| (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 | 102.7 | 85.0 | 221.5 | 311.7 | 78.8 | 290.2 | 121.7 | 235.6 | 284.0 | (75.6) | 221.2 | 386.7 | 89.9 | 105.8 | 154.2 | 33.3 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||
| Net Income | 720.9 | 697.1 | 931.5 | 622.3 | 983.3 | 805.6 | (1,357.7) | 605.9 | 1,004.5 | 1,014.7 | 582.7 | 281.9 | 442.1 | 265.6 | 41.2 |
| Cash From Operating Activities | |||||||||||||||
| Depreciation & Amortization | 175.6 | 107.5 | 124.1 | 80.7 | 89.5 | 6.1 | 0.6 | 0.1 | - | - | - | - | - | - | |
| Cash From Investing Activities | |||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | |||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | 243,316.6 | 99,662.7 | 57,762.6 | 31,015.8 | 9,607.5 | 6,412.1 | 2,635.0 | - |
| Change In Cash & Equivalents | |||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Free Cash Flow | |||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 689.9 |
| 187.8 |
| 170.7 |
| 145.7 |
| 301.3 |
| 101.5 |
| 103.9 |
| 44.1 |
| (1,607.3) |
| 230.4 |
| 244.7 |
| (25.0) |
| 155.9 |
| 8.9 |
| 195.5 |
| 185.8 |
| 614.4 |
| 300.4 |
| 239.7 |
| 337.4 |
| 137.2 |
| 242.1 |
| 131.1 |
| 93.6 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 92.6 | 36.0 | 23.1 | 23.8 | 24.6 | 24.5 | 34.8 | 32.9 | 32.0 | - | - | - | - | - | - | - | 4.1 | - | - | - | 0.4 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 15.0 | 12.5 | 12.0 | 12.7 | 13.4 | 13.8 | 24.6 | 22.5 | 19.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | 1.4 | - | - | - | 0.3 | |||||||||||||||||||||||
| Deffered Income Tax | 38.7 | 111.6 | 3.9 | (13.9) | (41.3) | 197.4 | (80.0) | 46.5 | 90.6 | 29.4 | 47.4 | 56.4 | (16.8) | (26.3) | 22.1 | 74.1 | 201.3 | |||||||||||||||||||||||
| Asset Impairments | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | 0.0 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (15.2) | 50.9 | 53.4 | 22.7 | (1.1) | 25.2 | 33.0 | 59.2 | (44.8) | 113.6 | (114.1) | 76.5 | (65.9) | 77.2 | (34.1) | (137.2) | ||||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 259.2 | - | - | - | 0.3 | - | - | - | (37.6) | - | - | - | (50.5) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 100.7 | - | - | - | 1,421.3 | - | - | - | (1,314.5) | - | - | - | 1,248.4 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (739.5) | - | - | - | (1,304.5) | - | - | - | (4,050.2) | - | - | - | (602.2) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 76,181.1 | - | - | - | 43,688.8 | - | - | - | 15,286.1 | - | - | - | 9,874.2 | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | 0.0 | - | - | - | 107.4 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | 141.0 | - | - | - | 139.2 | - | ||||||||||||||||||||||
| Other Financing Activities | 0.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 312.3 | - | - | - | 56.0 | - | - | - | 5,225.6 | - | - | - | (460.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (326.4) | - | - | - | 172.8 | - | - | - | (139.1) | - | - | - | 186.3 | - | - | - | 437.8 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| - |
| Amortization Of Intangibles | 52.2 | 50.7 | 79.8 | 32.6 | 29.3 | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 71.6 | 49.1 | 14.1 | 1.3 | 1.1 | 1.2 | 1.1 | 1.0 | 0.7 | 0.3 | 0.5 | 0.5 | 0.1 | 0.0 |
| Deffered Income Tax | 140.4 | 60.3 | 254.4 | 116.3 | 271.2 | 151.2 | 15.0 | 38.2 | (80.1) | 168.5 | 34.8 | (6.6) | 16.4 | 0.0 | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | 111.9 | 125.9 | 72.6 | 10.1 | (180.1) | (149.2) | (148.8) | (118.4) | (136.2) | 5.3 | 0.0 | 0.0 | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 128.4 | 63.2 | 428.8 | (405.5) | (940.0) | (105.6) | 339.7 | 204.2 | 32.2 | (229.9) | (216.8) | 14.6 | 8.3 | 0.1 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (36.1) | (47.0) |
| Cash From Operating Activities | - | (1,292.1) | (2,185.2) | 693.6 | 5,752.9 | 3,434.8 | 1,873.7 | (1,598.3) | (1,229.1) | (899.7) | 560.8 | 306.5 | (172.1) | 156.9 | 0.0 |
| Acquisitions | - | - | 603.8 | 306.8 | 0.0 | 1,173.2 | 0.0 | 1,223.2 | 123.2 | 0.0 | 0.0 | 881.2 | 0.0 | 0.0 | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 302.9 | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 2,671.5 | (2,425.2) | 216.7 | 132.9 | 2,183.7 | 8,627.7 | (10,972.8) | (5,171.1) | (1,777.6) | (182.6) | (233.2) | (1,690.1) | (993.5) | 0.0 |
| Debt Repaid |
| - |
| - |
| - |
| - |
| - |
| 69,206.6 |
| 122,526.9 |
| 196,120.8 |
| 85,915.6 |
| 54,289.1 |
| 29,866.1 |
| 8,798.6 |
| 4,869.8 |
| 2,271.8 |
| - |
| Common Stock Issuance | - | 398.1 | 410.0 | 0.0 | - | 513.5 | 1.7 | 752.2 | 983.1 | 835.5 | 279.6 | 882.2 | 173.5 | 0.0 | 0.0 |
| Common Stock Repurchased | - | - | - | - | - | 0.0 | 7.5 | 0.0 | 0.0 | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | 375.9 | 332.5 | 807.8 | 661.9 | 570.2 | 433.4 | 303.0 | 227.6 | 62.0 | 0.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (507.8) | 4,831.1 | (842.5) | (5,818.1) | (5,162.1) | (10,111.8) | 12,846.9 | 6,369.2 | 2,669.7 | (269.2) | 28.9 | 1,799.2 | 1,112.5 | 0.0 |
| - |
| Net Change In Cash | - | 871.6 | 220.7 | 67.8 | 67.7 | 456.4 | 389.5 | 275.9 | (31.0) | (7.6) | 109.1 | 102.2 | (59.0) | 272.0 | 0.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 31.7 |
| 27.3 |
| 7.0 |
| 85.2 |
| 57.3 |
| 99.4 |
| 25.3 |
| (166.9) |
| 20.1 |
| (6.7) |
| (21.6) |
| 46.3 |
| (67.4) |
| (1.9) |
| (1.8) |
| (9.1) |
| 54.5 |
| 28.4 |
| 82.2 |
| 3.4 |
| 21.8 |
| 17.1 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (85.9) |
| (150.4) |
| 11.1 |
| 229.9 |
| (239.8) |
| 200.2 |
| 111.1 |
| 106.2 |
| (566.3) |
| (96.7) |
| 2.2 |
| (26.6) |
| 2.8 |
| (140.9) |
| (0.1) |
| (1.0) |
| 5.8 |
| (1.6) |
| 7.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 268.8 |
| - |
| - |
| - |
| 29.5 |
| - |
| - |
| - |
| 24.1 |
| - |
| - |
| - |
| 148.8 |
| - |
| - |
| - |
| 19.6 |
| - |
| - |
| - |
| (6.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,890.2 |
| - |
| - |
| - |
| (495.3) |
| - |
| - |
| - |
| 1,311.4 |
| - |
| - |
| - |
| (300.4) |
| - |
| - |
| - |
| 513.7 |
| - |
| - |
| - |
| (378.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (736.3) |
| - |
| - |
| - |
| (798.5) |
| - |
| - |
| - |
| 16,660.8 |
| - |
| - |
| - |
| (2,752.9) |
| - |
| - |
| - |
| 216.2 |
| - |
| - |
| - |
| (1,013.9) |
| - |
| - |
| - |
| - |
| - |
| 20,311.2 |
| - |
| - |
| - |
| 93,283.2 |
| - |
| - |
| - |
| 40,803.8 |
| - |
| - |
| - |
| 16,316.4 |
| - |
| - |
| - |
| 8,788.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 752.1 |
| - |
| - |
| - |
| 482.7 |
| - |
| - |
| - |
| 835.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 82.9 |
| - |
| - |
| - |
| 207.8 |
| - |
| - |
| - |
| 184.6 |
| - |
| - |
| - |
| 153.7 |
| - |
| - |
| - |
| 115.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,716.1) |
| - |
| - |
| - |
| 1,387.9 |
| - |
| - |
| - |
| (18,155.3) |
| - |
| - |
| - |
| 3,147.3 |
| - |
| - |
| - |
| (763.0) |
| - |
| - |
| - |
| 1,334.0 |
| - |
| - |
| - |
| - |
| - |
| 94.0 |
| - |
| - |
| - |
| (183.0) |
| - |
| - |
| - |
| 94.0 |
| - |
| - |
| - |
| (33.1) |
| - |
| - |
| - |
| (58.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |