| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||
| Net Income | (71.9) | (76.8) | (21.9) | 211.5 | (216.8) | (199.0) | (243.7) | (142.2) | 45.0 | 327.8 | (390.5) | (89.0) | 417.8 | (1.4) | (63.8) | (869.1) | |||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 40.9 | (104.0) | (539.9) | 265.9 | (1,170.2) | 597.5 | 269.7 | 22.9 | 292.4 |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 37.5 | 40.8 | 80.9 | 131.0 | 75.0 | 68.8 | 55.5 | 42.4 |
| Amortization Of Intangibles | 89.7 | 93.1 | 141.9 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 19.2 | 15.0 | 93.6 | 139.8 | 90.2 | 60.7 | 95.1 | 54.7 |
| Acquisitions | - | - | - | 0.0 | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | 2.0 | (0.1) | (0.1) |
| Net Change In Cash | - | (820.4) | 501.0 | (119.8) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | 44.8 | 339.5 | 95.9 | (222.5) | 28.7 | 93.9 | 156.7 | 314.8 |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| (235.8) |
| 13.0 |
| 60.7 |
| 194.8 |
| 329.1 |
| 509.1 |
| 184.9 |
| (96.1) |
| (328.2) |
| 6.9 |
| 16.5 |
| 13.8 |
| (14.2) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||
| Depreciation & Amortization | 7.3 | - | - | - | 11.2 | (31.8) | 26.4 | 33.4 | 12.7 | (55.3) | 33.8 | 41.3 | 61.2 | - | - | - | 30.2 | - | - | - | 19.2 | - | - | - | 15.5 | - | - | - | 11.1 |
| Amortization Of Intangibles | 19.0 | 23.8 | 23.5 | 23.4 | 22.4 | 32.1 | 36.4 | 36.7 | 36.7 | 117.9 | 61.4 | 54.2 | 54.6 | 73.7 | 120.8 | 56.1 | |||||||||||||
| Stock-Based Compensation | 16.4 | 17.2 | 17.0 | 19.5 | (21.4) | 19.6 | 18.2 | 20.4 | 19.5 | (14.5) | 29.0 | 30.2 | 28.9 | 31.0 | 31.1 | 31.7 | 29.7 | ||||||||||||
| Deffered Income Tax | (15.1) | - | - | - | (63.8) | - | - | - | 39.8 | - | - | - | 127.2 | - | - | - | (76.9) | ||||||||||||
| Asset Impairments | - | - | - | - | - | - | 0.0 | - | - | - | 9.0 | 0.0 | - | - | 21.3 | 86.7 | - | 0.0 | |||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Receivable | (86.3) | - | - | - | (76.6) | - | - | - | (81.8) | - | - | - | (43.0) | - | - | - | (75.6) | ||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Accounts Payable | (61.6) | - | - | - | (35.6) | - | - | - | (72.1) | - | - | - | (107.4) | - | - | - | (82.6) | ||||||||||||
| Change In Other Working Capital | 0.9 | - | - | - | 32.7 | - | - | - | (31.2) | - | - | - | (27.0) | - | - | - | |||||||||||||
| Other Operating Activities | (2.8) | - | - | - | (1.3) | - | - | - | 0.2 | - | - | - | 4.1 | - | - | - | 1.4 | ||||||||||||
| Cash From Operating Activities | 10.0 | - | - | - | (27.3) | - | - | - | 64.1 | - | - | - | 25.2 | - | - | ||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditures | 8.0 | - | - | - | 4.1 | - | - | - | 2.9 | - | - | - | 21.9 | - | - | - | 30.5 | - | - | - | 20.2 | - | - | - | 14.8 | - | - | - | 15.9 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Divestitures | 295.7 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Purchase Of Investments | - | - | - | - | 0.0 | - | - | - | 123.1 | - | - | - | 98.5 | - | - | - | 0.0 | ||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Investing Activities | (2.6) | - | - | - | (0.1) | - | - | - | (1.2) | - | - | - | (4.3) | - | - | - | 0.0 | ||||||||||||
| Cash From Investing Activities | 260.6 | - | - | - | (375.2) | - | - | - | 172.2 | - | - | - | 52.0 | - | - | ||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Repurchased | 123.6 | - | - | - | 179.4 | - | - | - | 0.0 | - | - | - | - | - | - | - | 8.1 | ||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Financing Activities | 0.0 | - | - | - | (0.7) | - | - | - | (0.2) | - | - | - | (0.1) | - | - | - | 5.2 | ||||||||||||
| Cash From Financing Activities | (141.2) | - | - | - | (234.0) | - | - | - | (26.0) | - | - | - | (96.0) | - | - | ||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | - | - | - | (2.9) | - | - | - | 0.3 |
| Net Change In Cash | 133.4 | - | - | - | (638.9) | - | - | - | 209.6 | - | - | - | (18.5) | - | - | - | (247.2) | - | |||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow | 2.0 | - | - | - | (31.4) | - | - | - | 61.1 | - | - | - | 3.3 | - | - | - | (17.6) | - | - | - | 33.7 | - | - | - | 24.4 | - | - | - | (13.3) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| 288.0 |
| 307.7 |
| 74.8 |
| 126.8 |
| 74.2 |
| 107.1 |
| Stock-Based Compensation | 70.1 | 32.3 | 77.7 | 73.6 | 123.5 | 79.5 | 197.2 | 134.3 | 148.4 |
| Deffered Income Tax | - | 27.6 | (156.7) | 88.4 | (337.8) | 133.4 | (18.4) | (49.4) | 8.8 |
| Asset Impairments | - | 207.5 | 0.0 | 9.0 | 21.3 | 0.0 | 265.1 | 3.3 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (14.2) | 6.4 | (12.1) | 66.7 | 154.9 | 128.6 | 72.1 | 52.1 |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (58.6) | (8.7) | (106.6) | (247.9) | 90.3 | 42.4 | 22.5 | 35.6 |
| Change In Other Working Capital | - | (1.4) | (74.9) | (23.4) | (8.9) | (4.2) | 23.4 | 6.7 | 29.8 |
| Other Operating Activities | - | (11.7) | 1.6 | 5.6 | (18.0) | (45.3) | (6.2) | 7.7 | (2.4) |
| Cash From Operating Activities | - | 64.0 | 354.5 | 189.5 | (82.8) | 118.9 | 154.6 | 251.8 | 369.4 |
| 0.0 |
| 2,699.6 |
| 685.2 |
| 28.4 |
| 65.6 |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 0.0 | 221.8 | 443.1 | 233.9 | 0.0 | 649.8 | 0.0 | - |
| Sales Of Investments | - | - | - | - | - | - | 475.0 | 25.0 | 35.0 |
| Other Investing Activities | - | 1.6 | (1.0) | (9.9) | (6.1) | 2.8 | 11.5 | 9.1 | (13.2) |
| Cash From Investing Activities | - | (404.6) | 276.8 | (87.5) | (494.8) | (2,907.5) | (1,872.1) | (421.9) | (44.7) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 315.0 | 0.0 | 165.6 | - | 35.4 | 63.7 | 56.9 | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | 0.0 | (1.9) | 0.2 | 4.2 | (18.6) | 1.1 | (3.8) | (1.0) |
| Cash From Financing Activities | - | (451.0) | (129.1) | (223.0) | (112.7) | 1,115.7 | 4,351.9 | 124.1 | (197.7) |
| (695.8) |
| (1,355.2) |
| 2,636.4 |
| (46.1) |
| 126.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 57.2 |
| 30.3 |
| 14.1 |
| 13.6 |
| 16.8 |
| 4.2 |
| 53.5 |
| 23.4 |
| 45.8 |
| 10.1 |
| 22.5 |
| 19.2 |
| 22.3 |
| 21.7 |
| 15.4 |
| 24.1 |
| 18.3 |
| 53.6 |
| 28.6 |
| 77.9 |
| 37.2 |
| 39.5 |
| 24.6 |
| 35.6 |
| 34.7 |
| - |
| - |
| - |
| 51.7 |
| - |
| - |
| - |
| (13.8) |
| - |
| - |
| - |
| (29.9) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 53.2 |
| 0.0 |
| 212.0 |
| 3.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.5 |
| - |
| - |
| - |
| 27.2 |
| - |
| - |
| - |
| 40.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| (31.8) |
| (5.3) |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (4.7) |
| - |
| - |
| - |
| (16.1) |
| - |
| - |
| - |
| (10.4) |
| - |
| - |
| - |
| (12.1) |
| - |
| 12.9 |
| - |
| - |
| - |
| 53.9 |
| - |
| - |
| - |
| 39.2 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 532.9 |
| - |
| - |
| - |
| 21.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| 2.1 |
| - |
| (231.6) |
| - |
| - |
| - |
| 205.0 |
| - |
| - |
| - |
| (518.6) |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| 38.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 0.0 |
| - |
| (27.5) |
| - |
| - |
| - |
| 194.4 |
| - |
| - |
| - |
| 1,671.8 |
| - |
| - |
| - |
| (63.9) |
| - |
| - |
| 453.2 |
| - |
| - |
| - |
| 1,189.5 |
| - |
| - |
| - |
| (55.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |