| (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 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (5.5) | 20.0 | (7.7) | (98.5) | 16.1 | (6.6) | 14.8 | 15.5 | 30.3 | 21.0 | (30.8) | 2.9 | 4.6 | (44.1) | (50.4) | (100.0) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | (91.7) | (70.0) | 54.0 | (2.3) | (163.5) | 319.6 | (581.8) | 169.2 | 119.6 | 140.4 | 102.1 | 100.6 | 173.2 | 131.8 | 26.3 | 110.1 | 39.2 | (444.4) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 10.1 | 11.9 | 14.9 | 15.9 | 16.8 | 17.4 | 10.1 | 1.3 | 1.2 | 0.8 | 0.5 | 0.4 | 1.9 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | 1,400.2 | 770.0 | 337.0 | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 30.9 |
| 44.0 |
| 88.3 |
| 90.0 |
| 97.3 |
| 54.3 |
| 141.8 |
| 165.4 |
| (943.4) |
| 49.1 |
| 34.3 |
| 31.3 |
| 54.5 |
| (0.9) |
| 40.9 |
| 32.7 |
| 46.8 |
| 30.9 |
| 36.2 |
| 36.3 |
| 37.0 |
| 52.6 |
| 41.3 |
| 12.1 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 2.3 | - | - | - | 2.8 | - | - | - | 3.5 | - | - | - | 3.7 | - | - | - | 4.0 | - | - | - | 4.2 | - | - | - | 4.7 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | 0.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | 3.0 | - | - | - | 3.0 | - | 4.0 | - | 4.0 | |||||||||||||||||||||||
| Stock-Based Compensation | 8.4 | 2.9 | 5.8 | 5.6 | 5.7 | 3.4 | 7.8 | 7.3 | 6.5 | 1.5 | 5.0 | 6.2 | 6.3 | 5.2 | 5.0 | 5.5 | 8.2 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | 0.0 | - | - | - | 0.6 | - | - | - | 0.4 | - | - | - | (0.0) | - | - | - | 2.6 | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 83.3 | - | - | - | (37.3) | - | - | - | (17.1) | - | - | - | 13.8 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (4,507.6) | - | - | - | (1,952.5) | - | - | - | (954.2) | - | - | - | 102.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 25.7 | - | - | - | 14.4 | - | - | - | 0.0 | - | - | - | 6.2 | - | - | - | 0.0 | |||||||||||||||||||||||
| Other Investing Activities | 0.7 | - | - | - | 5.6 | - | - | - | 1.7 | - | - | - | 0.6 | - | - | - | 1.2 | |||||||||||||||||||||||
| Cash From Investing Activities | 1,228.8 | - | - | - | 658.8 | - | - | - | 350.3 | - | - | - | 110.7 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 771.3 |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 67.6 | |||||||||||||||||||||||
| Common Stock Repurchased | 1.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 23.8 | - | - | - | 25.4 | - | - | - | 22.1 | - | - | - | 27.6 | - | - | - | 28.8 | - | ||||||||||||||||||||||
| Other Financing Activities | (2.0) | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | (1.5) | |||||||||||||||||||||||
| Cash From Financing Activities | 3,124.4 | - | - | - | 1,327.3 | - | - | - | 575.5 | - | - | - | (51.6) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (154.4) | - | - | - | 33.5 | - | - | - | (28.4) | - | - | - | 161.1 | - | - | - | (48.7) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 1.7 |
| 0.9 |
| 1.3 |
| 1.2 |
| Amortization Of Intangibles | - | 8.0 | 9.0 | 12.0 | 14.0 | 15.0 | 16.0 | 9.0 | - | - | - | 33.7 | 26.4 | 24.7 | - | - | - | - |
| Stock-Based Compensation | 22.8 | 20.0 | 25.0 | 19.1 | 23.9 | 18.9 | 15.3 | 15.0 | 13.7 | 10.4 | 11.8 | 11.3 | 13.5 | 9.8 | 9.1 | 11.5 | 6.2 | 12.6 |
| Deffered Income Tax | - | 14.8 | 13.0 | 1.5 | (20.8) | (20.1) | (6.0) | (5.5) | (1.1) | 10.9 | (10.7) | 0.7 | 7.3 | - | - | - | - | - |
| Asset Impairments | - | - | - | 0.0 | 0.0 | 0.0 | 88.7 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | (0.6) | 0.3 | 1.7 | 5.3 | 18.0 | 30.4 | 23.8 | 27.0 | 13.4 | 36.4 | 15.5 | 36.3 | 75.8 | 10.9 | (9.7) | (13.9) | (119.9) |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (103.6) | 40.7 | 41.2 | (42.6) | 64.8 | (301.4) | 83.2 | 41.8 | 17.6 | - | - | - | - | 43.1 | (3.9) | (40.6) | (14.4) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (10,094.5) | (5,862.5) | (2,015.8) | (139.1) | (5,694.6) | (505.5) | (1,165.6) | (1,611.7) | (1,713.2) | (1,250.2) | (1,791.1) | (221.8) | (563.3) | 17.8 | 29.9 | 210.1 | 145.0 |
| - |
| - |
| - |
| Acquisitions | - | - | 0.0 | 0.0 | 40.6 | 0.0 | 0.0 | 3.7 | 10.0 | 0.0 | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | 15.0 | 68.6 | 112.6 | 345.4 | 609.6 | 600.9 | 179.3 | 168.7 | 488.6 | 358.7 | 128.6 | 278.8 | - | - |
| Sales Of Investments | - | 385.4 | 2.8 | 143.9 | 31.7 | 39.7 | 658.9 | 707.4 | 582.3 | 228.4 | 439.5 | 504.8 | 220.5 | 201.5 | 86.3 | 257.7 | 138.0 | 73.4 |
| Other Investing Activities | - | 30.6 | 27.9 | 5.0 | 4.4 | 32.5 | (21.1) | 29.5 | 57.3 | (51.5) | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 4,532.0 | 2,538.4 | 908.7 | 213.9 | 1,404.1 | 4,070.4 | 1,025.9 | (12.8) | 280.4 | 863.2 | 740.6 | 351.3 | 836.4 | (415.6) | 115.2 | 60.4 | 1,170.1 |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | 527.4 | 0.7 | 0.0 | - | - | 0.3 | 3.5 | - |
| Common Stock Issuance | - | 0.4 | 0.5 | 124.5 | 68.0 | 21.9 | 5.9 | 450.7 | 142.6 | 0.3 | 7.3 | 9.5 | 8.7 | 39.1 | 9.1 | 4.0 | 519.2 | 34.8 |
| Common Stock Repurchased | - | 51.8 | 0.0 | 0.0 | 56.5 | 0.0 | 21.7 | 0.0 | 16.3 | 8.4 | 85.8 | 0.0 | 0.0 | - | 7.0 | - | 0.0 | 6.2 |
| Dividends Paid | - | 99.0 | 92.9 | 88.4 | 111.7 | 91.7 | 84.0 | 129.5 | 96.8 | 88.3 | 94.9 | 95.3 | 94.4 | 82.3 | 100.7 | 79.9 | 81.8 | 102.9 |
| Other Financing Activities | - | (0.8) | (1.9) | (6.9) | (4.8) | 7.0 | 3.9 | (2.1) | (0.3) | (0.1) | - | - | - | - | - | (8.8) | - | - |
| Cash From Financing Activities | - | 5,698.7 | 3,268.3 | 1,146.5 | (276.9) | 4,277.5 | (3,311.3) | 225.5 | 1,682.8 | 1,358.1 | 337.5 | 1,147.1 | (37.4) | (459.2) | 618.0 | (341.0) | (154.2) | (1,479.0) |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 136.2 | (55.9) | 39.4 | (202.1) | (13.0) | 253.6 | 85.8 | 58.3 | (74.7) | (49.5) | 96.5 | 92.1 | (186.1) | 220.2 | (195.9) | 116.3 | (163.9) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| - |
| 1.9 |
| 1.9 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.9 |
| 5.7 |
| 4.2 |
| 6.2 |
| 2.6 |
| 3.3 |
| 3.2 |
| 4.7 |
| 3.2 |
| 4.0 |
| 3.1 |
| 3.2 |
| 3.0 |
| 3.8 |
| 3.7 |
| 2.7 |
| 2.3 |
| 3.1 |
| 2.2 |
| 2.0 |
| 2.8 |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 88.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| 10.7 |
| - |
| - |
| - |
| 9.4 |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (31.1) |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| (107.7) |
| - |
| - |
| - |
| 50.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (291.7) |
| - |
| - |
| - |
| (966.2) |
| - |
| - |
| - |
| (241.4) |
| - |
| - |
| - |
| (206.5) |
| - |
| - |
| - |
| (143.2) |
| - |
| - |
| - |
| 253.6 |
| - |
| - |
| 106.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.9 |
| - |
| - |
| - |
| 52.3 |
| - |
| - |
| - |
| 154.9 |
| - |
| - |
| - |
| 128.1 |
| - |
| - |
| - |
| 144.9 |
| - |
| - |
| 48.4 |
| - |
| - |
| - |
| 25.7 |
| - |
| - |
| - |
| 529.5 |
| - |
| - |
| - |
| 74.0 |
| - |
| - |
| - |
| 241.6 |
| - |
| - |
| - |
| 26.9 |
| - |
| - |
| 340.8 |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 270.5 |
| - |
| - |
| - |
| 582.6 |
| - |
| - |
| - |
| 910.6 |
| - |
| - |
| - |
| 140.6 |
| - |
| - |
| - |
| 293.5 |
| - |
| - |
| - |
| 55.6 |
| - |
| - |
| 473.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 118.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 182.5 |
| - |
| 117.0 |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 16.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 23.0 |
| - |
| - |
| 18.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 29.8 |
| - |
| - |
| - |
| 21.8 |
| - |
| - |
| - |
| 22.1 |
| - |
| - |
| 22.3 |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (27.5) |
| - |
| - |
| - |
| 360.9 |
| - |
| - |
| - |
| (556.0) |
| - |
| - |
| - |
| 76.3 |
| - |
| - |
| - |
| (116.1) |
| - |
| - |
| - |
| (307.0) |
| - |
| - |
| (494.1) |
| - |
| - |
| (22.7) |
| - |
| - |
| - |
| 113.2 |
| - |
| - |
| - |
| 10.4 |
| - |
| - |
| - |
| 34.2 |
| - |
| - |
| - |
| 8.9 |
| - |
| - |
| 84.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |