| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | 679.0 | (352.6) | (137.5) | (228.4) | 275.3 | (153.5) | (54.6) | 56.2 | 177.4 | (150.0) | (65.4) | (15.5) | (39.8) | (226.0) | (192.9) | (112.2) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (39.4) | (443.2) | 25.4 | (270.7) | (606.3) | (572.6) | (406.8) | (261.2) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 28.9 | 32.1 | 30.7 | 15.3 | 14.6 | 11.3 | 6.9 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 36.4 | 27.9 | 25.6 | 29.0 | 25.9 | 14.0 | 26.0 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | 410.0 | 0.0 | 0.0 | 305.0 | 0.0 | 147.0 | - |
| Debt Repaid | - | - | - | 0.0 | 0.0 | 153.2 | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 1,253.0 | (340.9) | 311.5 | 454.9 | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 1,058.5 | 950.3 | (297.7) | 351.3 | (207.6) | 208.7 | (191.4) |
| Free Cash Flow To Equity | - | - | - | (297.7) | 656.3 | |||
| (75.2) |
| (198.9) |
| (211.5) |
| (73.3) |
| (88.9) |
| (189.9) |
| (79.1) |
| (40.9) |
| (96.9) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 7.0 | - | - | - | 6.7 | - | - | - | 7.8 | - | - | - | 4.9 | - | - | - | 3.8 | - | - | - | 3.4 | - | - | - | 2.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 16.0 | - | - | - | 25.0 | - | - | - | 25.9 | - | - | - | 71.5 | - | - | - | 27.7 | ||||||||
| Deffered Income Tax | (6.2) | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | (0.2) | - | - | - | 0.0 | ||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | 0.0 | (0.1) | 0.0 | (0.0) | (0.0) | (0.8) | 0.1 | (0.6) | ||||||||
| Change In Accounts Receivable | 224.3 | - | - | - | 97.8 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | (2.0) | - | - | - | 24.3 | - | - | - | 28.5 | - | - | - | 0.7 | - | - | - | (14.7) | ||||||||
| Change In Other Working Capital | (5.3) | - | - | - | 13.3 | - | - | - | 6.3 | - | - | - | 4.5 | - | - | - | |||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | 2,619.0 | - | - | - | 878.5 | - | - | - | 634.4 | - | - | - | 414.7 | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 8.8 | - | - | - | 9.0 | - | - | - | 6.0 | - | - | - | 7.4 | - | - | - | 6.2 | - | - | - | 6.6 | - | - | - | 4.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | 299.2 | - | - | - | 155.9 | - | - | - | 261.4 | - | - | - | 330.5 | - | - | - | 105.8 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (590.3) | - | - | - | (174.2) | - | - | - | (300.6) | - | - | - | 135.5 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 305.0 | - | - | - | 0.0 | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (3.6) | - | - | - | 4.9 | - | - | - | 27.3 | - | - | - | 0.5 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 2,025.1 | - | - | - | 709.2 | - | - | - | 361.1 | - | - | - | 550.7 | - | - | - | 964.4 | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | 2,610.2 | - | - | - | 869.5 | - | - | - | 628.4 | - | - | - | 407.3 | - | - | - | 556.6 | - | - | - | 311.1 | - | - | - | 102.4 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 861.6 | ||||||||
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 87.7 | 109.8 | 159.7 | 112.3 | 86.3 | 35.9 | 33.6 |
| Deffered Income Tax | - | 2.4 | (2.3) | 0.1 | (0.2) | (0.1) | (0.1) | (0.4) |
| Asset Impairments | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | 1.3 | 0.0 | (0.1) | (1.3) | 0.2 | 1.2 | 0.5 |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 205.5 | 152.8 | (29.2) | 57.8 | 98.6 | 75.8 | 7.5 |
| Change In Other Working Capital | - | 27.1 | 11.5 | (11.3) | 0.2 | 11.3 | (2.2) | 11.9 |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 1,094.9 | 978.2 | (272.2) | 380.3 | (181.7) | 222.7 | (165.4) |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 670.7 | 744.8 | 1,410.2 | 633.5 | 430.7 | 182.1 | 345.0 |
| Other Investing Activities | - | - | - | - | - | 0.0 | 0.0 | (0.0) |
| Cash From Investing Activities | - | (241.1) | (1,387.4) | 577.2 | (226.5) | (774.5) | (344.7) | 150.5 |
| 0.0 |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | 0.0 | 0.0 | 3.0 |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 399.2 | 68.4 | 6.4 | 301.1 | 1,238.7 | 611.7 | (2.1) |
| 282.5 |
| 489.7 |
| (17.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| (360.8) |
| 355.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.3 |
| 20.6 |
| 18.3 |
| 19.1 |
| 13.9 |
| 7.3 |
| 6.6 |
| 8.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.5 |
| (0.2) |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.7) |
| - |
| - |
| - |
| 15.5 |
| (0.5) |
| - |
| - |
| - |
| 6.3 |
| - |
| - |
| - |
| 14.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 562.8 |
| - |
| - |
| - |
| 317.7 |
| - |
| - |
| - |
| 106.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.2 |
| - |
| - |
| - |
| 39.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 102.8 |
| - |
| - |
| - |
| (34.3) |
| - |
| - |
| - |
| 48.0 |
| - |
| - |
| 153.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 298.8 |
| - |
| - |
| - |
| 1,211.6 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| 1,495.0 |
| - |
| - |
| - |
| 154.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 157.9 |
| - |
| - |
| - |
| - |