| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||
| Net Income | 102.9 | 129.6 | 80.7 | 69.2 | 2.8 | 80.4 | (100.2) | (45.1) | (133.9) | (166.9) | (171.8) | (206.0) | (205.7) | (322.4) | (251.3) | (186.4) | |||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 382.4 | 52.2 | (517.8) | (985.3) | (707.4) | (441.0) | (112.6) | (120.5) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 280.4 | 225.1 | 169.0 | 134.6 | 52.7 | 20.0 | 9.4 | 5.3 |
| Amortization Of Intangibles | 0.3 | 1.3 | 20.8 | 52.5 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 192.2 | 159.3 | 120.8 | 86.3 | 20.3 | 21.0 | 19.4 |
| Acquisitions | - | 0.0 | 0.0 | 16.1 | 6.0 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | 920.0 | 0.0 | 0.0 | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | (1.2) | (2.7) | 0.1 | (5.4) | 1.8 | 0.0 | 0.0 |
| Net Change In Cash | - | 461.0 | 35.5 | (290.9) | (141.8) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 601.7 | 290.8 | (108.6) | (248.5) | (213.4) | (92.3) | (107.1) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (54.7) |
| (159.7) |
| (306.6) |
| (123.4) |
| (287.1) |
| (26.6) |
| (3.9) |
| 34.8 |
| (85.6) |
| (31.0) |
| (30.8) |
| Cash From Operating Activities | |||||||||||||||||||||||||||
| Depreciation & Amortization | 74.9 | 75.5 | 65.3 | 64.7 | 59.4 | 54.3 | 46.7 | 49.2 | 43.2 | 36.5 | 40.1 | 74.3 | 23.9 | 15.6 | 20.9 | 28.1 | 7.6 | 6.5 | 10.5 | - | - | - | 3.7 | - | - | - | - |
| Amortization Of Intangibles | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.6 | 0.6 | 1.7 | 2.0 | 2.9 | 14.2 | 14.1 | 23.6 | 7.4 | 7.4 | 7.0 | 5.5 | ||||||||||
| Stock-Based Compensation | 73.8 | 77.8 | 85.9 | 65.5 | 75.6 | 86.1 | 94.2 | 64.9 | 77.1 | 90.2 | 112.4 | 103.3 | 106.8 | 121.8 | 119.8 | 110.9 | 98.4 | ||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.0) | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Change In Accounts Receivable | - | - | (138.9) | - | - | - | (41.1) | - | - | - | 42.2 | - | - | - | 6.6 | - | - | ||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Accounts Payable | - | - | (24.8) | - | - | - | 16.5 | - | - | - | (1.3) | - | - | - | 1.5 | - | - | ||||||||||
| Change In Other Working Capital | - | - | (31.0) | - | - | - | 6.8 | - | - | - | 12.6 | - | - | - | 3.0 | - | |||||||||||
| Other Operating Activities | - | - | - | - | - | - | 2.2 | - | - | - | 4.7 | - | - | - | (2.1) | - | - | ||||||||||
| Cash From Operating Activities | - | - | 374.6 | - | - | - | 196.9 | - | - | - | 98.9 | - | - | - | 51.2 | ||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||
| Capital Expenditures | - | - | 54.4 | - | - | - | 44.2 | - | - | - | 35.8 | - | - | - | 31.2 | - | - | - | 16.3 | - | - | - | 4.2 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | |||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Sales Of Investments | 257.8 | 184.4 | 230.5 | 309.6 | 283.9 | 403.1 | 303.4 | 308.3 | 465.7 | 344.2 | 381.8 | 800.0 | 700.0 | 500.0 | 1,700.0 | 615.1 | 949.3 | ||||||||||
| Other Investing Activities | - | - | - | - | - | - | (15.2) | - | - | - | (0.1) | - | - | - | - | - | - | ||||||||||
| Cash From Investing Activities | - | - | (139.6) | - | - | - | (575.0) | - | - | - | (15.9) | - | - | - | 117.3 | ||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.1 | - | - | ||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Financing Activities | - | - | 110.1 | - | - | - | 465.6 | - | - | - | 148.8 | - | - | - | 199.5 | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | (3.9) | - | - | - | 1.7 | - | - | - | (3.3) | - | - | - | (5.3) | - | - | - | 3.6 | - | - | - | 0.0 | - | - | - | - |
| Net Change In Cash | - | - | 341.2 | - | - | - | 89.2 | - | - | - | 228.5 | - | - | - | 362.7 | - | - | - | |||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow | - | - | 320.2 | - | - | - | 152.7 | - | - | - | 63.1 | - | - | - | 20.1 | - | - | - | 348.8 | - | - | - | (6.5) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| 23.5 |
| 4.6 |
| 0.0 |
| - |
| Stock-Based Compensation | 303.0 | 321.4 | 344.5 | 451.7 | 391.0 | 292.5 | 29.6 | 33.7 |
| Deffered Income Tax | - | 7.1 | 0.4 | (5.1) | (17.8) | (1.9) | (0.4) | 0.0 |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 85.0 | 167.8 | 67.7 | 62.7 | 22.9 | 19.0 | 24.8 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 41.8 | 12.4 | (5.0) | (24.7) | 32.2 | 7.5 | 4.4 |
| Change In Other Working Capital | - | 12.2 | (31.2) | 14.5 | 15.0 | 209.1 | (19.9) | 17.1 |
| Other Operating Activities | - | (13.7) | 25.3 | 8.8 | 73.2 | (5.1) | (0.1) | (0.0) |
| Cash From Operating Activities | - | 793.9 | 450.1 | 12.2 | (162.2) | (193.1) | (71.3) | (87.6) |
| 222.4 |
| 0.0 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | 982.3 | 1,300.0 | 1,500.0 | 3,700.0 | 2,200.0 | - | - | - |
| Other Investing Activities | - | - | 34.0 | (3.7) | 21.4 | 30.7 | - | - |
| Cash From Investing Activities | - | (1,083.1) | (1,325.1) | (1,653.1) | (2,011.3) | (1,022.0) | (253.1) | (353.7) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 250.0 | 0.0 | 0.1 | 0.1 | 0.8 | 18.9 | 2.6 |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 751.4 | 913.1 | 1,349.9 | 2,037.1 | 2,577.8 | 294.7 | 561.6 |
| 1,364.5 |
| (29.6) |
| 120.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 5.5 |
| 5.5 |
| (1.4) |
| 1.2 |
| 2.2 |
| 2.6 |
| - |
| 0.0 |
| - |
| - |
| 88.5 |
| 93.2 |
| 100.1 |
| 179.6 |
| 6.5 |
| 6.2 |
| - |
| 8.0 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| - |
| - |
| - |
| (10.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 368.1 |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| (78.1) |
| - |
| - |
| - |
| 64.4 |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 365.2 |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 584.9 |
| 50.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (629.5) |
| - |
| - |
| - |
| (357.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 244.0 |
| - |
| - |
| - |
| 817.8 |
| - |
| - |
| - |
| - |
| (16.8) |
| - |
| - |
| - |
| 457.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |