |
| 247.5 |
| 258.3 |
| 240.7 |
| 218.7 |
| 211.5 |
| 204.4 |
| 277.2 |
| 251.2 |
| 252.9 |
| 234.8 |
| 239.8 |
| 231.0 |
| 230.7 |
| 227.2 |
| 227.9 |
| 49.2 |
| 216.4 |
| 202.8 |
| 202.9 |
| 186.3 |
| 184.3 |
| 174.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.3 |
| 0.5 |
| 0.7 |
| 0.4 |
| 0.4 |
| 0.5 |
| 2.4 |
| 2.6 |
| 3.1 |
| 3.9 |
| 4.7 |
| 4.2 |
| 3.9 |
| 3.4 |
| 2.6 |
| 1.9 |
| 1.4 |
| 0.9 |
| 0.7 |
| 0.7 |
| 0.3 |
| 0.4 |
| 20.2 |
| 22.0 |
| (0.5) |
| (7.9) |
| 14.9 |
| 9.7 |
| (34.9) |
| (24.9) |
| 20.3 |
| 12.6 |
| 16.1 |
| 0.8 |
| 16.9 |
| 14.3 |
| 11.0 |
| (2.2) |
| 172.2 |
| 8.3 |
| 8.0 |
| (4.0) |
| 12.2 |
| 2.3 |
| (0.8) |
| 23.2 |
| 18.1 |
| 4.2 |
| (5.8) |
| 21.1 |
| (1.0) |
| (24.0) |
| (15.5) |
| 17.2 |
| 10.1 |
| 12.3 |
| 1.4 |
| 31.9 |
| 15.0 |
| 10.7 |
| (2.3) |
| 141.1 |
| 8.0 |
| 7.9 |
| (4.0) |
| 11.2 |
| 2.1 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.2 |
| 18.1 |
| 4.2 |
| (5.8) |
| 21.1 |
| (1.0) |
| (24.0) |
| (15.5) |
| 17.2 |
| 10.1 |
| 12.3 |
| 1.4 |
| 31.9 |
| 15.0 |
| 10.7 |
| (2.3) |
| 141.1 |
| 8.0 |
| 7.9 |
| (4.0) |
| 11.2 |
| 2.1 |
| 0.4 |
| (0.9) |
| 23.2 |
| 18.1 |
| 4.2 |
| (5.8) |
| 21.1 |
| (1.0) |
| (24.0) |
| (15.5) |
| 17.2 |
| 10.1 |
| 12.3 |
| 1.4 |
| 31.9 |
| 15.0 |
| 10.7 |
| (2.3) |
| 141.1 |
| 8.0 |
| 7.9 |
| (4.0) |
| 11.2 |
| 2.1 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| (0.9) |
| 23.2 |
| 18.1 |
| 4.2 |
| (5.8) |
| 21.1 |
| (1.0) |
| (24.0) |
| (15.5) |
| 17.2 |
| 10.1 |
| 12.3 |
| 1.4 |
| 31.9 |
| 15.0 |
| 10.7 |
| (2.3) |
| 141.5 |
| 7.9 |
| 7.6 |
| (4.0) |
| 8.3 |
| 2.1 |
| 0.4 |
| 0.23 |
| 0.05 |
| (0.08) |
| - |
| (0.01) |
| (0.33) |
| (0.22) |
| - |
| 0.14 |
| 0.16 |
| 0.02 |
| - |
| 0.17 |
| 0.12 |
| (0.03) |
| - |
| 0.09 |
| 0.09 |
| (0.05) |
| - |
| 0.02 |
| 0.01 |
| 73.9 |
| 74.8 |
| 75.2 |
| - |
| 73.5 |
| 72.4 |
| 71.5 |
| - |
| 70.8 |
| 75.6 |
| 81.8 |
| - |
| 84.0 |
| 83.8 |
| 83.8 |
| - |
| 82.3 |
| 81.0 |
| 79.8 |
| - |
| 77.5 |
| 76.5 |
| 77.4 |
| 79.0 |
| 75.2 |
| - |
| 73.5 |
| 72.4 |
| 71.5 |
| - |
| 73.7 |
| 78.5 |
| 85.1 |
| - |
| 88.7 |
| 88.7 |
| 83.8 |
| - |
| 87.4 |
| 84.9 |
| 79.8 |
| - |
| 82.9 |
| 79.3 |
| (1.1) |
| (8.6) |
| 14.5 |
| 9.3 |
| (35.3) |
| (27.3) |
| 17.6 |
| 9.6 |
| 12.2 |
| (3.9) |
| 12.7 |
| 10.4 |
| 7.6 |
| (4.8) |
| 170.3 |
| 6.9 |
| 7.2 |
| (4.7) |
| 11.5 |
| 2.0 |
| (1.2) |