| (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 | (308.7) | 115.8 | 461.5 | 538.5 | 189.9 | 1,946.0 | 283.8 | 195.3 | 472.0 | 102.2 | (88.7) | (102.0) | 98.3 | (113.8) | (14.7) | (208.0) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||
| Net Income | 807.1 | 1,305.6 | 2,897.0 | 9.8 | (540.7) | 166.3 | 213.1 | 375.4 | (38.5) | (62.8) | (171.6) | (179.8) | (154.1) |
| Cash From Operating Activities | |||||||||||||
| Depreciation & Amortization | - | 369.5 | 376.1 | 408.6 | 340.5 | 134.8 | 84.2 | 75.6 | 61.0 | 37.3 | 37.7 | 27.6 | 18.6 |
| Amortization Of Intangibles | |||||||||||||
| Cash From Investing Activities | |||||||||||||
| Capital Expenditures | - | 155.0 | 153.9 | 151.2 | 170.8 | 134.3 | 138.4 | 62.5 | 61.2 | 26.1 | 25.4 | 37.4 | 28.8 |
| Acquisitions | |||||||||||||
| Cash From Financing Activities | |||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 30.0 |
| Debt Repaid | - | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||
| Effects Of Exchange Rate Changes | - | 86.1 | (88.5) | 29.2 | (38.4) | (7.1) | 13.0 | 3.8 | (7.2) | 4.3 | (0.4) | (1.8) | (1.1) |
| Net Change In Cash | |||||||||||||
| Free Cash Flow | |||||||||||||
| Free Cash Flow | - | 2,424.7 | 1,553.4 | (50.2) | 5.1 | 713.5 | 34.7 | 265.1 | 233.9 | 101.6 | (2.3) | (16.3) | (141.2) |
| Free Cash Flow To Equity | - | ||||||||||||
| (204.2) |
| (76.8) |
| 0.1 |
| 204.0 |
| 39.0 |
| 294.0 |
| 36.5 |
| (11.5) |
| (105.9) |
| 390.9 |
| 29.4 |
| (6.7) |
| (38.2) |
| (28.2) |
| 19.6 |
| (5.9) |
| (24.0) |
| (15.7) |
| (16.1) |
| (16.0) |
| (15.1) |
| (15.2) |
| (32.3) |
| (27.3) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 96.0 | - | - | - | 88.9 | - | - | - | 97.6 | - | - | - | 93.2 | 204.1 | 32.9 | 33.5 | 70.1 | 59.4 | 27.0 | 19.2 | 29.2 | 31.9 | 15.4 | 16.9 | 20.1 | 26.5 | 15.3 | 14.8 | 19.0 | 29.8 | 11.7 | 9.3 | 10.2 | 13.3 | 7.3 | 7.2 | 9.4 | 14.1 | 7.6 | 6.9 |
| Amortization Of Intangibles | 34.2 | 34.0 | 34.1 | 33.9 | 33.7 | 34.6 | 36.0 | 40.8 | 43.3 | 43.1 | 57.0 | 36.9 | 37.1 | 35.3 | 37.4 | 39.4 | ||||||||||||||||||||||||
| Stock-Based Compensation | 338.7 | 293.5 | 309.4 | 297.3 | 315.2 | 317.2 | 324.1 | 320.4 | 311.2 | 331.6 | 345.7 | 319.2 | 279.6 | 276.5 | 262.7 | 256.6 | 275.4 | |||||||||||||||||||||||
| Deffered Income Tax | (79.0) | - | - | - | 7.6 | - | - | - | (8.0) | - | - | - | 1.4 | - | - | - | (7.7) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | (557.5) | - | - | - | 97.2 | - | - | - | (206.0) | - | - | - | 49.7 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 965.6 | - | - | - | 133.3 | - | - | - | 489.4 | - | - | - | 294.4 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 30.6 | - | - | - | 31.9 | - | - | - | 32.0 | - | - | - | 32.3 | - | - | - | 41.2 | - | - | - | 34.1 | - | - | - | 26.1 | - | - | - | 18.2 | - | - | - | 8.1 | - | - | - | 6.5 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 137.1 | - | - | - | 147.5 | - | - | - | 204.7 | - | - | - | 273.8 | - | - | - | 262.6 | |||||||||||||||||||||||
| Other Investing Activities | (1.7) | - | - | - | 7.5 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | 300.0 | - | - | - | 914.7 | - | - | - | 1,042.4 | - | - | - | 623.9 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 636.0 | - | - | - | 445.3 | - | - | - | 252.1 | - | - | - | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (251.9) | - | - | - | (1,211.6) | - | - | - | 32.4 | - | - | - | (9.1) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.5) | - | - | - | 22.2 | - | - | - | (41.8) | - | - | - | 1.0 | - | - | - | (0.9) | - | - | - | (8.2) | - | - | - | (13.6) | - | - | - | 1.3 | - | - | - | 1.4 | - | - | - | 1.1 | - | - | - |
| Net Change In Cash | 1,013.2 | - | - | - | (141.3) | - | - | - | 1,522.4 | - | - | - | 910.3 | - | - | - | 390.5 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 935.0 | - | - | - | 101.5 | - | - | - | 457.4 | - | - | - | 262.1 | - | - | - | 188.2 | - | - | - | (63.3) | - | - | - | 95.2 | - | - | - | 14.3 | - | - | - | 44.0 | - | - | - | 37.5 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 136.2 |
| 135.7 |
| 154.7 |
| 174.0 |
| 138.8 |
| 15.7 |
| 3.9 |
| - |
| - |
| 0.9 |
| 0.9 |
| 1.8 |
| 1.1 |
| Stock-Based Compensation | 1,238.9 | 1,215.5 | 1,272.8 | 1,276.1 | 1,071.3 | 608.0 | 397.8 | 297.9 | 216.9 | 155.8 | 138.8 | 82.3 | 36.1 |
| Deffered Income Tax | - | 335.0 | (1,665.8) | (85.9) | (69.6) | (10.4) | (8.0) | (1.4) | (0.6) | (1.4) | 0.1 | 0.0 | (2.7) |
| Asset Impairments | - | - | 73.5 | 132.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 568.4 | (150.0) | 419.8 | 369.6 | 62.0 | 185.3 | 47.5 | 27.6 | (2.7) | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 2,579.7 | 1,707.4 | 101.0 | 175.9 | 847.8 | 173.1 | 327.6 | 295.1 | 127.7 | 23.1 | 21.1 | (112.4) |
| - |
| - |
| - |
| 5.0 |
| - |
| 164.0 |
| 79.2 |
| 20.4 |
| 112.4 |
| 1.9 |
| 1.4 |
| 4.5 |
| (11.7) |
| Divestitures | - | - | - | - | - | 0.0 | 0.0 | 309.3 | 0.0 | 0.0 | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 469.0 | 1,005.6 | 1,387.8 | 999.6 | 831.0 | 607.1 | 430.9 | 197.5 | 168.2 | 43.2 | 0.0 | 0.0 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (2,801.9) | 650.0 | 683.2 | 1,225.7 | (1,310.9) | (606.6) | 95.2 | (905.8) | (340.6) | (114.2) | (43.2) | (24.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 30.0 |
| 0.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 2,330.7 | 1,170.3 | 156.8 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | (35.3) | (18.5) | (36.8) | (87.7) | (9.9) | (7.4) | (5.1) | (4.8) | (1.4) | - | - | - |
| Cash From Financing Activities | - | (613.1) | 1,952.7 | (240.1) | 97.6 | 2,652.0 | 3,676.7 | 243.4 | 515.8 | 454.9 | 90.7 | 264.8 | 194.2 |
| - |
| (749.2) |
| 4,221.4 |
| 573.2 |
| 1,460.8 |
| 2,181.9 |
| 3,256.2 |
| 670.1 |
| (102.2) |
| 246.3 |
| (0.8) |
| 240.9 |
| 56.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.3) |
| (46.3) |
| (111.2) |
| 26.7 |
| 0.3 |
| 4.8 |
| 3.8 |
| 6.9 |
| (9.7) |
| 5.2 |
| 4.1 |
| 4.2 |
| - |
| 3.8 |
| 4.0 |
| 3.5 |
| - |
| 4.4 |
| 2.8 |
| 1.9 |
| (3.1) |
| 1.8 |
| 1.9 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 178.0 |
| 165.0 |
| 146.4 |
| 118.6 |
| 113.9 |
| 110.4 |
| 96.2 |
| 77.3 |
| 79.9 |
| 77.4 |
| 79.5 |
| 61.1 |
| 59.0 |
| 58.9 |
| 52.1 |
| 46.8 |
| 44.5 |
| 40.0 |
| 39.6 |
| 31.7 |
| 33.9 |
| 36.8 |
| 36.9 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.1) |
| - |
| - |
| - |
| 20.4 |
| - |
| - |
| - |
| 27.6 |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 229.4 |
| - |
| - |
| - |
| (29.2) |
| - |
| - |
| - |
| 121.3 |
| - |
| - |
| - |
| 32.4 |
| - |
| - |
| - |
| 52.1 |
| - |
| - |
| - |
| 44.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 12.7 |
| - |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 139.4 |
| - |
| - |
| - |
| 98.1 |
| - |
| - |
| - |
| 111.5 |
| - |
| - |
| - |
| 45.5 |
| - |
| - |
| - |
| 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,130.6 |
| - |
| - |
| - |
| (158.0) |
| - |
| - |
| - |
| (114.6) |
| - |
| - |
| - |
| (70.4) |
| - |
| - |
| - |
| (15.5) |
| - |
| - |
| - |
| (170.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (968.6) |
| - |
| - |
| - |
| 1,119.6 |
| - |
| - |
| - |
| 918.1 |
| - |
| - |
| - |
| (26.9) |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 377.6 |
| - |
| - |
| - |
| - |
| - |
| 924.2 |
| - |
| - |
| - |
| 911.2 |
| - |
| - |
| - |
| (63.5) |
| - |
| - |
| - |
| 41.0 |
| - |
| - |
| - |
| 252.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |