| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||
| Net Income | 14.3 | 2,755.1 | 46.1 | 40.3 | 2.6 | 61.7 | (12.4) | 5.0 | (31.5) | (26.3) | (12.1) | (114.3) | (187.6) | (588.1) | (422.2) | (377.2) | |||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 2,855.7 | 2,844.0 | 22.8 | (340.3) | (1,584.5) | (1,062.1) | (1,752.9) | (2,602.2) | (911.3) | (688.3) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | - | 135.2 | 148.9 | 116.5 | 154.8 | 139.3 | 157.4 | 108.4 | 18.8 | 2.6 |
| Amortization Of Intangibles | - | 20.6 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | 307.3 | 0.0 | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | 62.4 | 84.1 | 72.5 | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | 1.7 | (1.6) | 0.5 | (0.6) | (0.1) | (0.1) | 0.3 | (0.2) | 0.0 |
| Net Change In Cash | - | 891.3 | ||||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| (196.9) |
| (283.2) |
| (99.7) |
| (251.9) |
| (427.3) |
| (458.2) |
| (459.5) |
| (437.1) |
| (398.1) |
| (356.1) |
| (463.5) |
| (644.2) |
| (1,138.5) |
| (248.9) |
| (249.2) |
| (178.9) |
| (234.3) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 36.6 | - | - | - | 33.6 | - | - | - | 32.4 | - | - | - | 27.2 | - | - | - | 31.8 | - | - | - | 34.4 | - | - | - | 35.5 | - | - | - | 23.1 | - | - | - | 1.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Stock-Based Compensation | 86.9 | - | - | - | 93.2 | - | - | - | 80.1 | - | - | - | 180.4 | - | - | - | 153.7 | ||||||||||||||||
| Deffered Income Tax | 1.9 | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 0.0 | 6.3 | - | - | 135.7 | - | - | - | |||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Payable | (8.2) | - | - | - | 0.8 | - | - | - | 31.8 | - | - | - | (4.3) | - | - | - | (33.9) | ||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Activities | (0.5) | - | - | - | 0.3 | - | - | - | (2.1) | - | - | - | (3.5) | - | - | - | (1.8) | ||||||||||||||||
| Cash From Operating Activities | 307.7 | - | - | - | 287.2 | - | - | - | 156.2 | - | - | - | (74.0) | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | 960.2 | - | - | - | 1,028.8 | - | - | - | 1,124.1 | - | - | - | 598.6 | - | - | - | 661.7 | ||||||||||||||||
| Sales Of Investments | 884.9 | - | - | - | 1,014.0 | - | - | - | 841.7 | - | - | - | 846.4 | - | - | - | 224.9 | ||||||||||||||||
| Other Investing Activities | (0.2) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | 50.8 | - | - | - | 65.7 | - | - | - | (242.1) | - | - | - | 449.4 | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 20.0 | - | - | - | 16.5 | - | - | - | 20.6 | - | - | - | 21.1 | - | - | - | 12.3 | - | |||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Repurchased | 300.0 | - | - | - | 0.0 | - | - | - | 50.0 | - | - | - | 0.0 | - | - | - | - | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | (0.4) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | (366.6) | - | - | - | (51.7) | - | - | - | (31.4) | - | - | - | (27.7) | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (1.9) | - | - | - | (0.3) | - | - | - | (0.5) | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - | (0.0) |
| Net Change In Cash | (10.0) | - | - | - | 300.9 | - | - | - | (117.8) | - | - | - | 347.6 | - | - | - | (248.5) | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| 15.0 |
| 16.8 |
| 18.4 |
| 18.1 |
| 29.2 |
| 35.1 |
| 4.8 |
| - |
| Stock-Based Compensation | - | 322.3 | 330.9 | 484.5 | 750.8 | 724.6 | 565.8 | 1,599.3 | 8.6 | 9.5 |
| Deffered Income Tax | - | (2,895.1) | (1.9) | (2.4) | 0.4 | 2.7 | (46.9) | (2.2) | (0.6) | 0.0 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 135.7 | 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 | - | 21.7 | 21.7 | (41.1) | (27.2) | 47.1 | 44.5 | 5.1 | (40.8) | 21.4 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 9.2 | (2.5) | 4.3 | (23.6) | (3.3) | (4.5) | 0.9 | (1.0) | 0.0 |
| Cash From Operating Activities | - | 1,168.4 | 849.7 | (98.2) | (237.3) | (101.7) | (1,378.9) | (105.7) | (280.7) | (393.5) |
| (1.6) |
| 146.3 |
| (0.0) |
| 12.3 |
| 12.3 |
| 257.6 |
| 0.0 |
| Divestitures | - | - | - | 0.0 | 0.0 | 122.7 | 0.0 | 0.0 | - | - |
| Purchase Of Investments | - | 3,344.9 | 4,177.4 | 3,288.7 | 4,049.5 | 3,801.7 | 4,112.7 | 6,448.9 | 5,454.1 | 2,559.4 |
| Sales Of Investments | - | 3,329.6 | 3,415.3 | 3,481.0 | 3,308.7 | 3,259.2 | 4,745.9 | 4,071.2 | 3,838.5 | 707.7 |
| Other Investing Activities | - | 1.3 | (1.3) | (5.5) | 0.0 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cash From Investing Activities | - | 406.7 | (518.0) | 599.8 | 186.0 | 267.0 | 740.4 | (1,610.8) | (1,043.8) | (991.4) |
| 67.6 |
| 44.4 |
| 50.6 |
| 0.0 |
| 0.0 |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 500.0 | 50.0 | 0.0 | 0.0 | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | (0.5) | 0.0 | 0.0 | 0.0 | (0.0) | (1.5) | 0.0 | (0.4) | - |
| Cash From Financing Activities | - | (685.5) | (155.9) | (122.1) | (87.5) | (72.5) | 512.6 | 1,574.2 | 852.2 | 2,049.0 |
| 174.3 |
| 380.0 |
| (139.4) |
| 92.7 |
| (126.0) |
| (142.0) |
| (472.4) |
| 664.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 164.2 |
| - |
| - |
| - |
| 160.0 |
| - |
| - |
| - |
| 859.5 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.1) |
| - |
| - |
| - |
| 500.0 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| (13.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| (152.3) |
| - |
| - |
| - |
| (79.5) |
| - |
| - |
| - |
| (206.9) |
| - |
| - |
| - |
| (84.8) |
| - |
| - |
| - |
| (79.6) |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 12.4 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 981.7 |
| - |
| - |
| - |
| 1,179.3 |
| - |
| - |
| - |
| 607.2 |
| - |
| - |
| - |
| 1,198.2 |
| - |
| - |
| - |
| 1,169.8 |
| - |
| - |
| - |
| 1,661.5 |
| - |
| - |
| - |
| 838.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (74.2) |
| - |
| - |
| - |
| 161.1 |
| - |
| - |
| - |
| 787.7 |
| - |
| - |
| - |
| 670.3 |
| - |
| - |
| - |
| (819.1) |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (22.0) |
| - |
| - |
| - |
| (24.3) |
| - |
| - |
| - |
| (16.6) |
| - |
| - |
| - |
| (788.2) |
| - |
| - |
| - |
| 55.5 |
| - |
| - |
| 57.4 |
| - |
| - |
| - |
| 564.0 |
| - |
| - |
| - |
| (202.6) |
| - |
| - |
| - |
| (843.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |