| (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 | Q3 FY 19 | Q2 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||
| Net Income | 294.7 | 213.2 | 288.2 | 30.2 | 239.3 | 208.2 | 544.0 | 102.0 | 4.8 | 494.3 | 72.1 | 227.6 | 340.8 | (456.1) | 142.7 | 304.5 | |||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 826.3 | 770.9 | 859.0 | 1,134.8 | 42.8 | 619.7 | 975.0 | 2,348.5 | 1,377.7 |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 3.9 | 0.0 | 0.0 | - | - | - | - | - |
| Amortization Of Intangibles | - | - | 0.0 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | 74.4 | 0.0 | 0.0 | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | 0.0 | 1,272.5 | 11,891.0 | 0.0 | 0.0 |
| Debt Repaid | - | - | - | - | 0.0 | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (310.3) | 452.0 | (1,233.7) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| 51.8 |
| 7.9 |
| 101.9 |
| 440.8 |
| 69.1 |
| 97.4 |
| 290.6 |
| 442.1 |
| 71.2 |
| 409.0 |
| 151.7 |
| Cash From Operating Activities | |||||||||||||||||||||||||||
| Depreciation & Amortization | 1.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.7 | ||||||||||
| Stock-Based Compensation | 122.0 | 125.0 | 73.4 | 91.0 | 0.5 | - | 0.7 | - | 0.6 | - | - | - | 0.6 | - | - | - | 0.5 | ||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Asset Impairments | 69.4 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Accounts Payable | (5.1) | - | - | - | 10.1 | - | - | - | (3.6) | - | - | - | (1.2) | - | - | - | 1.0 | ||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Operating Activities | (1.9) | - | - | - | (1.1) | - | - | - | (3.0) | - | - | - | (3.1) | - | - | - | (1.5) | ||||||||||
| Cash From Operating Activities | 718.2 | - | - | - | 596.1 | - | - | - | 664.6 | - | - | - | 1,033.8 | - | - | ||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 177.4 | ||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 24.4 | - | - | - | 274.6 | ||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Investing Activities | (477.9) | - | - | - | 503.9 | - | - | - | (86.7) | - | - | - | (558.5) | - | - | ||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 6,040.0 | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Common Stock Repurchased | 50.1 | - | - | - | 708.8 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Financing Activities | (0.2) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Financing Activities | (272.7) | - | - | - | (941.3) | - | - | - | (212.0) | - | - | - | (210.4) | - | - | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (32.3) | - | - | - | 158.7 | - | - | - | 366.0 | - | - | - | 264.9 | - | - | - | 250.5 | - | |||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| 0.0 |
| 5.7 |
| 23.0 |
| 23.1 |
| 23.9 |
| 33.3 |
| Stock-Based Compensation | 411.4 | 289.9 | 2.3 | 2.4 | 2.2 | 2.4 | 5.4 | 0.0 | 0.0 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | 0.0 | 0.0 | 615.8 | 0.0 | 65.1 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (13.9) | (2.3) | 6.2 | 2.3 | (4.6) | (0.8) | 6.5 | 1.4 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (13.3) | (1.1) | (20.9) | (11.1) | (4.5) | (9.6) | 2.1 | 7.8 |
| Cash From Operating Activities | - | 2,489.8 | 2,769.0 | 2,987.8 | 2,144.0 | 2,017.5 | 2,034.6 | 1,667.2 | 1,618.3 |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | 0.0 | 0.0 | 234.9 | 1,196.6 | 1,705.3 | 817.4 | 0.0 |
| Sales Of Investments | - | 0.0 | 0.0 | 24.4 | 792.3 | 1,597.9 | 815.4 | 725.1 | 0.0 |
| Other Investing Activities | - | 8.9 | (2.0) | 2.0 | 0.0 | 0.0 | - | - | - |
| Cash From Investing Activities | - | (1,614.2) | (2,678.1) | (2,072.8) | (1,029.4) | (1,870.3) | (2,759.3) | (2,153.6) | 303.4 |
| 0.0 |
| 11,116.2 |
| 0.0 |
| 0.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 1,227.4 | 229.7 | 304.8 | 0.0 | 0.0 | 0.0 | 4.3 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | (1.8) | (9.0) | 0.0 | 0.0 | - | - | - | - |
| Cash From Financing Activities | - | (1,186.0) | 361.1 | (2,148.8) | (944.9) | 385.1 | 1,487.2 | (1,191.6) | (1,379.1) |
| 169.7 |
| 532.4 |
| 762.5 |
| (1,678.0) |
| 542.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 5.8 |
| 5.8 |
| 5.7 |
| 5.7 |
| - |
| 5.8 |
| 5.7 |
| 5.7 |
| 5.8 |
| 5.7 |
| 0.1 |
| 0.7 |
| 0.9 |
| 0.7 |
| - |
| 1.0 |
| 3.7 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| 460.3 |
| - |
| - |
| - |
| 526.1 |
| - |
| - |
| - |
| 471.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 505.3 |
| - |
| - |
| - |
| 703.9 |
| - |
| - |
| - |
| - |
| - |
| 419.8 |
| - |
| - |
| - |
| 104.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| (599.3) |
| - |
| - |
| - |
| (761.8) |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 5,170.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (221.0) |
| - |
| - |
| - |
| (226.7) |
| - |
| - |
| - |
| 542.5 |
| - |
| - |
| - |
| - |
| (299.9) |
| - |
| - |
| - |
| 251.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |