| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | 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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||
| Net Income | 27.8 | 53.4 | (34.0) | (77.7) | (104.3) | (88.3) | (16.8) | 47.0 | 42.8 | 36.6 | 26.7 | 8.5 | 0.5 | (47.5) | (55.0) | (49.3) | |||||||||||||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (30.5) | (162.5) | (15.2) | 72.2 | (183.2) | (234.8) | (92.6) | (141.8) | (140.1) | (135.5) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 36.0 | 31.2 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 302.1 | 254.9 | 176.5 | 235.0 | 112.1 | 52.8 | 80.2 | 35.9 | 22.9 |
| Acquisitions | - | 382.3 | 310.3 | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | 9.6 | (5.3) | 2.0 | (1.5) | (4.8) | 1.7 | (0.1) | (0.2) | 0.6 |
| Net Change In Cash | - | 990.0 | ||||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | 1,310.2 | 1,126.9 | 989.7 | 706.0 | 462.6 | 303.8 | 19.7 | (58.8) | (81.7) |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| (31.5) |
| (42.0) |
| (50.5) |
| (57.3) |
| (85.0) |
| (19.0) |
| (24.5) |
| (29.9) |
| (19.2) |
| (28.4) |
| (35.5) |
| (51.9) |
| (26.0) |
| (31.3) |
| (42.3) |
| (32.9) |
| (33.6) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 12.4 | 8.2 | 7.8 | 7.6 | 7.6 | 7.4 | 6.3 | 6.3 | 6.0 | 5.5 | 4.6 | 4.1 | 4.2 | 4.3 | 4.1 | 4.1 | 4.1 | ||||||||||||||||
| Stock-Based Compensation | 297.7 | 278.9 | 283.0 | 287.2 | 247.7 | 268.5 | 208.9 | 200.9 | 183.1 | 193.4 | 159.6 | 164.8 | 130.9 | 152.3 | 140.1 | 131.6 | 102.5 | ||||||||||||||||
| Deffered Income Tax | (10.8) | - | - | - | (1.7) | - | - | - | (0.3) | - | - | - | (0.3) | - | - | - | 1.8 | ||||||||||||||||
| Asset Impairments | 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 | 0.0 | 0.0 | |||||||||||||||
| Gains & Losses On Investments | 36.4 | - | - | - | 0.0 | - | - | - | 6.9 | - | - | - | 0.0 | - | - | - | - | ||||||||||||||||
| Change In Accounts Receivable | (428.8) | - | - | - | (319.9) | - | - | - | (150.2) | - | - | - | (165.1) | - | - | - | |||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Payable | (54.4) | - | - | - | (83.2) | - | - | - | 0.3 | - | - | - | (18.6) | - | - | - | (36.4) | ||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Activities | (0.5) | - | - | - | (1.1) | - | - | - | (0.9) | - | - | - | (0.8) | - | - | - | (0.7) | ||||||||||||||||
| Cash From Operating Activities | 590.9 | - | - | - | 384.1 | - | - | - | 383.2 | - | - | - | 300.9 | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | 97.6 | - | - | - | 85.8 | - | - | - | 49.7 | - | - | - | 62.3 | - | - | - | 52.2 | - | - | - | 25.8 | - | - | - | 9.7 | - | - | - | 15.5 | - | - | - | 8.6 |
| Acquisitions | 881.4 | - | - | - | 0.0 | - | - | - | 96.4 | - | - | - | 0.0 | - | - | - | 0.0 | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | (994.1) | - | - | - | (101.8) | - | - | - | (51.1) | - | - | - | 66.0 | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Repurchased | 175.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | (195.9) | - | - | - | 2.1 | - | - | - | (2.5) | - | - | - | 7.9 | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.1 | - | - | - | 6.5 | - | - | - | (1.9) | - | - | - | (0.2) | - | - | - | (2.5) | - | - | - | 1.2 | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | (0.1) |
| Net Change In Cash | (598.9) | - | - | - | 291.0 | - | - | - | 327.7 | - | - | - | 374.6 | - | - | - | 156.1 | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | 493.3 | - | - | - | 298.4 | - | - | - | 333.5 | - | - | - | 238.6 | - | - | - | 162.7 | - | - | - | 121.7 | - | - | - | 88.9 | - | - | - | (14.1) | - | - | - | (15.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| 26.0 |
| 18.4 |
| 16.6 |
| 12.9 |
| 1.4 |
| 0.5 |
| 0.6 |
| 0.6 |
| Stock-Based Compensation | 1,146.7 | 1,096.7 | 861.4 | 648.7 | 526.5 | 310.0 | 149.7 | 79.9 | 20.5 | 12.3 |
| Deffered Income Tax | - | (14.8) | (9.9) | (3.4) | 1.3 | (14.0) | (1.5) | (0.7) | (0.4) | (0.1) |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | 4.2 | 6.3 | 3.9 | 0.0 | 0.0 | - | - | - | - |
| Change In Accounts Receivable | - | 232.5 | 274.2 | 217.7 | 258.1 | 125.4 | 73.0 | 72.5 | 33.4 | 35.3 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (11.3) | 84.9 | (18.9) | (15.5) | 33.2 | 11.3 | (6.6) | (2.4) | 7.1 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (5.4) | (3.8) | (3.2) | (2.8) | (2.5) | (0.9) | (0.4) | (0.1) | (1.0) |
| Cash From Operating Activities | - | 1,612.3 | 1,381.7 | 1,166.2 | 941.0 | 574.8 | 356.6 | 99.9 | (23.0) | (58.8) |
| 239.0 |
| 18.3 |
| 414.5 |
| 85.5 |
| 0.0 |
| 0.0 |
| 6.5 |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | 0.0 | 0.0 | 91.6 | 229.0 | 100.0 | 17.5 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (764.5) | (536.6) | (340.7) | (556.7) | (564.5) | 495.4 | (629.6) | (142.0) | (28.3) |
| - |
| - |
| 0.0 |
| 0.0 |
| 6.2 |
| 19.3 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | 0.0 | 0.0 | 2.3 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 132.5 | 107.2 | 93.2 | 77.4 | 72.5 | 800.1 | 706.1 | 190.4 | 126.8 |
| 947.1 |
| 920.7 |
| 460.3 |
| 78.0 |
| 1,653.8 |
| 176.4 |
| 25.2 |
| 40.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 3.4 |
| 3.3 |
| 2.4 |
| 0.8 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 92.6 |
| 86.7 |
| 76.3 |
| 54.4 |
| 47.7 |
| 40.6 |
| 37.7 |
| 23.6 |
| 24.4 |
| 22.0 |
| 29.9 |
| 3.8 |
| 3.1 |
| 13.5 |
| 2.2 |
| 1.7 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| (31.7) |
| - |
| - |
| - |
| (20.7) |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| - |
| (20.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.6) |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.0) |
| - |
| 215.0 |
| - |
| - |
| - |
| 147.5 |
| - |
| - |
| - |
| 98.6 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| (6.4) |
| - |
| - |
| 353.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 91.6 |
| - |
| - |
| - |
| 69.0 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (61.0) |
| - |
| - |
| - |
| (384.9) |
| - |
| - |
| - |
| 634.7 |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| (7.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| (233.6) |
| - |
| - |
| - |
| 740.2 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| (13.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |