| (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 | Q3 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||
| Net Income | 870.5 | 608.7 | 475.6 | 326.7 | 214.0 | 79.0 | 143.5 | 134.1 | 105.5 | 93.4 | 71.5 | 28.1 | 16.8 | 30.9 | (123.9) | (179.3) | ||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 2,281.5 | 1,625.0 | 462.2 | 209.8 | (373.7) | (520.4) | (1,166.4) | (579.6) | (580.0) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 26.3 | 26.1 | 31.6 | 33.4 | 22.5 | 14.9 | 13.9 | 12.3 | 13.9 |
| Amortization Of Intangibles | - | - | 7.8 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 33.9 | 12.6 | 15.1 | 40.0 | 12.6 | 12.2 | 13.1 | 13.0 |
| Acquisitions | - | - | - | 0.0 | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | 0.0 | 0.0 | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | 7.5 | (6.7) | 2.9 | (3.9) | (3.9) | 1.3 | (2.2) | (3.7) |
| Net Change In Cash | - | (668.5) | 1,269.8 | (1,777.2) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | 2,100.6 | 1,141.2 | 697.1 | 183.7 | 321.2 | (308.8) | (178.3) | (52.0) |
| Free Cash Flow To Equity | - | - | - | - | |||||
| (101.4) |
| (156.2) |
| (102.1) |
| (138.6) |
| (123.5) |
| (148.3) |
| (853.3) |
| (110.5) |
| (54.3) |
| (139.9) |
| Cash From Operating Activities | ||||||||||||||||||||||||||
| Depreciation & Amortization | 6.8 | 9.3 | 4.8 | 5.4 | 6.6 | 11.0 | 6.1 | 6.0 | 8.4 | 12.7 | 6.3 | 6.0 | 8.3 | 8.2 | 5.5 | 4.5 | 4.3 | 5.5 | 3.1 | 3.1 | 3.2 | 4.5 | 2.5 | 3.2 | 3.7 | 3.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Stock-Based Compensation | 201.6 | 196.4 | 172.3 | 160.0 | 155.3 | 281.8 | 142.4 | 141.8 | 125.7 | 132.6 | 114.4 | 114.2 | 114.7 | 129.4 | 140.3 | 145.8 | 149.3 | |||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - | ||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (122.8) | (51.9) | |||||||||
| Change In Accounts Receivable | 361.0 | - | - | - | 135.0 | - | - | - | 121.9 | - | - | - | (2.7) | - | - | - | 65.9 | |||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Payable | 80.8 | - | - | - | 22.4 | - | - | - | 23.8 | - | - | - | (39.9) | - | - | - | (47.4) | |||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Operating Activities | (54.0) | - | - | - | (3.1) | - | - | - | 5.6 | - | - | - | (6.7) | - | - | - | (2.8) | |||||||||
| Cash From Operating Activities | 899.2 | - | - | - | 310.3 | - | - | - | 129.6 | - | - | - | 187.4 | - | - | |||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||
| Capital Expenditures | 7.4 | - | - | - | 6.2 | - | - | - | 2.7 | - | - | - | 4.8 | - | - | - | 15.2 | - | - | - | 0.7 | - | - | - | 3.0 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Purchase Of Investments | 810.9 | - | - | - | 1,704.7 | - | - | - | 1,260.3 | - | - | - | 2,310.4 | - | - | - | 89.5 | |||||||||
| Sales Of Investments | 791.5 | - | - | - | 350.6 | - | - | - | 751.7 | - | - | - | 709.5 | - | - | - | 8.2 | |||||||||
| Other Investing Activities | 0.0 | - | - | - | 30.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||
| Cash From Investing Activities | (26.7) | - | - | - | (1,390.3) | - | - | - | (511.2) | - | - | - | (1,554.6) | - | - | |||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Repurchased | - | - | - | - | 18.0 | - | - | - | 9.0 | - | - | - | 0.0 | - | - | - | - | |||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Financing Activities | (1.5) | - | - | - | (95.5) | - | - | - | 0.4 | - | - | - | 0.1 | - | - | - | 0.0 | |||||||||
| Cash From Financing Activities | 3.4 | - | - | - | (28.9) | - | - | - | 75.2 | - | - | - | 26.0 | - | - | |||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (2.4) | - | - | - | 4.0 | - | - | - | (4.0) | - | - | - | 2.7 | - | - | - | (0.7) | - | - | - | (2.2) | - | - | - | (1.6) | - |
| Net Change In Cash | 873.4 | - | - | - | (1,104.9) | - | - | - | (310.4) | - | - | - | (1,338.6) | - | - | - | (34.5) | - | ||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow | 891.8 | - | - | - | 304.1 | - | - | - | 126.9 | - | - | - | 182.6 | - | - | - | 20.3 | - | - | - | 116.2 | - | - | - | (290.2) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| 9.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 730.3 | 684.0 | 691.6 | 475.9 | 564.8 | 778.2 | 1,270.7 | 242.0 | 248.5 |
| Deffered Income Tax | - | (3.9) | (0.6) | (4.8) | (0.2) | 43.3 | (20.4) | (7.2) | (7.0) |
| Asset Impairments | - | - | - | - | - | 0.0 | 0.7 | 23.4 | 23.7 |
| Gains & Losses On Investments | - | - | - | - | - | 72.8 | - | - | - |
| Change In Accounts Receivable | - | 450.4 | 211.2 | 106.2 | 72.8 | 35.2 | 108.5 | 23.9 | 10.5 |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 4.7 | (18.8) | (31.8) | (29.9) | 57.8 | (34.7) | 23.4 | 11.0 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 15.6 | 66.0 | 12.8 | (28.2) | 2.8 | 4.3 | 2.8 | 0.4 |
| Cash From Operating Activities | - | 2,134.5 | 1,153.9 | 712.2 | 223.7 | 333.9 | (296.6) | (165.2) | (39.0) |
| (66.7) |
| 0.0 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 7,702.1 | 5,395.9 | 5,636.4 | 124.5 | 308.3 | 0.0 | 0.0 | - |
| Sales Of Investments | - | 5,026.3 | 5,073.5 | 2,889.3 | 52.3 | 0.9 | 0.0 | - | - |
| Other Investing Activities | - | 1.0 | 0.0 | (51.1) | (66.8) | 3.9 | 2.7 | 0.0 | - |
| Cash From Investing Activities | - | (2,783.6) | (340.7) | (2,711.2) | (45.4) | (397.9) | (14.9) | (22.0) | (6.8) |
| 200.0 |
| 400.0 |
| 150.0 |
| 56.5 |
| Common Stock Issuance | - | - | - | - | 0.0 | 0.0 | 199.4 | 544.4 | 96.5 |
| Common Stock Repurchased | - | 75.0 | 64.2 | 0.0 | 0.0 | 0.0 | 3.8 | 11.2 | 7.7 |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | 0.1 | 0.4 | 0.6 | (0.1) | (0.7) | (4.3) | (1.2) | 1.2 |
| Cash From Financing Activities | - | (26.9) | 463.4 | 218.8 | 86.0 | 306.7 | 1,036.5 | 324.5 | 46.2 |
| 260.4 |
| 238.8 |
| 726.2 |
| 135.1 |
| (3.3) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 166.9 |
| 184.8 |
| 232.7 |
| 193.7 |
| 1,080.3 |
| 8.4 |
| 127.8 |
| 54.1 |
| 51.8 |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| 51.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (40.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| 35.5 |
| - |
| - |
| - |
| 116.9 |
| - |
| - |
| - |
| (287.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (96.5) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| 27.2 |
| - |
| - |
| - |
| 206.4 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 320.3 |
| - |
| - |
| - |
| (289.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |