| (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 | (80.4) | 185.4 | 150.4 | (13.6) | (3.1) | 51.1 | 31.0 | (8.3) | 40.1 | 24.3 | (43.1) | 54.3 | (41.7) | 43.3 | (46.7) | 29.3 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 241.8 | 319.1 | 113.9 | (6.1) | 143.2 | 102.3 | 177.5 | (152.7) | 7.0 | 33.9 | 43.1 | 16.5 | 27.8 | 68.1 | 74.0 | 39.8 | 29.5 | 17.6 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | 66,437.3 | 23,502.3 | 16,248.9 | 12,635.2 | 31,054.2 | 102,505.3 | 105,236.2 | 84,876.5 | 40,594.6 | 23,555.0 | 22,548.0 | 29,176.5 | - | |||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 117.2 |
| 14.1 |
| 14.0 |
| (43.8) |
| 117.9 |
| 40.4 |
| 40.7 |
| 194.8 |
| (98.5) |
| 55.1 |
| (36.6) |
| (119.0) |
| (52.2) |
| (78.5) |
| 25.6 |
| 15.7 |
| 44.3 |
| 22.0 |
| 10.3 |
| (7.4) |
| 9.1 |
| 69.1 |
| 14.7 |
| (3.2) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 7.7 | 4.5 | 3.0 | 3.0 | 2.0 | 1.0 | 1.0 | 1.0 | 4.3 | 1.2 | 1.5 | 1.1 | 1.0 | 0.4 | 2.2 | 1.0 | 0.8 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 9.0 | - | - | - | 7.5 | - | - | - | 4.7 | - | - | - | 3.6 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 69.8 | - | - | - | 6.4 | - | - | - | (17.1) | - | - | - | 3.7 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 349.8 | |||||||||||||||||||||||
| Sales Of Investments | 18.0 | - | - | - | 60.0 | - | - | - | 18.9 | - | - | - | 22.3 | - | - | - | 59.7 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (7,188.5) | - | - | - | (908.4) | - | - | - | 232.6 | - | - | - | (332.3) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | 22,760.7 | - | - | - | 12,273.3 | - | - | - | 5,428.9 | - | - | - | 2,197.5 | - | - | - | 4,494.1 | - | - | - | 16,555.6 | - | - | - | 32,608.8 | - | - | - | 27,508.7 | - | - | - | 21,748.7 | - | - | - |
| Debt Repaid | - | - | - | - | 22,089.1 | - | - | - | 12,369.7 | - | - | - | 5,136.2 | - | - | - | 2,094.7 | - | ||||||||||||||||||||||
| Common Stock Issuance | 441.7 | - | - | - | 239.7 | - | - | - | 86.8 | - | - | - | 2.8 | - | - | - | 4.2 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 102.5 | - | - | - | 41.6 | - | - | - | 24.9 | - | - | - | 22.9 | - | - | - | 16.2 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 7,477.9 | - | - | - | 868.5 | - | - | - | (35.0) | - | - | - | 272.3 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 18.2 | 12.6 | 7.2 | 4.8 | 4.4 | 2.5 | 1.8 | 1.2 | 1.2 | 2.0 | 2.7 | 3.0 | 2.7 | 2.3 | 1.7 | 0.8 | 0.6 | 0.5 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | 0.0 | (0.1) | 0.1 | - | - | - | - | - | - | 2.1 | 2.9 | 0.2 |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (3.5) | (0.2) | 2.1 | 1.7 | 5.1 | (4.4) | 1.4 | 4.1 | (0.0) | 1.0 | 2.4 | (0.3) | 6.6 | (0.9) | (1.5) | (1.8) | (0.5) |
| Other Operating Activities | - | - | - | - | - | - | 0.0 | (0.1) | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - |
| Cash From Operating Activities | - | 120.8 | 14.4 | 62.2 | 126.4 | 147.0 | 174.0 | 175.3 | 180.6 | 204.4 | 210.5 | 217.0 | 214.5 | 208.8 | 149.4 | 70.6 | 30.1 | 19.6 |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | 1,541.7 | 2,437.0 | 2,991.3 | 1,789.3 | 1,318.0 | 435.0 | 1,123.0 | 599.4 | 1,419.1 | 2,639.9 | 1,606.8 | 1,112.8 | 508.1 |
| Sales Of Investments | - | 119.9 | 75.0 | 86.3 | 225.6 | 394.3 | 474.7 | 537.5 | 188.9 | 307.1 | 99.3 | 449.9 | 503.9 | 358.1 | 231.1 | 184.7 | 56.6 | 18.7 |
| Other Investing Activities | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.2 | 0.0 | (5.9) | 2.9 | (0.4) | 0.3 | (0.0) |
| Cash From Investing Activities | - | (8,074.0) | (1,026.0) | (2,960.1) | (65.4) | (555.4) | 2,352.7 | (1,605.4) | (869.3) | 87.4 | 68.0 | (209.4) | 424.2 | (165.1) | (1,691.2) | (915.8) | (685.7) | (345.2) |
| - |
| - |
| - |
| Debt Repaid | - | - | 65,255.3 | 20,765.6 | 16,454.4 | 12,222.5 | 33,369.4 | 101,021.0 | 104,534.2 | 85,209.6 | 40,805.1 | 23,458.7 | 23,115.9 | 0.0 | 0.0 | 23.7 | 56.4 | 15.5 |
| Common Stock Issuance | - | 1,169.3 | 332.3 | 42.6 | 246.9 | 237.1 | 9.9 | 63.9 | 41.9 | 47.2 | 0.1 | 0.2 | 0.3 | 7.4 | 123.9 | 95.3 | 116.9 | 12.9 |
| Common Stock Repurchased | - | - | - | - | 0.0 | 0.0 | 0.4 | 25.0 | 0.0 | 0.0 | 0.3 | 41.2 | 0.0 | 6.9 | 0.9 | 0.0 | 0.0 | - |
| Dividends Paid | - | 246.6 | 117.8 | 93.0 | 72.4 | 58.9 | 52.4 | 68.0 | 52.8 | 47.5 | 51.9 | 61.0 | 64.9 | 69.3 | 59.1 | 40.9 | 18.9 | 15.8 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 8,262.0 | 1,395.3 | 2,685.8 | (32.3) | 520.0 | (2,353.2) | 1,473.9 | 690.3 | (303.6) | (264.7) | (8.7) | (664.1) | (30.1) | 1,548.8 | 875.1 | 644.3 | 331.4 |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | 40.2 | (10.0) | (25.4) | 13.5 | 7.0 | 29.9 | (11.3) | 5.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.5 |
| 1.9 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.1) |
| 1.1 |
| (1.0) |
| (0.1) |
| 0.2 |
| 0.3 |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 34.6 |
| - |
| - |
| - |
| 30.2 |
| - |
| - |
| - |
| 44.0 |
| - |
| - |
| - |
| 40.3 |
| - |
| - |
| - |
| 41.9 |
| - |
| - |
| - |
| 47.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.5 |
| - |
| - |
| - |
| 155.6 |
| - |
| - |
| - |
| 1,019.1 |
| - |
| - |
| - |
| 321.3 |
| - |
| - |
| - |
| 141.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.0 |
| - |
| - |
| - |
| 140.0 |
| - |
| - |
| - |
| 73.8 |
| - |
| - |
| - |
| 52.0 |
| - |
| - |
| - |
| 95.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| 25.2 |
| - |
| - |
| - |
| 398.3 |
| - |
| - |
| - |
| 287.9 |
| - |
| - |
| - |
| (1,007.1) |
| - |
| - |
| - |
| (77.9) |
| - |
| - |
| - |
| 33.7 |
| - |
| - |
| - |
| - |
| - |
| 4,899.1 |
| - |
| - |
| - |
| 16,899.8 |
| - |
| - |
| - |
| 31,623.9 |
| - |
| - |
| - |
| 27,460.7 |
| - |
| - |
| - |
| 21,821.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 53.9 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 13.3 |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| 22.3 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.7 |
| - |
| - |
| - |
| (360.8) |
| - |
| - |
| - |
| (352.3) |
| - |
| - |
| - |
| 1,020.8 |
| - |
| - |
| - |
| 35.2 |
| - |
| - |
| - |
| (78.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |