| (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 | Q3 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 120.7 | 86.6 | (21.1) | 42.9 | 108.3 | 96.6 | 61.2 | 195.0 | 95.5 | 149.7 | 158.3 | 65.8 | 108.1 | 135.0 | 33.6 | 37.1 | (36.7) | (23.7) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | 229.1 | 216.7 | 448.4 | 481.9 | 168.9 | - | (3,978.5) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 30.5 | 43.8 | 37.7 | 35.3 | - | 9.2 |
| Deffered Income Tax | - | 44.4 | (42.6) | (98.1) | (25.6) | - | (26.3) |
| Asset Impairments | - | 82.7 | 0.0 | 0.0 | 0.0 | 0.0 | 3,915.4 |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (207.4) | 54.9 | 80.0 | 18.1 | - | (50.8) |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (80.5) | (32.4) | 59.8 | 20.4 | - | 0.4 |
| Change In Other Working Capital | - | (11.8) | 131.3 | 55.1 | (19.2) | - | (45.6) |
| Other Operating Activities | - | (1.9) | (14.0) | (8.0) | (0.3) | - | (61.6) |
| Cash From Operating Activities | - | 951.7 | 655.5 | 574.3 | 281.0 | - | 273.2 |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | 600.0 | 350.0 | - | 0.0 |
| Debt Repaid | - | 0.0 | 0.0 | 673.4 | 627.3 | - | 101.1 |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | 227.7 | (115.5) | (118.0) | 289.0 | - | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 9.5 | - | - | - | 7.1 | - | - | - | 7.5 | - | - | - | 9.7 | - | - | - | 6.8 | - |
| Deffered Income Tax | 46.3 | - | - | - | 20.5 | - | - | - | (5.3) | - | - | - | (27.2) | - | - | - | (6.1) | - |
| Asset Impairments | - | - | 60.7 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 6.3 | - | - | - | (40.7) | - | - | - | 41.4 | - | - | - | 94.3 | - | - | - | 47.1 | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | 10.1 | - | - | - | (66.6) | - | - | - | 19.9 | - | - | - | (17.3) | - | - | - | 4.1 | - |
| Change In Other Working Capital | (46.6) | - | - | - | (11.0) | - | - | - | 4.4 | - | - | - | 166.4 | - | - | - | 45.7 | - |
| Other Operating Activities | 3.4 | - | - | - | (11.5) | - | - | - | 1.7 | - | - | - | 1.2 | - | - | - | (1.2) | - |
| Cash From Operating Activities | 273.3 | - | - | - | 271.1 | - | - | - | 128.7 | - | - | - | (63.1) | - | - | - | (51.8) | - |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | 102.5 | - | - | - | (98.1) | - | - | - | (166.6) | - | - | - | (62.7) | - | - | - | (32.8) | - |
| - |
| - |
| Debt Repaid | 56.7 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 152.2 | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | 0.0 | - | - | - | 20.0 | - | - | - | 0.0 | - | - | - | 10.0 | - | - | - | 0.0 | - |
| Dividends Paid | 83.7 | - | - | - | 81.4 | - | - | - | 59.4 | - | - | - | 0.0 | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (189.2) | - | - | - | (116.5) | - | - | - | (112.8) | - | - | - | (170.5) | - | - | - | (4.8) | - |
| - |
| - |
| - |
| - |
| Net Change In Cash | 186.6 | - | - | - | 56.5 | - | - | - | (150.8) | - | - | - | (296.3) | - | - | - | (89.4) | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | 0.0 | 0.0 | (2.5) | - | 0.0 |
| Cash From Investing Activities | - | (350.1) | (959.0) | (366.5) | 375.8 | - | (121.5) |
| Common Stock Issuance | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 20.0 | 300.0 | 94.8 | 15.0 | - | 0.0 |
| Dividends Paid | - | 320.4 | 277.8 | 98.8 | 0.0 | - | - |
| Other Financing Activities | - | 0.0 | 22.6 | 0.0 | 0.0 | - | - |
| Cash From Financing Activities | - | (373.9) | 188.1 | (325.8) | (367.8) | - | 107.4 |
| 259.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |