| (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 | Q3 FY 20 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||
| Net Income | (19.0) | (932.0) | (1,067.0) | (1,073.0) | (25.0) | 8.0 | (74.0) | 23.0 | (114.0) | (162.0) | (48.0) | (67.0) | (68.0) | (65.0) | (37.0) | 51.0 | |||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (3,091.0) | (3,097.0) | (157.0) | (345.0) | (62.0) | (35.0) | - | - |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 294.0 | 296.0 | 299.0 | 301.0 | 301.0 | - | 91.0 | 68.0 |
| Amortization Of Intangibles | 280.0 | 281.0 | 280.0 | 281.0 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 110.0 | 121.0 | 140.0 | 131.0 | - | - | - |
| Acquisitions | - | 0.0 | 0.0 | (1.0) | 87.0 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | 0.0 | 1.0 | 0.0 | (6.0) | - | - | - |
| Net Change In Cash | - | (61.0) | 12.0 | 0.0 | 107.0 | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 250.0 | 131.0 | 246.0 | 155.0 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| (11.0) |
| 18.2 |
| (107.0) |
| (24.3) |
| 78.1 |
| (39.0) |
| (31.0) |
| Cash From Operating Activities | |||||||||||||||||||||||
| Depreciation & Amortization | 73.0 | 73.0 | 75.0 | 73.0 | 75.0 | 76.0 | 74.0 | 73.0 | 76.0 | 76.0 | 75.0 | 74.0 | 76.0 | 47.0 | 84.0 | 85.0 | 85.0 | - | 78.0 | - | 24.0 | 57.0 | - |
| Amortization Of Intangibles | 70.0 | 70.0 | 70.0 | 70.0 | 71.0 | 70.0 | 70.0 | 69.0 | 71.0 | 71.0 | 69.0 | 70.0 | 71.0 | 41.0 | 78.0 | 80.0 | |||||||
| Stock-Based Compensation | 4.0 | - | - | - | 6.0 | - | - | - | 28.0 | - | - | - | 37.0 | 35.0 | 54.0 | 42.0 | 33.0 | ||||||
| Deffered Income Tax | (7.0) | - | (12.0) | - | (4.0) | - | - | - | (26.0) | - | - | - | (7.0) | - | - | - | - | ||||||
| Asset Impairments | 0.0 | - | 1,338.0 | 983.0 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | |||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Accounts Receivable | (28.0) | - | - | - | (33.0) | - | - | - | (42.0) | - | - | - | (40.0) | - | - | - | 37.0 | ||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Payable | (38.0) | - | - | - | (60.0) | - | - | - | (47.0) | - | - | - | (117.0) | - | - | - | (82.0) | ||||||
| Change In Other Working Capital | (20.0) | - | - | - | (11.0) | - | - | - | (41.0) | - | - | - | (51.0) | - | - | - | |||||||
| Other Operating Activities | (4.0) | - | - | - | 0.0 | - | - | - | - | - | - | - | (1.0) | - | - | - | (3.0) | ||||||
| Cash From Operating Activities | 79.0 | - | - | - | 73.0 | - | - | - | 100.0 | - | - | - | 72.0 | - | - | ||||||||
| Cash From Investing Activities | |||||||||||||||||||||||
| Capital Expenditures | 26.0 | - | - | - | 29.0 | - | - | - | 31.0 | - | - | - | 45.0 | - | - | - | 41.0 | - | 27.0 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | (26.0) | - | - | - | (29.0) | - | - | - | (36.0) | - | - | - | (45.0) | - | - | ||||||||
| Cash From Financing Activities | |||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Common Stock Repurchased | 0.0 | - | - | - | 20.0 | - | - | - | 0.0 | - | - | - | 10.0 | - | - | - | - | ||||||
| Dividends Paid | 0.0 | - | - | - | 21.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||||
| Other Financing Activities | 0.0 | - | - | - | (2.0) | - | - | - | 0.0 | - | - | - | - | - | - | - | (4.0) | ||||||
| Cash From Financing Activities | (156.0) | - | - | - | (176.0) | - | - | - | (74.0) | - | - | - | (160.0) | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (1.0) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (104.0) | - | - | - | (132.0) | - | - | - | (12.0) | - | - | - | (133.0) | - | - | - | 281.0 | - | |||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow | 53.0 | - | - | - | 44.0 | - | - | - | 69.0 | - | - | - | 27.0 | - | - | - | (22.0) | - | (34.0) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| 278.0 |
| - |
| 200.0 |
| 185.0 |
| Stock-Based Compensation | - | 19.0 | 76.0 | 139.0 | 164.0 | - | 5.0 | 9.0 |
| Deffered Income Tax | - | 8.0 | (19.0) | (9.0) | 25.0 | - | - | 2.0 |
| Asset Impairments | - | 3,124.0 | 0.0 | 0.0 | - | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (84.0) | 37.0 | 20.0 | 74.0 | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (90.0) | 31.0 | (61.0) | 69.0 | - | - | - |
| Change In Other Working Capital | - | 44.0 | 99.0 | (2.0) | 61.0 | - | - | - |
| Other Operating Activities | - | (15.0) | 1.0 | (2.0) | (1.0) | - | - | - |
| Cash From Operating Activities | - | 360.0 | 252.0 | 386.0 | 286.0 | - | - | - |
| - |
| - |
| - |
| Divestitures | - | (13.0) | 968.0 | 0.0 | 0.0 | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (123.0) | 836.0 | (159.0) | (235.0) | - | - | - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 65.0 | 167.0 | 40.0 | 12.0 | - | - | - |
| Dividends Paid | - | 86.0 | 21.0 | 0.0 | 0.0 | - | - | - |
| Other Financing Activities | - | (2.0) | 0.0 | (1.0) | (3.0) | - | - | - |
| Cash From Financing Activities | - | (298.0) | (1,074.0) | (231.0) | 54.0 | - | - | - |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| 79.0 |
| - |
| 74.0 |
| - |
| 50.0 |
| 51.0 |
| - |
| - |
| 15.0 |
| - |
| 2.0 |
| 1.0 |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| - |
| (31.0) |
| - |
| 103.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.0 |
| - |
| (7.0) |
| - |
| (0.3) |
| - |
| (0.3) |
| 1,394.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (41.0) |
| - |
| (1,421.0) |
| - |
| - |
| - |
| (1,035.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 305.0 |
| - |
| 2,625.0 |
| - |
| - |
| - |
| 1,036.6 |
| 1,201.0 |
| - |
| (0.3) |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |