Interim report 3,

Similar documents
Full year Disclaimer. Richard Laube, CEO Oliver Walker, CFO

2010 Full-year results

For personal use only

COCHLEAR FINANCIAL RESULTS FOR YEAR ENDED JUNE 2017

Financial Information

Stäfa, November 13, 2017 Lukas Braunschweiler, CEO Arnd Kaldowski, COO Hartwig Grevener, CFO. Half-Year 2017/18 Results

Straumann reports full-year revenues of CHF 686m

HUGO BOSS First Nine Months Results 2011

2007 Full-year results presentation. Analysts & Media Conference Basel, 7 February 2008

HUGO BOSS Nine Months Results 2014

Full-Year 2017/18 Results Stäfa, May 22, 2018 Arnd Kaldowski, CEO Hartwig Grevener, CFO Thomas Bernhardsgrütter, IR

Market slowdown we accelerate our transformation April 27, 2017 Heikki Takala, President and CEO

ASSA ABLOY is the global leader in door opening solutions, dedicated to satisfying end-user needs for security, safety and convenience.

2016 A year of record sales and profit, and a year of external challenges

For personal use only

Full-Year 2016/17 Results Stäfa, May 16, 2017 Lukas Braunschweiler CEO, Hartwig Grevener CFO, Thomas Bernhardsgrütter IR

Q Results. Strong start in May 3, 2016

COCHLEAR FINANCIAL RESULTS FOR THE SIX MONTHS ENDED DECEMBER 2018

Nilfisk Financial Results 2017 Webcast presentation - February 28

ASSA ABLOY is the global leader in door opening solutions, dedicated to satisfying end-user needs for security, safety and convenience.

COVER TITLE. Piaggio Group First Quarter of 2018 Financial Results. Conference Call May 8 th 2018

26 FEBRUARY 2019 FULL YEAR RESULTS FOR THE YEAR ENDED 31 DECEMBER 2018 SIGNIFICANT PROGRESS ON STRATEGIC PRIORITIES AND IMPROVED PROFIT MARGIN

Forward-Looking Statements. Consolidated Financial Results for the 3rd Quarter of Fiscal Year François-Xavier Roger Chief Financial Officer

First Quarter Interim Management Statement. 11 April 2011

FY17 Result Presentation 17 August 2017

ABB Q results Joe Hogan, CEO Michel Demaré, CFO

Financial Year March 15, Leveraging the Group s Position

Fourth quarter and full-year report 2017 Stockholm, January 31, 2018

Continued investment in sustained growth First-half 2018 results conference

2007 Revenue and Results. 2007: strong increase in results Strengthened growth momentum. February 15 th, 2008

KION Q3 UPDATE CALL Gordon Riske, CEO Thomas Toepfer, CFO Wiesbaden, 14 November 2013

2011 Preliminary Results Conference Call. 9 February, SORIN GROUP Presentation 1

First Quarter 2015 Earnings Conference Call

Q1 report. Richard Hausmann. Gustaf Salford. August 23, President and CEO CFO

For personal use only

Deutsche Bank 8 th Annual Global Consumer Conference. Paris, 15 June 2011

Revenue and earnings growth continued JANUARY-SEPTEMBER 2018

SECOND QUARTER AND FIRST HALF 2014 TRADING UPDATE. Growth in all regions in constant currencies

Revenue growth continued operative EBITDA improved from the prior year

KONE s Interim Report for January September 2014

KONE Q OCTOBER 26, 2017 HENRIK EHRNROOTH, PRESIDENT & CEO ILKKA HARA, CFO

July 26, 2017 LafargeHolcim Ltd 2015

COVER TITLE. Piaggio Group First Nine Months of 2017 Financial Results. Conference Call October 27 th 2017

HUGO BOSS First Half Year Results 2014

Electrocomponents 2017 half-year financial results. 18 November 2016

2016 Amadeus IT Group SA Results. February 26, 2016

ASSA ABLOY is the global leader in door opening solutions, dedicated to satisfying end-user needs for security, safety and convenience.

Investor Presentation Q Results. 11 November 2010

LOOKING statements. Forward

Financial Information

Analyst Conference Drägerwerk AG & Co. KGaA. Frankfurt, March 8 th 2018

Financial results & business update. Quarter and year ended 31 December February 2016

2018 Half Year Results

April 27, 2011 ABB Q results Joe Hogan, CEO Michel Demaré, CFO. ABB Group April 27, 2011 Chart 1

Tieto Q4/2012. Kimmo Alkio President and CEO Lasse Heinonen CFO Pellervo Hämäläinen VP, Communications & IR. 6 February 2013

Bruker Corporation (NASDAQ: BRKR)

3 rd Quarter Revenue. October 20, 2011

NKT I IR presentation I Interim Report Q November 2014 I 1 NKT. Interim Report Q Webcast, 13 November 2014 at 10:00 CET

Nilfisk Q2 Interim Report 2018 Webcast presentation August 14

Investor & Analyst Presentation Ful YearResults 30 June2016 For personal use only 25th August 2016 Rebekah O Flaherty - CEO I Jonathan Kenny - CFO

Q Interim Report. October 25, 2018 Panu Routila, President & CEO Teo Ottola, CFO

Zumtobel Group AG FY 2014/15 results

Investor Relations News May 8, Strong earnings growth in first quarter. Henkel reconfirms 2013 guidance

Third Quarter Results 2017

Second Quarter & First Half Year Results 2015 Neil McArthur, Chief Executive Officer Renier Vree, Chief Financial Officer July 29, 2015

SECOND QUARTER REPORT 2009

HALF-YEAR RESULTS 2014 AND STRATEGY 2018 SIKA PRESENTATION JULY 2014

THIRD QUARTER REPORT Period Ended September 30, Management s Discussion and Analysis and Unaudited Consolidated Financial Statements

CONTENT FINANCIAL HIGHLIGHTS BUSINESS OVERVIEW Highlights

AEGIS GROUP PLC 2008 ANNUAL RESULTS. 19 March 2009

FY 2017 FINANCIAL RESULTS. Milan February 27 th, 2018

1st Quarter Revenue. April 22, 2010

SCANIA INTERIM REPORT JANUARY SEPTEMBER 2004

ACTELION LTD FIRST QUARTER 2015 FINANCIAL REPORT.

2009/10 1 st Quarter Net Sales

Q4&FY 2018 Investor Presentation

Conference call. 11 November Nine months results ended 30 September

Scania Interim Report January September 2016

Nilfisk Q3 Interim Report 2018 Webcast presentation November 14, 2018

OUTLOOK 2014/2015. BMO Asset Management Inc.

Annual General Meeting of Shareholders

Half Year Report 2014

Full Year 2009 Results. Givaudan reinforces its leadership position

Strong performance in a challenging environment

AMPLIFON: THE PATH OF STRONG GROWTH AND IMPROVING

First ever quarter with over 200m Gross Profit

Analyst presentation annual results 2014/15

Steady top line growth in a mixed market

TELECONFERENCE FY 2014 FINANCIAL RESULTS

Lucas Bols reports strong revenue and net profit growth

KONE Q APRIL 25, 2018 HENRIK EHRNROOTH, PRESIDENT & CEO ILKKA HARA, CFO

ANNUAL MEDIA CONFERENCE 2010

Investor Meeting Presentation

Joe Hogan, CEO Michel Demaré, CFO

NINE MONTHS YTD FISCAL 2016 REVENUES. July 8, 2016

TELECONFERENCE Q2 2018

2nd quarter 2017 results

Dynamic organic growth EBITDA margin supported by selling price increases in a context of significant purchasing cost inflation

Bruker Corporation (NASDAQ: BRKR)

1H/FY2016 Earnings Presentation. August 15, 2016 DENTSU INC.

Transcription:

Richard Laube, CEO Oliver Walker, CFO Zurich 8 November 2012 Disclaimer This presentation contains forward-looking statements based on beliefs of Nobel Biocare's management. When used in this presentation, words such as "anticipate", "believe", "estimate", "expect", "intend", "plan" and "project" are intended to identify forward-looking statements. They may involve risks and uncertainties, including technological advances in the medical field, product demand and market acceptance, the effect of economic conditions, the impact of competitive products and pricing, foreign currency exchange rates and other risks. These forward-looking statements reflect the views of Nobel Biocare as of the date made with respect to future events and are subject to risks and uncertainties. All of these forward-looking statements are based on estimates and assumptions made by management of the company and are believed to be reasonable, though are inherently uncertain and difficult to predict. Actual results or experience could differ materially from the forward-looking statements. Nobel Biocare disclaims any intention or obligation to update these forward-looking statements. 2 1

9M 2012 in brief Continued slowdown of momentum drives modest decline in implant-based tooth restoration market Continued growth in North America despite slowing momentum Weak but stable development across most European markets Japan impacted by adverse media; continued strong growth in China and Australia improving Nobel Biocare continuously transitioning to a more customer-driven and efficient organization focusing on implant-based restorations Revenue development excluding Japan broadly in line with peers Continuous momentum improvement in implant systems (excluding Japan) Becoming systematically more efficient and leaner / reducing resources in administration and shifting to R&D 3 Oliver Walker Chief Financial Officer 4 2

Financial summary Solid performance in a challenging environment Key points Revenue performance excluding Japan broadly in line with peers Momentum in Japan significantly dropping in Q3 Increasing momentum in Implant Systems excluding Japan Accelerated decline in Individualized revenue Continuing strong emerging markets sales growth Improvement in profit and profit margin due to positive FX effect and strict cost management Solid cash flow generation Notes Q3: -5.1%, YTD: -2.4% (CER) Q1: 2.1%, Q2: -9.9%, Q3: -29.6% (CER) Q1: 0.9%, Q2: 1.3%, Q3: 2.9% (CER) Q3: -15.3%, YTD: -8.0% (CER) Brazil, Russia, India, China and Taiwan EBIT up by 10.8% to EUR 54.4m (EUR 49.1m in 2011), and, EBIT margin up to 12.7% from 11.8% in 2011 Net cash from operating activities increased to EUR 66.4m (EUR 50.9m in 2011) 5 Financial summary Key figures in EUR million 9M 2012 9M 2011 in EUR at CER Revenue 427.5 414.6 31% 3.1% -2.4% 24% Gross profit - Gross margin Operating profit (EBIT) - EBIT margin Net profit - Profit margin 322.7 75.5% 54.4 12.7% 34.7 8.1% 315.3 76.1% 49.1 11.8% 26.5 6.4% 2.4% -3.4% 10.8% -4.8% 30.9% Basic earnings per share 0.28 0.22 30.6% Net cash from operating activities 66.4 50.9 27.6% Net cash/(debt) 10.5-83.3 Return on average equity 16.7% 10.8% 6 3

Revenue development Currency tailwind lifts revenue above prior year in EUR million +3.1% 427.5 in EUR -2.4% +4.9 414.6 excl. Japan 23.0-7.0 (4.2) excl. Japan (5.9) 404.5 9M 2011 Implant systems Individualized 9M 2012 FX effect 9M 2012 7 Product revenue development Japan offsets improving momentum in Implant Systems in EUR million Q3 2012 CER 9M 2012 CER Implant Systems 109.6-2.9% 355.9-1.2% Individualized 21.4-15.3% 71.6-8.0% 9M 2012: -8.0% (H1 2012: -5.0%) Total 131.0-5.1% 427.5-2.4% 71.6 17% NobelReplace and NobelActive drive improvement in Implant Systems in Q3 (excluding Japan) Tooth-based restoration components continue to drag Individualized products performance down Implant Systems growth excluding Japan 355.9 83% 9M 2012: -1.2% (H1 2012: -0.4%) Q1 2012 Q2 2012 Q3 2012 0.9% 1.3% 2.9% Implant systems Individualized 8 4

Regional revenue performance Performing broadly in line with peers excluding Japan in EUR million +3.1% 427 5 427.5 in EUR -2.4% 23.0 414.6 +2.4 excl. Japan (6.8) 2.2 (5 5) (5.5) 404.5 9M 2011 EMEA Americas APAC 9M 2012 FX effect 9M 2012 9 Regional revenue performance Momentum significantly varying between countries in EUR million Americas 0 Revenue Q3 2012 54.2 +0.3% 9M 2012 167.5 +1.5% Slowing market momentum in Q3 Stable Implant Systems growth in US, maintaining leading market share Accelerated decline of Individualized sales Improving momentum in Canada Direct markets in Latin America up double-digit APAC EMEA Revenue Q3 2012 46.8-3.7% 9M 2012 168.0-3.9% Continued market-driven declines in Sweden Sweden, Spain and Italy Soft performance in Germany and the Netherlands Continued growth in UK, Russia and France Implant Systems momentum improving Revenue Q3 2012 30.0-15.5% 9M 2012 92.0-6.1% Japan significantly affected by media coverage APAC excl excl. Japan up 15.8% in Q3 Continued strong growth in China and India Australian market recovering 10 5

Gross margin development in % of revenue Gross profit 9M 2012 0.3 76.1 EUR at million in EUR CER (1.0) 322.7 2.4% -3.4% 75.5 (0.1) 75.3 0.2 9M 2011 Business mix Implant Individualized 9M 2012 FX effect 9M 2012 Systems Implant systems margin slightly improved in Q3 versus H1, despite strong decline in Japan, YTD margin down due to unfavorable product mix and value-added services Individualized: stable margin as lower production cost offset impact from accelerated decline in tooth based restorative components Positive impact from business mix (Implant Systems Individualized) and currency 11 Continuing shift of resources to growth drivers in EUR million 9M 2012 9M 2011 in EUR Notes Revenue 427.5 414.6 +3.1% -2.4% Strong FX impact Research & development in % of revenue 24.7 5.8% 21.0 5.1% +17.6% +13.0% Continuous investments 6% headcount increase Selling & marketing in % of revenue 190.0 44.4% 186.2 44.9% +2.1% -2.4% Sales force expansion in growing countries and strict cost management in declining markets Administrative expenses in % of revenue 53.7 12.6% 59.1 14.3% -9.0% -11.3% Strict cost management Investments in IT Total operating expenses 268.4 62.8% 266.2 64.2% +0.8% -3.2% 12 6

Operating efficiency and effectiveness Historic development of operating expenses Total revenue & operating expenses (in EUR million) Operating expenses and EBIT as % of revenue 700 600 500 400 300 666 343 619 361 581 339 577 363-15% 569 360 +5% Re evenue OPEX 70 60 58.3% 58.4% 50 51.4% 40 30 32.5% 63.0% 63.3% 62.8% OPEX 200 100 217 133 129 85 72-67% EBIT 20 10 21.5% 22.1% 14.7% 12.7% 12.7% EBIT 0 2007 2008 2009 2010 2011 0 2007 2008 2009 2010 2011 2012 (9 months) 13 Operating efficiency and effectiveness Areas with improvement potential Establish a proactive cost management approach being part of the management system Streamline global structures and processes Reduce complexity Adjust resources to changing market environment Leverage IT tools to exploit efficiencies Reallocate resources to growth drivers (R&D and customer-facing activities in sales) Continous improvement of operational expenses in relation to revenue, thereby leveraging profitability 14 7

EBIT margin development in % of revenue -0.2 pp +0.9 pp 12.7 11.8 1.1 (0.8) 11.6 1.1 Operating profit 9M 2012 EUR million in EUR (1.6) 1.1 49.1 10.8% -4.8% 9M 2011 Exceptionals Gross margin Operating leverage OPEX decrease/savings 9M 2012 FX effect Lower operating expenses partly compensate lower gross profit margin and operating leverage Positive currency effect mainly driven by US dollar and Japanese yen YTD Q3 2012 15 Foreign exchange impact 9M 2012 FX impact on P&L (EUR million) Structural FX exposure Revenue 23.0 +5.5% Avg chg vs EUR Revenue COGS OPEX COGS -4.7 YoY, in % % of Group % of Group % of Group EUR 26% 25% 32% OPEX -10.7 USD 10% 32% 29% 21% EBIT 7.6 +15.6% JPY 11% 13% 7% 8% SEK 3% 1% 26% 9% FX result -0.9 CHF 2% 1% 4% 10% Others 27% 9% 20% Net FX impact 6.7 +9.5% 100% 100% 100% currency impact % of revenue Revenue driver Cost driver Impact mainly from US dollar and Japanese yen, which strengthened against the EUR 16 8

Improved net profit in EUR million Profit margin 9M 2012 9M 2011 8.1% 6.4% 5.1 (2.2) 34.7 5.3 +30.9% 26.5 in EUR 9M 2011 Operating profit Net financial result Tax expense 9M 2012 Uptake in operating profit (EBIT) Improved net interest result and favorable hedging result Lower tax rate (26.5%) compared with previous year lead to reduced tax expenses 17 Stronger cash flow generation in EUR million 30 Sep 2012 31 Dec 2011 30 Sep 2011 Net cash from operating activities in % of revenue 66.4 15.5% 93.1 16.4% 50.9 12.3% Net cash from/(used in) investing activities 1.6-46.8-42.1 Free cash flow 29.0.-94.0-9.5 Net cash used din financing i activities in cash including FX differences -52.1-178.4-56.4 16.7-132.1-50.8 18 9

Richard Laube Chief Executive Officer 19 Clear mission and strategy Mission: Designing for Life Passionate and proud about making a real and lasting difference by improving patients' lives through superior implant-based restorations Performance objective Sustainable and profitable market share growth Strategy with four value drivers / pillars 1. Design innovative products and solutions to last the life of the patient 2. Design value-added added services helping our customers treat more patients better 3. Design and support training and education programs to improve customers knowledge and skill set 4. Design and develop an effective and efficient organization 20 10

Unchanged short- and mid-term targets Short-term (2012) Mid-term (2013 2015) Execute on strategy Manage new launches for full impact Apply best practice customer initiatives globally s moving rapidly into place Maintain determined and systematic execution of strategy Grow core business in line with market Grow strategic product lines ahead of market Continuously leverage profitability 21 Implant competitors public reports (2007 9/2012) Revenue development 2007 2008 2009 2010 2011 2012* 20% 16% 12% 8% 4% 0% -4% -8% 2007 2008 2009 2010 2011 2012 Nobel Biocare Straumann Biomet Zimmer Dentsply Source: Company reports 22 11

Making constant progress on all pillars of strategy Innovation Customer value Established systematic pipeline following clinical focus areas NobelActive with 19 quarters of double-digit growth Recent product launches well on track Digital workflow to facilitate treatment Launch of first ipad -controlled drill motor: OsseoCare TM Pro New global sales and marketing organization Practice Resource Center to help doctors win new patients New online store launched in the US T&E Organization New concept established with leading clinicians Sold-out Nobel Biocare symposia in Toronto and Rimini and high interest tat industry conferences Global Symposia in June 2013 in New York City Executive team strengthened and streamlined Efficiency improvement measures across the organization Systematically shifting resources from administration to R&D and customer value adding activities 23 1. Design innovative products and solutions to last the life of the patient Innovation themes Designing for life Patient focus Clinically relevant Evidence based Eight innovation themes > 50 projects established Global advisory panel of leading clinicians and academia Mid- and long-term impact Strong team formed under new leadership Increase effectiveness of innovation management 1 Minimally Invasive 2 Immediate Function 3 Prosthetics / esthetics & function 4 Treatment of the fully edentulous 5 Osseointegration & bone preservation 6 Soft tissue health 7 Ease of use 8 Affordability 24 12

1. Design innovative products and solutions to last the life of the patient The integration of the digital work-flow is key to our mission Help Treat more patients better 25 1. Design innovative products and solutions to last the life of the patient NobelActive 3.0 with promising first year Steady uptake in the market, used by >4,500 customers Named Best product 2012 in September issue of Dental Product Shopper NobelReplace Conical Connection (CC) and Platform Shift (PS) Launch well received by customers Constantly gaining new users, in particular for CC Included in NobelClinician for planning and guided surgery NobelClinician: >5,000 installed licenses NobelClinician users purchased 20% of all implants in 2011 New NobelClinician customers >30% more implants year-onyear Currently every second new license purchased in Japan 26 13

1. Design innovative products and solutions to last the life of the patient OsseoCare TM Pro Setting a smarter standard First ipad -controlled drill motor Intuitive user interface Multiple users Highest treatment efficiency and safety High interest in industry conferences Roll-out started in October 2012 27 2. Design value-added services to helping our customers to treat more patients better Constantly improving sales force efficiency and effectiveness New global sales and marketing organization established CRM tool implemented Sales Academy for sales force training introduced; modular mobile training Shifting resources to growing countries # of representatives increased in US, China and Brazil 28 14

3. Design and support training and education programs to improve customers knowledge and skill set New concept established with leading clinicians High attendance at Nobel Biocare symposia and industry conference events Celebration of landmark dates: 60 years since discovery of osseointegration and 30 years since international acceptance Global symposium 2013 in New York City Featuring over 100 world renowned researchers, scientists, clinicians and academics to present key current and emerging trends in the dental implant industry Innovative program format based along treatment workflow 29 4. Design and develop an effective and efficient organization People development programs implemented Leadership training Performance development Executive team strengthened with operational capabilities and industry knowledge Operations and Process Excellence Committee State-of-the-art tools and programs to drive a change and efficiency improvement program across the organization Key efficiency programs identified and progressing IT systems NobelProcera operations 30 15

Outlook* Based on the first nine months market anticipated to decline modestly for the full year Development in Japan difficult to predict, no further deterioration foreseen in this outlook Nobel Biocare expects revenue for the full year to decline in line with market in the modest single-digit percentage range and the EBIT to be about EUR 67-70 million (as reported). *Outlook barring any unforeseen events 31 Appendix 32 16

Financial calendar 2012/2013 and contact info Full year report 2012 19 February 2013 Annual General Meeting 2013 28 March 2013 Interim report 1, 2013 25 April 2013 Interim report 2, 2013 22 August 2013 Interim report 3, 2013 7 November 2013 Detailed financial and industry conference calendar on www.nobelbiocare.com Media: Investors: Nicolas Weidmann Süha Demokan SVP Global Communications Head of Investor Relations Tel +41 43 211 42 80 Tel +41 43 211 42 30 Mobile +41 79 372 29 81 Mobile +41 79 430 81 46 nicolas.weidmann@nobelbiocare.com suha.demokan@nobelbiocare.com 33 P&L by quarter EUR million 2012 2011 Q1 Q2 Q3 YTD Q1 Q2 Q3 YTD Revenue 143.5 142.9 128.2 414.6 136.7 155.0 131.7 423.3 CER growth % -0.2% -2.2% -5.1% -2.4% 1.5% -3.9% 0.2% -0.9% Reported growth % 2.8% 4.2% 2.2% 3.1% 5.0% -7.8% -2.7% -2.1% Gross profit 111.3 112.4 99.1 322.7 109.1 110.0 96.1 315.3 Gross margin 75.4% 75.5% 75.7% 75.5% 76.1% 77.0% 75.0% 76.1% Operating expenses -90.5-90.8-87.2-268.3-94.0-87.6-84.5-266.2 as % of revenue 61.3% 60.9% 66.5% 62.8% 65.5% 61.3% 65.9% 64.2% EBIT 20.8 21.6 11.9 54.4 15.1 22.4 11.6 49.1 EBIT margin 14.1% 14.5% 9.1% 12.7% 10.5% 15.7% 9.0% 11.8% Net financial result -2.0-3.2-1.9-7.2 2.2-1.3-13.2-12.3 Income tax expense -5.1-4.4-3.0-12.5-4.4-5.2-0.6-10.3 Tax rate 27.0% 23.8% 30.6% 26.5% 25.5% 24.8% -38.6% 27.9% Net profit 13.7 14.0 7.0 34.7 12.9 15.9-2.2 26.5 Net margin 9.3% 9.4% 5.3% 8.1% 9.0% 11.1% -1.8% 6.4% Free cash flow 8.6-12.1 32.5 29.0-4.9-3.2-1.4-9.5 34 17

Key ratios EUR million Q3 9M 2012 2011 2012 / 2011 2012 2011 2012 / 2011 Revenue 131.0 128.2-5.1% * 427.5 414.6-2.4% * Gross profit 99.1 96.1 3.1% 322.7 315.3 2.4% Gross margin 75.7% 75.0% 70 75.5% 76.1% -60 Operating expenses -87.2-84.5 3.1% -268.3-266.2 0.8% as % of revenue 66.5% 65.9% 60 62.8% 64.2% -140 EBIT 11.9 11.6 3.0% 54.4 49.1 10.8% EBIT margin 9.1% 9.0% 10 12.7% 11.8% 90 Net financial result -1.9-13.2-85.7% -7.2-12.3-41.8% Income tax expense -3.0-0.6 nm -12.5-10.3 21.9% Tax rate 30.6% -38.6% 6'920 26.5% 27.9% -140 Net profit 7.0-2.2 nm 34.7 26.5 30.9% Net margin 5.3% -1.8% 710 8.1% 6.4% 170 Free cash flow 32.5-1.4 nm 29.0-9.5 nm 35 Reclassifications of the 2011 figures (EUR million) Q1 2011 Q2 2011 Q3 2011 Q4 2011 Q1 2011 Q2 2011 Q3 2011 Q4 2011 Revenue by region YTD YTD YTD YTD Europe, Middle East and Africa (EMEA) 63.2 62.5 48.0 63.2 63.2 125.7 173.7 237.0 Reported growth 0.3% -6.2% -5.6% -7.1% 0.3% -3.0% -3.8% -4.7% CER growth -1.2% -6.2% -5.3% -7.0% -1.2% -3.7% -4.2% -4.9% Americas 52.0 51.7 48.2 56.8 52.0 103.7 151.9 208.6 Reported growth 11.4% -6.4% -1.5% 10.0% 11.4% 1.7% 0.7% 3.1% CER growth 8.8% 4.1% 6.5% 9.9% 8.8% 6.2% 6.3% 7.2% Asia/Pacific 28.3 28.7 32.0 34.6 28.3 57.0 89.0 123.6 Reported growth 4.9% -13.3% 0.2% 3.2% 4.9% -5.2% -3.3% -1.6% CER growth -4.8% -12.6% -0.8% -2.1% -4.8% -9.1% -6.2% -5.1% Total 143.5 142.9 128.2 154.6 143.5 286.4 414.6 569.2 Reported growth 5.0% -7.8% -2.7% 0.9% 5.0% -1.8% -2.1% -1.3% CER growth 1.5% -3.9% 0.2% -0.2% 1.5% -1.4% -0.9% -0.7% Q1 2011 Q2 2011 Q3 2011 Q4 2011 Old New Old New Old New Old New Selling and marketing expenses -57.8-67.1-53.4-60.6-51.7-58.5-57.6-66.1 Administrative expenses -29.1-19.7-27.0-19.8-26.2-19.5-28.6-20.1 36 18

37 19