|
Singapore
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
7372
(Primary Standard Industrial
Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer
Identification Number) |
|
|
John B. Meade
Roshni Banker Cariello Davis Polk & Wardwell LLP 450 Lexington Avenue New York, NY 10017 (212) 450-4000 |
| |
Joshua Wechsler
Meredith Mackey Fried, Frank, Harris, Shriver & Jacobson LLP One New York Plaza New York, NY 10004 (212) 859-8000 |
|
| | |||||||||||
Title of Each Class of Securities to be Registered
|
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount Of
Registration Fee(3)(4) |
| |||
Ordinary shares, no par value per share
|
| | |
$100,000,000
|
| | | | $ | 10,910 | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | ii | | | |
| | | | iii | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 9 | | | |
| | | | 11 | | | |
| | | | 16 | | | |
| | | | 51 | | | |
| | | | 53 | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 56 | | | |
| | | | 57 | | | |
| | | | 59 | | | |
| | | | 60 | | | |
| | | | 64 | | | |
| | | | 95 | | | |
| | | | 96 | | | |
| | | | 115 | | | |
| | | | 120 | | | |
| | | | 125 | | | |
| | | | 127 | | | |
| | | | 129 | | | |
| | | | 149 | | | |
| | | | 151 | | | |
| | | | 159 | | | |
| | | | 167 | | | |
| | | | 167 | | | |
| | | | 167 | | | |
| | | | 168 | | | |
| | | | 169 | | | |
| | | | 170 | | | |
| | | | F-1 | | |
| | |
For the nine months ended November 30,
|
| |
For the year ended February 29 or 28,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| ||||||||||||||||||
Consolidated Statement of Profit and Loss:
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Revenue
|
| | | $ | 108.5 | | | | | | 1,674.8 | | | | | | 1,431.3 | | | | | $ | 125.8 | | | | | | 1,941.9 | | | | | | 1,692.7 | | |
Cost of sales
|
| | | | (30.1) | | | | | | (464.2) | | | | | | (423.3) | | | | | | (37.2) | | | | | | (574.8) | | | | | | (484.7) | | |
Gross profit
|
| | | | 78.4 | | | | | | 1,210.6 | | | | | | 1,008.0 | | | | | | 88.6 | | | | | | 1,367.1 | | | | | | 1,208.0 | | |
Other income
|
| | | | 0.1 | | | | | | 1.4 | | | | | | 2.3 | | | | | | 0.1 | | | | | | 1.9 | | | | | | 6.3 | | |
Expected credit losses on financial assets
|
| | | | (3.6) | | | | | | (56.2) | | | | | | (40.2) | | | | | | (3.6) | | | | | | (54.9) | | | | | | (45.2) | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Sales and marketing
|
| | | | (10.6) | | | | | | (164.2) | | | | | | (133.8) | | | | | | (11.5) | | | | | | (177.9) | | | | | | (177.4) | | |
General and administration
|
| | | | (24.1) | | | | | | (371.4) | | | | | | (334.5) | | | | | | (29.8) | | | | | | (460.4) | | | | | | (443.6) | | |
Research and development
|
| | | | (3.5) | | | | | | (54.2) | | | | | | (33.5) | | | | | | (2.9) | | | | | | (44.9) | | | | | | (48.2) | | |
Total operating expenses
|
| | | | (38.2) | | | | | | (589.8) | | | | | | (501.8) | | | | | | (44.2) | | | | | | (683.2) | | | | | | (669.2) | | |
Operating profit
|
| | | | 36.7 | | | | | | 566.0 | | | | | | 468.3 | | | | | | 40.9 | | | | | | 630.9 | | | | | | 499.9 | | |
Finance income
|
| | | | 0.2 | | | | | | 3.8 | | | | | | 1.6 | | | | | | 0.2 | | | | | | 2.6 | | | | | | 2.7 | | |
Finance costs
|
| | | | (0.3) | | | | | | (4.8) | | | | | | (14.2) | | | | | | (1.1) | | | | | | (16.8) | | | | | | (31.4) | | |
Profit before taxation
|
| | | | 36.6 | | | | | | 565.0 | | | | | | 455.7 | | | | | | 40.0 | | | | | | 616.7 | | | | | | 471.2 | | |
Taxation
|
| | | | (11.0) | | | | | | (170.1) | | | | | | (126.3) | | | | | | (11.2) | | | | | | (173.2) | | | | | | (110.2) | | |
Profit for the period
|
| | | $ | 25.6 | | | | | | 394.9 | | | | | | 329.4 | | | | | $ | 28.8 | | | | | | 443.5 | | | | | | 361.0 | | |
Profit attributable to: | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Owners of the parent
|
| | | $ | 16.8 | | | | | | 258.9 | | | | | | 214.0 | | | | | $ | 18.8 | | | | | | 289.9 | | | | | | 236.9 | | |
Non-controlling interest
|
| | | | 8.8 | | | | | | 136.0 | | | | | | 115.4 | | | | | | 10.0 | | | | | | 153.6 | | | | | | 124.1 | | |
Earnings Per Share Data of Karooooo Ltd.
|
| | | | | | | ||||||||||||||||||||||||||||||
Earnings per share (U.S. dollars/Rand)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.82 | | | | | | 12.7 | | | | | | 10.5 | | | | | $ | 0.93 | | | | | | 14.3 | | | | | | 9.2 | | |
Diluted
|
| | | | 0.82 | | | | | | 12.7 | | | | | | 10.5 | | | | | | 0.93 | | | | | | 14.3 | | | | | | 9.2 | | |
Weighted average number of shares outstanding (thousands)
|
| | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | | | | | 20,333 | | |
Pro Forma Data of Karooooo Ltd.(2): | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Pro forma earnings per share | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Basic
|
| | | $ | | | | | | | | | | | | | | | | | | $ | | | | | | ||||||||||
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Pro forma weighted average number
of shares outstanding (thousands) |
| | | | | | | | | | | | | | | | | | | | | |
| | |
As at November 30,
|
| |
As at February 29 or 28,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| |
U.S.$millions(1)
|
| |
R millions
|
| |
R millions
|
| ||||||||||||||||||
Consolidated Statement of Financial Position Data:
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Non-current assets
|
| | | $ | 89.3 | | | | | | 1377.8 | | | | | | 1184.7 | | | | | $ | 82.8 | | | | | | 1,277.8 | | | | | | 1,048.3 | | |
Current assets
|
| | | | 40.4 | | | | | | 624.2 | | | | | | 550.3 | | | | | | 36.8 | | | | | | 567.5 | | | | | | 480.8 | | |
Total assets
|
| | | | 129.7 | | | | | | 2,002.0 | | | | | | 1735.0 | | | | | | 119.6 | | | | | | 1,845.3 | | | | | | 1,529.1 | | |
Non-current liabilities
|
| | | | 17.0 | | | | | | 262.7 | | | | | | 215.1 | | | | | | 13.8 | | | | | | 213.2 | | | | | | 321.2 | | |
Current liabilities
|
| | | | 35.3 | | | | | | 544.6 | | | | | | 375.1 | | | | | | 26.4 | | | | | | 407.0 | | | | | | 370.3 | | |
Total liabilities
|
| | | | 52.3 | | | | | | 807.3 | | | | | | 590.2 | | | | | | 40.2 | | | | | | 620.2 | | | | | | 691.5 | | |
Total equity
|
| | | $ | 77.4 | | | | | | 1,194.7 | | | | | | 1,144.8 | | | | | $ | 79.4 | | | | | | 1,225.1 | | | | | | 837.6 | | |
| | |
For the Nine Months Ended November 30,
|
| |
For the Year Ended February 28/29,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
(in U.S.$ millions,
except Subscribers and Free Cash Flow Margin)(1) |
| |
(in R millions,
except Subscribers and Free Cash Flow Margin) |
| |
(in U.S.$ millions,
except Subscribers and Free Cash Flow Margin)(1) |
| |
(in R millions,
except Subscribers and Free Cash Flow Margin) |
| ||||||||||||||||||||||||
Key Business and Financial Metrics: | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Subscribers (as of end of period)(2)
|
| | | | 1,246.1 | | | | | | 1,246.1 | | | | | | 1,088.7 | | | | | | 1,126.5 | | | | | | 1,126.5 | | | | | | 960.8 | | |
Subscription Revenue(3)
|
| | | | 105.9 | | | | | | 1,635.0 | | | | | | 1,385.1 | | | | | | 122.3 | | | | | | 1,887.7 | | | | | | 1,520.5 | | |
Annualized Recurring Revenue (as of end of period)(4)
|
| | | | 153.7 | | | | | | 2,372.7 | | | | | | 2,020.4 | | | | | | 131.0 | | | | | | 2,021.9 | | | | | | 1,674.5 | | |
Profit for the period
|
| | | | 25.6 | | | | | | 394.9 | | | | | | 329.4 | | | | | | 28.8 | | | | | | 443.5 | | | | | | 361.0 | | |
Adjusted EBITDA(5)
|
| | | | 55.4 | | | | | | 855.3 | | | | | | 699.0 | | | | | | 60.7 | | | | | | 937.5 | | | | | | 738.4 | | |
Net Cash generated from Operating Activities
|
| | | | 46.3 | | | | | | 714.2 | | | | | | 664.5 | | | | | | 58.4 | | | | | | 901.2 | | | | | | 472.3 | | |
Free Cash Flow(6)
|
| | | | 26.6 | | | | | | 410.5 | | | | | | 360.6 | | | | | | 33.2 | | | | | | 512.5 | | | | | | 50.2 | | |
Net Cash Generated from Operating Activities as a percentage of revenue
|
| | | | 42.6% | | | | | | 42.6% | | | | | | 46.4% | | | | | | 46.4% | | | | | | 46.4% | | | | | | 27.9% | | |
| | |
For the Nine Months Ended November 30,
|
| |
For the Year Ended February 28/29,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
(in U.S.$ millions,
except Subscribers and Free Cash Flow Margin)(1) |
| |
(in R millions,
except Subscribers and Free Cash Flow Margin) |
| |
(in U.S.$ millions,
except Subscribers and Free Cash Flow Margin)(1) |
| |
(in R millions,
except Subscribers and Free Cash Flow Margin) |
| ||||||||||||||||||||||||
Free Cash Flow Margin(6)
|
| | | | 24.5% | | | | | | 24.5% | | | | | | 25.2% | | | | | | 26.4% | | | | | | 26.4% | | | | | | 3.0% | | |
| | |
For the Nine Months Ended
November 30, |
| |
For the Year Ended February 28/29,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in R thousands)
|
| |
(in R thousands)
|
| ||||||||||||||||||
Profit for the Year
|
| | | | 394,864 | | | | | | 329,419 | | | | | | 443,526 | | | | | | 361,048 | | |
Less: Finance Income
|
| | | | (3,852) | | | | | | (1,606) | | | | | | (2,592) | | | | | | (2,749) | | |
Add: Finance Costs
|
| | | | 4,833 | | | | | | 14,238 | | | | | | 16,831 | | | | | | 31,438 | | |
Add: Taxation
|
| | | | 170,130 | | | | | | 126,329 | | | | | | 173,157 | | | | | | 110,182 | | |
Add: Depreciation and Amortization
|
| | | | 289,065 | | | | | | 219,990 | | | | | | 295,762 | | | | | | 238,515 | | |
EBITDA | | | | | 855,040 | | | | | | 688,370 | | | | | | 926,684 | | | | | | 738,434 | | |
Add: Corporate(A)
|
| | | | 301 | | | | | | 10,604 | | | | | | 10,801 | | | | | | — | | |
Adjusted EBITDA
|
| | | | 855,341 | | | | | | 698,974 | | | | | | 937,485 | | | | | | 738,434 | | |
| | |
For the Nine Months Ended
November 30, |
| |
For the Year Ended February 28/29,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in R thousands, except free
cash flow margin) |
| |
(in R
thousands) |
| |
(except free
cash flow margin) |
| |||||||||||||||
Net Cash Generated from Operating Activities
|
| | | | 714,234 | | | | | | 664,465 | | | | | | 901,224 | | | | | | 472,258 | | |
Less: Purchase of Property, Plant and Equipment
|
| | | | (303,719) | | | | | | (303,888) | | | | | | (388,723) | | | | | | (422,061) | | |
Free Cash Flow
|
| | | | 410,515 | | | | | | 360,577 | | | | | | 512,501 | | | | | | 50,197 | | |
Net Cash Generated from Operating Activities as a percentage of revenue
|
| | | | 42.6% | | | | | | 46.4% | | | | | | 46.4% | | | | | | 27.9% | | |
Less: Purchase of Property, Plant and Equipment as a percentage of revenue
|
| | | | 18.1% | | | | | | 21.2% | | | | | | 20.0% | | | | | | 24.9% | | |
Free Cash Flow Margin
|
| | | | 24.5% | | | | | | 25.2% | | | | | | 26.4% | | | | | | 3.0% | | |
Year
|
| |
Period-end
|
| |
Average(1)
|
| |
Low
|
| |
High
|
| ||||||||||||
2016
|
| | | | 13.700 | | | | | | 14.682 | | | | | | 13.273 | | | | | | 16.885 | | |
2017
|
| | | | 12.375 | | | | | | 13.294 | | | | | | 12.300 | | | | | | 14.493 | | |
2018
|
| | | | 14.378 | | | | | | 13.226 | | | | | | 11.550 | | | | | | 15.473 | | |
2019
|
| | | | 13.973 | | | | | | 14.448 | | | | | | 13.285 | | | | | | 15.415 | | |
2020
|
| | | | 14.6500 | | | | | | 16.5568 | | | | | | 14.1220 | | | | | | 19.0400 | | |
Month
|
| |
Period-end
|
| |
Average(2)
|
| |
Low
|
| |
High
|
| ||||||||||||
October 2020
|
| | | | 16.250 | | | | | | 16.433 | | | | | | 16.100 | | | | | | 16.708 | | |
November 2020
|
| | | | 15.433 | | | | | | 15.550 | | | | | | 15.218 | | | | | | 16.225 | | |
December 2020
|
| | | | 14.6500 | | | | | | 14.8818 | | | | | | 14.5300 | | | | | | 15.3250 | | |
January 2021 | | | | | 15.1375 | | | | | | 15.1379 | | | | | | 14.7400 | | | | | | 15.4863 | | |
February 2021
|
| | | | 14.6250 | | | | | | 14.7791 | | | | | | 14.5200 | | | | | | 15.1575 | | |
March 2021 (through March 5, 2021)
|
| | | | 15.40000 | | | | | | 15.0780 | | | | | | 14.9475 | | | | | | 15.4000 | | |
| | |
As at November 30, 2020
|
| |||||||||||||||||||||
| | |
Actual
|
| |
Actual
|
| |
As Adjusted(1)
|
| |
As Adjusted(1)
|
| ||||||||||||
| | |
U.S.$ millions(2)
|
| |
R millions
|
| |
U.S.$ millions(2)
|
| |
R millions
|
| ||||||||||||
Cash and cash equivalents(3)
|
| | | $ | 4.3 | | | | | | 66.7 | | | | | $ | | | | | | | | ||
| | | | | | | | | | | | | | | | ||||||||||
Liabilities(3):
|
| | | | | ||||||||||||||||||||
Non-current liabilities
|
| | | $ | 17.0 | | | | | | 262.7 | | | | | $ | | | | | | | | ||
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Ordinary shares, no par value, 20,332,894 shares issued and outstanding actual, and issued and outstanding as adjusted(4)
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Investment by owner
|
| | | | 2.0 | | | | | | 30.4 | | | | | | | | | | | | | | |
Foreign currency translation reserve
|
| | | | 0.7 | | | | | | 11.1 | | | | | | | | | | | | | | |
Retained earnings
|
| | | | 52.9 | | | | | | 816.7 | | | | | | | | | | | | | | |
Non-controlling interest(5)
|
| | |
|
21.8
|
| | | |
|
336.5
|
| | | | | | | | | | | | | |
Total shareholders’ equity
|
| | | | 77.4 | | | | | | 1,194.7 | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | 94.4 | | | | | | 1,457.4 | | | | | $ | | | | | | | | | |
|
Assumed initial public offering price per share
|
| | | $ | | | |
|
Historical net tangible book value per share at November 30, 2020
|
| | | $ | | | |
|
Increase in net tangible book value per share attributable to new investors
|
| | | | | | |
|
Pro forma net tangible book value per share after the offering
|
| | | | | | |
|
Dilution per ordinary share to new investors
|
| | | $ | | | |
| | |
Ordinary Shares
Purchased |
| |
Total
Consideration |
| |
Average
Price Per Share |
| ||||||||||||||||||
(in thousands, except percentages and per share amounts)
|
| |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||
Pre-IPO owners
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
Investors in this offering
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
Total | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | |
| | |
For the nine months ended November 30,
|
| |
For the year ended February 29 or 28,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| ||||||||||||||||||
Consolidated Statement of Profit
and Loss: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | $ | 108.5 | | | | | | 1,674.8 | | | | | | 1,431.3 | | | | | $ | 125.8 | | | | | | 1,941.9 | | | | | | 1,692.7 | | |
Cost of sales
|
| | | | (30.1) | | | | | | (464.2) | | | | | | (423.3) | | | | | | (37.2) | | | | | | (574.8) | | | | | | (484.7) | | |
Gross profit
|
| | | | 78.4 | | | | | | 1,210.6 | | | | | | 1,008.0 | | | | | | 88.6 | | | | | | 1,367.1 | | | | | | 1,208.0 | | |
Other income
|
| | | | 0.1 | | | | | | 1.4 | | | | | | 2.3 | | | | | | 0.1 | | | | | | 1.9 | | | | | | 6.3 | | |
Expected credit losses on financial assets
|
| | | | (3.6) | | | | | | (56.2) | | | | | | (40.2) | | | | | | (3.6) | | | | | | (54.9) | | | | | | (45.2) | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | (10.6) | | | | | | (164.2) | | | | | | (133.8) | | | | | | (11.5) | | | | | | (177.9) | | | | | | (177.4) | | |
General and administration
|
| | | | (24.1) | | | | | | (371.4) | | | | | | (334.5) | | | | | | (29.8) | | | | | | (460.4) | | | | | | (443.6) | | |
Research and development
|
| | | | (3.5) | | | | | | (54.2) | | | | | | (33.5) | | | | | | (2.9) | | | | | | (44.9) | | | | | | (48.2) | | |
Total operating expenses
|
| | | | (38.2) | | | | | | (589.8) | | | | | | (501.8) | | | | | | (44.2) | | | | | | (683.2) | | | | | | (669.2) | | |
Operating profit
|
| | | | 36.7 | | | | | | 566.0 | | | | | | 468.3 | | | | | | 40.9 | | | | | | 630.9 | | | | | | 499.9 | | |
Finance income
|
| | | | 0.2 | | | | | | 3.8 | | | | | | 1.6 | | | | | | 0.2 | | | | | | 2.6 | | | | | | 2.7 | | |
Finance costs
|
| | | | (0.3) | | | | | | (4.8) | | | | | | (14.2) | | | | | | (1.1) | | | | | | (16.8) | | | | | | (31.4) | | |
Profit before taxation
|
| | | | 36.6 | | | | | | 565.0 | | | | | | 455.7 | | | | | | 40.0 | | | | | | 616.7 | | | | | | 471.2 | | |
Taxation
|
| | | | (11.0) | | | | | | (170.1) | | | | | | (126.3) | | | | | | (11.2) | | | | | | (173.2) | | | | | | (110.2) | | |
Profit for the period
|
| | | $ | 25.6 | | | | | | 394.9 | | | | | | 329.4 | | | | | $ | 28.8 | | | | | | 443.5 | | | | | | 361.0 | | |
| | |
For the nine months ended November 30,
|
| |
For the year ended February 29 or 28,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||
| | |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| |
U.S.$ millions(1)
|
| |
R millions
|
| |
R millions
|
| ||||||||||||||||||
Profit attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Owners of the parent
|
| | | $ | 16.8 | | | | | | 258.9 | | | | | | 214.0 | | | | | $ | 18.8 | | | | | | 289.9 | | | | | | 236.9 | | |
Non-controlling interest
|
| | | | 8.8 | | | | | | 136.0 | | | | | | 115.4 | | | | | | 10.0 | | | | | | 153.6 | | | | | | 124.1 | | |
Earnings Per Share Data of Karooooo Ltd.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Earnings per share (U.S. dollars/Rand)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 0.82 | | | | | | 12.7 | | | | | | 10.5 | | | | | | 0.93 | | | | | | 14.3 | | | | | | 9.2 | | |
Diluted
|
| | | | 0.82 | | | | | | 12.7 | | | | | | 10.5 | | | | | | 0.93 | | | | | |