| (in millions of USD) | 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 | 215.6 | 176.5 | (229.1) | (88.9) | 245.9 | 276.9 | 196.4 | 271.8 | 309.8 | 271.8 | 333.4 | (175.6) | 234.4 | 111.5 | 486.7 | 176.1 | |||||||||||
| (in millions of USD) | TTM | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | 74.1 | 2,318.1 | (939.8) | 764.2 | 254.2 | 936.7 | (86.0) | 264.0 | 447.3 | 104.4 | 1,055.0 | 664.0 | 1,134.5 | (520.3) | 852.6 | 1,536.9 | 46.6 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | 0.0 | 0.0 | 494.2 | 496.0 | 0.0 | - | - | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | 10.8 | (18.3) | (20.1) | 45.9 | (6.5) | 13.6 | 44.2 | (61.5) | (40.9) | (50.0) | (4.6) | (6.0) | (20.3) | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| 360.1 |
| (17.6) |
| 180.1 |
| 124.2 |
| (807.0) |
| 57.0 |
| 524.9 |
| 190.9 |
| 79.7 |
| 566.7 |
| 474.3 |
| Cash From Operating Activities | |||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 6.6 | 6.3 | 6.8 | 6.8 | 6.8 | 6.5 | 7.0 | 7.0 | 7.0 | 6.0 | 7.0 | 7.0 | 7.0 | 5.1 | 8.9 | 8.9 | 8.9 | ||||||||||
| Stock-Based Compensation | 36.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Gains & Losses On Investments | 167.2 | (24.4) | (133.0) | (255.7) | 115.6 | 98.3 | (34.4) | 165.7 | 142.2 | 99.4 | 16.1 | (299.2) | 22.9 | 5.1 | 257.4 | 38.1 | |||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Change In Other Working Capital | (6.7) | - | - | - | 35.0 | - | - | - | 35.9 | - | - | - | (1.8) | - | - | - | |||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Operating Activities | 91.7 | - | - | - | 138.7 | - | - | - | 78.7 | - | - | - | 114.7 | - | - | ||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Investing Activities | 49.0 | - | - | - | 0.6 | - | - | - | (13.3) | - | - | - | (43.3) | - | - | - | (41.2) | ||||||||||
| Cash From Investing Activities | 337.8 | - | - | - | 114.8 | - | - | - | (71.2) | - | - | - | 288.9 | - | - | ||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Common Stock Repurchased | 0.0 | - | - | - | 71.4 | - | - | - | 180.4 | - | - | - | 175.2 | - | - | - | 0.0 | ||||||||||
| Dividends Paid | 200.6 | - | - | - | 47.4 | - | - | - | 48.8 | - | - | - | 52.1 | - | - | - | - | - | |||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Financing Activities | (263.0) | - | - | - | (122.8) | - | - | - | (231.7) | - | - | - | (224.0) | - | - | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 6.3 | - | - | - | (30.4) | - | - | - | (3.2) | - | - | - | (14.4) | - | - | - | 7.0 | - | - | - | 18.6 | - | - | - | (26.6) | - | - |
| Net Change In Cash | 172.8 | - | - | - | 100.3 | - | - | - | (227.4) | - | - | - | 165.2 | - | - | - | (132.0) | - | |||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| - |
| - |
| - |
| Amortization Of Intangibles | 26.4 | 7.9 | 8.9 | 8.9 | 10.0 | 11.4 | 35.5 | 24.6 | 25.9 | 26.6 | 27.5 | 27.2 | 31.8 | 36.4 | 31.5 | (6.1) | 0.0 |
| Stock-Based Compensation | - | - | - | - | 11.0 | 10.0 | 4.0 | 2.0 | 36.0 | 42.0 | 34.0 | 29.8 | 26.8 | 24.2 | 33.5 | 21.7 | 28.1 |
| Deffered Income Tax | - | (382.0) | (74.6) | (9.3) | 35.4 | (21.6) | (37.1) | (53.2) | 9.9 | (103.7) | 2.8 | (84.6) | 55.5 | (44.9) | 51.7 | 170.4 | (100.8) |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | (245.9) | 517.4 | (1,969.0) | 37.8 | 454.3 | 886.7 | (389.6) | 232.5 | 26.3 | (297.5) | 371.8 | (160.7) | 493.4 | 66.7 | 401.5 | 591.7 | (531.4) |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (182.4) | (48.8) | (29.4) | (55.0) | (150.3) | 141.8 | 39.8 | (38.2) | 0.2 | (52.8) | (108.5) | (52.2) | (8.6) | (48.0) | (33.4) | (30.3) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 2,235.7 | 1,468.4 | 1,232.6 | 1,124.9 | 998.9 | 447.5 | 242.9 | 445.3 | 318.8 | 852.6 | 827.3 | 693.3 | 573.6 | 1,226.9 | 1,098.6 | 1,159.0 |
| - |
| - |
| Acquisitions | - | - | - | - | - | 0.0 | 0.0 | 233.2 | 0.0 | - | 0.0 | 0.0 | 9.2 | 0.0 | 0.0 | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 79.7 | (11.7) | 31.9 | (23.4) | 94.3 | 5.4 | 71.5 | 749.2 | 151.2 | 58.8 | 0.8 | (1.0) | 186.8 | 186.0 | 118.5 | 61.5 |
| Cash From Investing Activities | - | (2,173.0) | (664.8) | (2,329.1) | (632.7) | (118.0) | (1,260.9) | 98.8 | (34.1) | 295.3 | (250.0) | 418.0 | (219.5) | (1,080.4) | 1,102.5 | (446.7) | (944.1) |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 200.0 | 200.0 | 220.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | 0.0 | 0.0 | 71.4 | 547.1 | 715.4 | 505.0 | 413.7 | 1,065.1 | 0.0 | 110.0 |
| Dividends Paid | - | 227.7 | 187.6 | 129.4 | 96.0 | 245.8 | 94.3 | 191.1 | 491.5 | 190.3 | 191.0 | 200.1 | 217.6 | 205.8 | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (2.6) | (5.1) | (10.0) |
| Cash From Financing Activities | - | (227.7) | (194.6) | (573.3) | 328.4 | (267.9) | (94.3) | (387.2) | (153.5) | (309.5) | (735.6) | (865.9) | (688.3) | (241.8) | (922.2) | (765.2) | (1.9) |
| (34.4) |
| 13.3 |
| (29.6) |
| Net Change In Cash | - | (154.2) | 590.7 | (1,689.9) | 866.4 | 606.6 | (894.1) | (1.3) | 196.2 | 263.6 | (183.0) | 374.8 | (220.6) | (768.8) | 1,372.8 | (100.0) | 183.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 8.9 |
| 9.5 |
| 9.2 |
| 8.8 |
| 8.8 |
| 10.0 |
| 7.8 |
| 4.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 192.7 |
| 74.6 |
| 26.1 |
| 78.2 |
| (112.2) |
| (83.2) |
| 293.2 |
| 46.0 |
| 145.5 |
| 330.2 |
| 306.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (23.7) |
| - |
| - |
| - |
| (40.0) |
| - |
| - |
| - |
| (20.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.0 |
| - |
| - |
| - |
| 486.3 |
| - |
| - |
| - |
| 413.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.8) |
| - |
| - |
| - |
| (5.9) |
| - |
| - |
| - |
| (167.7) |
| - |
| - |
| - |
| (319.8) |
| - |
| - |
| - |
| (31.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 244.2 |
| - |
| - |
| - |
| 231.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (50.3) |
| - |
| - |
| - |
| (286.4) |
| - |
| - |
| - |
| 224.8 |
| - |
| - |
| - |
| - |
| (101.3) |
| - |
| - |
| - |
| 581.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |