| (in millions of USD) | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (527.1) | 720.0 | (341.9) | 317.8 | 64.0 | (715.8) | 653.2 | (2,165.5) | 383.9 | 349.7 | 106.3 | (1,162.3) | 69.0 | 827.8 | (162.8) | (925.1) | ||||||||||||||||||||||||
| (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 | 168.8 | 759.9 | (1,844.2) | (637.3) | (3,627.5) | 4,254.3 | 3,814.2 | 1,758.7 | 365.6 | 122.2 | 26.0 | 109.2 | 88.8 | 77.8 | 165.5 | 179.0 | 185.5 | 144.6 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 165.4 | 151.6 | 145.9 | 137.3 | 137.6 | 138.6 | 134.2 | 138.1 | 148.7 | 142.9 | 131.8 | 149.9 | 147.2 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 157.6 | 165.6 | 156.7 | 112.8 | 133.7 | 108.6 | 98.5 | 129.8 | 111.3 | 141.4 | 112.0 | 121.0 | 106.7 | 142.9 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | (12.6) | 12.4 | 2.2 | (0.7) | (1.1) | (12.9) | 16.4 | (12.8) | 9.8 | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 374.6 | 289.6 | 218.2 | 81.6 | 535.7 | 476.4 | 359.4 | 155.7 | (7.2) | 74.6 | 74.2 | 152.3 | 62.5 | 123.6 | 159.8 | |||
| (3,367.3) |
| (1,565.3) |
| 3,928.0 |
| 914.1 |
| 977.4 |
| 847.1 |
| 1,314.8 |
| 966.4 |
| 685.9 |
| 553.5 |
| (258.8) |
| 598.8 |
| 865.2 |
| (828.5) |
| 269.3 |
| 268.0 |
| 656.8 |
| 82.7 |
| 22.1 |
| 5.0 |
| 12.4 |
| (22.7) |
| 18.4 |
| 18.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 33.6 | - | - | - | 32.9 | - | - | - | 34.3 | - | - | - | 33.7 | - | - | - |
| Amortization Of Intangibles | 5.9 | 6.3 | 7.3 | 5.2 | 5.0 | 5.1 | 5.3 | 5.3 | 5.5 | 5.7 | 6.2 | 5.9 | 6.0 | 6.1 | 6.2 | 6.3 | 6.3 | |||||||||||||||||||||||
| Stock-Based Compensation | 15.0 | - | - | - | 15.3 | - | - | - | 15.3 | - | - | - | 16.6 | - | - | - | 13.5 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (738.2) | 1,029.5 | (495.3) | 334.4 | 31.8 | (976.5) | 792.9 | (2,895.4) | 422.2 | 324.2 | 36.4 | (1,595.4) | (17.5) | 978.7 | (289.0) | (1,338.2) | ||||||||||||||||||||||||
| Change In Accounts Receivable | (30.8) | - | - | - | (37.2) | - | - | - | (37.4) | - | - | - | 1.4 | - | - | - | 46.8 | |||||||||||||||||||||||
| Change In Inventory | 29.9 | - | - | - | 17.9 | - | - | - | 8.8 | - | - | - | 30.1 | - | - | - | 35.5 | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | (10.5) | - | - | - | (1.6) | - | - | - | (1.9) | - | - | - | 0.4 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 108.1 | - | - | - | 129.9 | - | - | - | 69.8 | - | - | - | 98.1 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 30.0 | - | - | - | 34.4 | - | - | - | 40.2 | - | - | - | 35.7 | - | - | - | 33.1 | - | - | - | 19.5 | - | - | - | 21.6 | - | - | - | 23.6 | - | - | - | 27.2 | - | - | - | 39.3 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 101.0 | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 226.1 | - | - | - | 153.4 | - | - | - | 406.5 | - | - | - | 203.6 | - | - | - | 960.9 | |||||||||||||||||||||||
| Sales Of Investments | 17.7 | - | - | - | 19.5 | - | - | - | 72.1 | - | - | - | 76.1 | - | - | - | 45.8 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (93.2) | - | - | - | 2.9 | - | - | - | (43.1) | - | - | - | (70.5) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,186.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | ||||||||||||||||||||||
| Common Stock Issuance | 3.4 | - | - | - | 4.3 | - | - | - | 5.5 | - | 5.1 | - | 4.4 | - | 7.6 | - | 4.2 | |||||||||||||||||||||||
| Common Stock Repurchased | 47.8 | - | - | - | 101.9 | - | - | - | 4.7 | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (44.0) | - | - | - | (97.7) | - | - | - | 0.0 | - | - | - | 4.3 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 5.9 | - | - | - | (1.8) | - | - | - | 2.7 | - | - | - | (2.0) | - | - | - | 6.9 | - | - | - | (7.3) | - | - | - | (6.0) | - | - | - | 2.0 | - | - | - | (1.4) | - | - | - | 1.3 | - | - | - |
| Net Change In Cash | (23.2) | - | - | - | 33.3 | - | - | - | 29.4 | - | - | - | 30.0 | - | - | - | 331.5 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 78.1 | - | - | - | 95.5 | - | - | - | 29.6 | - | - | - | 62.4 | - | - | - | 17.4 | - | - | - | 94.1 | - | - | - | 41.2 | - | - | - | 19.3 | - | - | - | 13.2 | - | - | - | (95.5) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,203.5 | |||||||||||||||||||||||
| 89.5 |
| 130.4 |
| 121.0 |
| 108.9 |
| 101.7 |
| - |
| Amortization Of Intangibles | 24.7 | 23.8 | 21.2 | 23.8 | 24.9 | 28.4 | 27.5 | 23.5 | 28.3 | 30.8 | 35.2 | 36.5 | 47.8 | 45.0 | 42.8 | 39.1 | 33.7 | 31.7 | - |
| Stock-Based Compensation | - | 58.0 | 62.3 | 61.3 | 60.9 | 51.2 | 41.6 | 35.6 | 27.8 | 23.4 | 19.7 | 17.0 | 14.9 | 13.7 | 13.2 | 10.7 | 10.2 | 9.1 | - |
| Deffered Income Tax | - | 170.5 | (626.8) | (322.6) | (1,241.6) | 1,084.9 | 981.4 | 450.2 | 120.9 | (84.8) | (51.2) | (3.7) | (6.0) | (4.7) | (10.3) | (2.0) | (4.1) | (11.7) | - |
| Asset Impairments | - | 172.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 292.5 | 11.5 | 62.3 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 3.8 | 28.8 |
| Gains & Losses On Investments | 130.4 | 900.4 | (2,656.8) | (1,252.3) | (5,193.6) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (19.6) | (16.2) | (11.4) | 87.4 | 20.4 | 15.0 | (1.6) | (59.7) | 64.1 | (12.5) | 39.0 | (11.1) | 24.2 | (4.4) | 20.1 | 37.0 | (4.3) | - |
| Change In Inventory | - | (68.9) | (8.5) | 46.3 | 158.8 | (46.1) | 52.1 | (24.2) | 12.9 | 47.7 | 57.1 | 54.2 | (5.8) | 39.7 | 13.9 | 45.2 | 15.9 | (35.8) | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 0.1 | (9.1) | (0.6) | (20.3) | (10.1) | (4.0) | 3.0 | (4.9) | (5.1) | (5.8) | (4.3) | (4.0) | (14.7) | (12.2) | (10.7) | (4.9) | (0.9) | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 532.2 | 455.2 | 374.9 | 194.4 | 669.5 | 585.0 | 457.9 | 285.5 | 104.1 | 216.1 | 186.2 | 273.3 | 169.1 | 266.5 | 262.7 | 225.9 | 325.1 | 191.4 |
| 102.9 |
| 88.5 |
| 68.0 |
| (84.8) |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | 0.0 | 0.0 | 2.5 | 1.4 | 0.0 | 12.2 | 0.0 | 7.0 | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 669.3 | 1,276.6 | 689.0 | 2,060.2 | 851.6 | 248.5 | 371.5 | 371.0 | 282.7 | 278.1 | 294.5 | 205.7 | 386.7 | 681.0 | 509.3 | - | - | - |
| Sales Of Investments | - | 62.0 | 199.3 | 361.3 | 357.8 | 341.4 | 278.3 | 226.9 | 225.3 | 202.2 | 143.0 | 170.8 | 120.4 | 276.1 | 327.1 | 335.8 | 203.4 | 78.7 | - |
| Other Investing Activities | - | - | 0.0 | 0.0 | 1.5 | 0.0 | (3.4) | (8.8) | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (189.7) | (160.2) | 20.2 | (1,207.6) | (797.4) | (69.9) | (208.9) | (187.0) | (175.6) | (213.9) | (166.9) | (190.5) | 0.9 | (400.4) | (386.3) | (216.5) | (176.0) | (146.1) |
| 424.6 |
| 294.8 |
| 1.6 |
| Debt Repaid | - | 0.5 | 0.4 | 0.5 | 0.5 | 3.0 | 426.9 | 0.6 | 3.0 | 0.3 | 0.3 | 0.3 | 0.3 | 300.2 | 0.6 | 226.8 | 206.7 | 6.8 | (11.6) |
| Common Stock Issuance | - | - | - | - | 3.4 | (1.9) | 7.3 | 5.0 | 5.3 | 4.5 | 11.3 | 8.2 | 15.1 | 11.2 | 10.6 | 14.2 | 12.7 | 10.3 | 12.9 |
| Common Stock Repurchased | - | 295.5 | 203.6 | 428.7 | 215.7 | 50.0 | 100.0 | 28.0 | 48.9 | 2.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (283.2) | (218.8) | (425.6) | 973.6 | (55.4) | (523.0) | (22.8) | (48.7) | 0.3 | 9.0 | 8.6 | 11.7 | (311.7) | 12.6 | (213.6) | 228.7 | 293.9 | 6.3 |
| 10.5 |
| 4.8 |
| 18.5 |
| 2.4 |
| (8.8) |
| Net Change In Cash | - | 42.4 | 85.4 | (30.1) | (36.6) | (196.0) | 4.5 | 228.5 | 49.2 | (72.4) | (1.3) | 44.3 | 81.7 | (131.8) | (110.8) | (332.3) | 256.6 | 445.4 | 42.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 137.5 |
| 257.0 |
| 276.2 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 123.0 | (67.0) | 355.4 | 545.0 | 289.4 |
| 6.7 |
| 7.3 |
| 7.2 |
| 7.2 |
| 7.2 |
| 7.2 |
| 7.2 |
| 5.9 |
| 6.4 |
| 6.0 |
| 5.6 |
| 5.5 |
| 6.5 |
| 7.0 |
| 7.4 |
| 7.4 |
| 7.4 |
| 7.8 |
| 8.7 |
| 6.9 |
| 6.7 |
| 9.5 |
| 9.6 |
| - |
| - |
| - |
| 11.7 |
| - |
| - |
| - |
| 9.7 |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 2.4 |
| (4,545.1) |
| - |
| 4,868.7 |
| 1,030.7 |
| 1,179.4 |
| - |
| 1,580.4 |
| 1,183.5 |
| 827.7 |
| - |
| (390.6) |
| 716.4 |
| 1,059.2 |
| - |
| 318.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| (40.2) |
| - |
| - |
| - |
| (6.8) |
| - |
| - |
| - |
| - |
| - |
| (5.8) |
| - |
| - |
| - |
| 13.7 |
| - |
| - |
| - |
| 11.6 |
| - |
| - |
| - |
| 16.9 |
| - |
| - |
| - |
| 26.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.5 |
| - |
| - |
| - |
| 113.6 |
| - |
| - |
| - |
| 62.8 |
| - |
| - |
| - |
| 42.9 |
| - |
| - |
| - |
| 40.3 |
| - |
| - |
| - |
| (56.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.2 |
| - |
| - |
| 59.7 |
| - |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.9 |
| - |
| - |
| - |
| 98.2 |
| - |
| - |
| - |
| 95.4 |
| - |
| - |
| - |
| 61.4 |
| - |
| - |
| - |
| 68.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.5 |
| - |
| - |
| - |
| 67.7 |
| - |
| - |
| - |
| 82.6 |
| - |
| - |
| - |
| 45.5 |
| - |
| - |
| - |
| 50.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (7.4) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (916.1) |
| - |
| - |
| - |
| (48.3) |
| - |
| - |
| - |
| (12.4) |
| - |
| - |
| - |
| (22.7) |
| - |
| - |
| - |
| (18.8) |
| - |
| - |
| - |
| (110.4) |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 6.0 |
| (15.5) |
| 3.5 |
| 4.1 |
| 4.9 |
| 1.1 |
| (2.8) |
| 4.1 |
| 3.4 |
| 1.7 |
| (0.1) |
| 0.0 |
| 3.3 |
| (1.3) |
| (0.6) |
| 3.9 |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.0 |
| - |
| - |
| - |
| 100.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,190.3 |
| - |
| - |
| - |
| (47.3) |
| - |
| - |
| - |
| (98.6) |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| - |
| - |
| - |
| (54.2) |
| - |
| - |
| - |
| 24.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (164.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |