| (in millions of USD) | 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 | Q2 FY 13 | Q1 FY 13 | Q4 FY 12 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 | Q4 FY 11 | Q3 FY 11 | Q2 FY 11 | Q1 FY 11 | Q4 FY 10 | Q3 FY 10 | Q2 FY 10 | Q1 FY 10 | Q3 FY 09 | Q2 FY 09 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Net Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | - | 340.2 | 486.1 | 534.7 | 51.1 | 29.8 | (56.4) | (238.3) | (146.8) | (267.7) | 203.3 | 322.3 | 355.0 | 329.3 | 280.4 | (110.1) | 312.7 | 473.9 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | 29.7 | 34.6 | 22.6 | 7.0 | 8.2 | 14.4 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 105.0 | 100.0 | 70.0 | 50.0 | 0.0 | 0.0 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 14.5 | (8.1) | 6.6 | (18.8) | (8.1) | 14.8 | 1.1 | (16.7) | 13.9 | (18.0) | (17.8) | (11.1) | 2.3 | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| - |
| - |
| - |
| - |
| 120.4 |
| 90.0 |
| 107.4 |
| 40.1 |
| 91.8 |
| 2.0 |
| 115.1 |
| 84.6 |
| 78.7 |
| 12.4 |
| 21.2 |
| 9.1 |
| (152.8) |
| 92.7 |
| 92.8 |
| 108.9 |
| 18.3 |
| 145.8 |
| 110.4 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 0.4 | 0.4 | 0.3 | 0.5 | 0.4 | 0.4 | 1.3 | 1.1 | 0.9 | 1.3 | 0.8 | 2.3 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Stock-Based Compensation | 0.0 | - | - | - | 4.6 | - | - | - | 7.9 | - | - | - | 4.1 | - | - | - | 4.7 | ||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Gains & Losses On Investments | 42.0 | 4.1 | 1.8 | 3.5 | 100.6 | 18.8 | 29.9 | 49.0 | 51.2 | (29.0) | 26.7 | 45.1 | 65.6 | 12.9 | 10.7 | 13.5 | 57.4 | ||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Other Working Capital | 1.5 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (2.3) | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash From Operating Activities | (179.5) | - | - | - | (122.8) | - | - | - | (84.3) | - | - | - | 67.2 | - | - | ||||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | 0.0 | - | - | - | 2.3 | - | - | - | 52.7 | - | - | - | 0.8 | - | |||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Investing Activities | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | 0.8 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Cash From Investing Activities | 79.9 | - | - | - | 385.3 | - | - | - | (44.1) | - | - | - | (119.4) | - | - | ||||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 0.2 | - | - | - | 45.8 | - | - | - | 111.2 | - | - | - | 87.4 | - | - | - | 64.9 | - | |||||||||||||||||||||
| Common Stock Issuance | 0.9 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 1.5 | - | - | - | 3.5 | ||||||||||||||||||||||
| Common Stock Repurchased | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 25.0 | - | - | - | 36.5 | ||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash From Financing Activities | (9.8) | - | - | - | (71.7) | - | - | - | (275.8) | - | - | - | (139.9) | - | - | ||||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 1.6 | - | - | - | 1.3 | - | - | - | 3.5 | - | - | - | (4.3) | - | - | - | (19.9) | - | - | - | 1.6 | - | - | - | (1.2) | - | - | - | 6.1 | - | - | - | 15.4 | - | - | - | (6.0) | - | - |
| Net Change In Cash | (107.8) | - | - | - | 192.1 | - | - | - | (400.7) | - | - | - | (196.4) | - | - | - | 47.4 | - | |||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 103.8 |
| 21.2 |
| 11.2 |
| 12.1 |
| - |
| - |
| Amortization Of Intangibles | 1.6 | - | - | - | 0.1 | 0.9 | 1.1 | 1.5 | 1.6 | 3.7 | 5.1 | 0.0 | 0.2 | 0.6 | 1.0 | 1.0 | 0.8 | - | - |
| Stock-Based Compensation | - | 61.5 | - | - | - | - | 0.0 | 0.0 | 10.1 | 9.8 | 15.5 | 17.9 | 15.1 | 21.4 | 17.8 | 4.0 | 12.8 | 17.2 | 7.0 |
| Deffered Income Tax | - | 22.3 | (88.6) | (197.7) | (104.6) | (3.2) | (0.9) | 24.7 | (8.5) | (32.5) | 8.2 | (8.9) | (11.3) | 3.7 | (7.8) | (12.8) | (3.6) | 15.5 | - |
| Asset Impairments | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 0.0 | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | 51.4 | 61.4 | 52.6 | 75.9 | 5.0 | 56.2 | 98.5 | 97.1 | 110.0 | 148.9 | 108.4 | 94.5 | 46.3 | 56.9 | 35.4 | 46.8 | 61.1 | 11.4 | (47.9) |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 55.8 | 3.8 | (62.2) | 24.4 | (0.1) | 6.8 | 1.6 | (0.5) | (0.5) | (3.1) | (9.3) | 6.3 | 19.8 | (18.2) | 9.1 | 11.3 | (6.3) | 1.7 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 439.0 | 554.9 | 324.7 | (55.0) | 524.7 | (672.7) | (337.8) | (304.5) | (111.5) | 453.2 | 574.2 | 607.4 | 566.4 | 496.4 | 343.5 | 624.3 | 646.6 | 530.5 |
| - |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 59.5 | 0.0 | - | - | - | - | 13.4 | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | 59.5 | 0.0 | 0.0 | - | - | - | - | - | - |
| Sales Of Investments | - | 623.0 | 850.1 | 474.0 | 293.6 | 548.2 | 554.4 | 1,302.7 | 1,661.0 | 957.6 | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 39.5 | 32.5 | 9.3 | 62.5 | 20.0 | 0.0 | 0.0 | 100.0 | 0.0 | 0.0 | 0.8 | (39.3) | 0.0 | 0.0 | - | - | - | - |
| Cash From Investing Activities | - | 339.8 | (352.8) | (172.2) | (196.5) | (950.3) | 1,151.2 | 218.3 | 657.3 | 419.0 | (350.9) | (501.9) | (515.0) | (497.9) | (317.2) | (210.5) | 18.4 | (682.4) | (255.3) |
| 249.2 |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | 125.0 | 0.0 | 0.0 | 0.0 | 0.0 | 250.0 | 0.0 | 0.0 | - | - | - |
| Common Stock Issuance | - | - | - | - | - | 0.0 | 0.0 | 1.4 | 2.7 | 0.5 | 2.5 | 6.8 | 2.7 | 21.2 | 22.1 | 0.8 | 20.3 | 25.1 | 2.0 |
| Common Stock Repurchased | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.0 | 30.0 | 75.0 | 83.7 | 180.9 | 309.6 | 62.7 | 8.1 | 407.8 | - | 100.3 |
| Dividends Paid | - | 0.0 | 195.0 | 40.3 | 40.0 | 0.0 | 0.0 | 0.0 | 42.9 | 56.2 | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (48.7) | (307.9) | (90.2) | (84.6) | 0.5 | 223.5 | 65.2 | (307.2) | (540.4) | 90.0 | (133.5) | (196.4) | (240.8) | 35.7 | (72.7) | (207.6) | (82.6) | (176.2) |
| 9.6 |
| (0.3) |
| (4.4) |
| 57.7 |
| 58.7 |
| Net Change In Cash | - | 744.6 | (113.9) | 68.9 | (354.9) | (433.2) | 716.8 | (53.2) | 28.9 | (219.0) | 174.3 | (79.0) | (115.1) | (170.0) | 224.5 | 60.0 | 430.7 | (60.7) | 157.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| - |
| 0.1 |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.3) |
| 1.1 |
| 34.6 |
| 17.9 |
| 2.6 |
| 23.6 |
| 14.4 |
| 16.3 |
| 6.1 |
| 13.2 |
| 5.4 |
| 10.7 |
| 25.4 |
| 3.2 |
| 9.8 |
| 8.4 |
| 21.0 |
| 22.1 |
| 5.7 |
| 12.3 |
| 14.6 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (5.9) |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.0 |
| - |
| - |
| - |
| 211.9 |
| - |
| - |
| - |
| 103.5 |
| - |
| - |
| - |
| 99.4 |
| - |
| - |
| - |
| 154.7 |
| - |
| - |
| - |
| 102.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| 0.0 |
| 0.0 |
| (37.3) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.1 |
| - |
| - |
| - |
| (12.1) |
| - |
| - |
| - |
| (128.5) |
| - |
| - |
| - |
| (156.3) |
| - |
| - |
| - |
| (214.8) |
| - |
| - |
| - |
| 73.7 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 30.9 |
| - |
| - |
| - |
| 210.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 200.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (119.8) |
| - |
| - |
| - |
| (51.3) |
| - |
| - |
| - |
| (224.7) |
| - |
| - |
| - |
| (15.0) |
| - |
| - |
| - |
| (17.5) |
| - |
| - |
| - |
| (217.5) |
| - |
| - |
| - |
| - |
| 150.1 |
| - |
| - |
| - |
| (250.9) |
| - |
| - |
| - |
| (65.8) |
| - |
| - |
| - |
| (62.2) |
| - |
| - |
| - |
| (47.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |