| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (2.8) | (135.0) | 15.9 | (64.8) | 866.6 | (65.9) | (106.7) | (99.2) | (91.6) | (155.8) | (133.0) | (198.9) | (139.0) | (170.9) | (109.3) | (152.1) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | (186.7) | 682.6 | (363.3) | (626.6) | (559.0) | (523.9) | (438.2) | (251.6) | (128.1) | (79.0) | (142.1) | (170.4) | (93.8) | (51.6) | (26.2) | 30.9 |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | - | 38.8 | 75.7 | 236.6 | 128.8 | 64.1 | 43.5 | 32.2 | 26.1 | 17.7 | 3.3 | 2.9 | 2.2 | 2.4 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | - | 8.9 | 6.5 | 28.4 | 32.0 | 28.2 | 17.8 | 13.8 | 7.1 | 3.1 | 1.8 | 2.7 | 4.7 | 0.8 | 0.2 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | (7.8) | 7.7 | (1.3) | (3.6) | 6.2 | (1.6) | (0.6) | (0.4) | - | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | - | 702.3 | (114.2) | (186.9) | (388.7) | (279.5) | (211.9) | (112.4) | (34.7) | (13.2) | (105.3) | (127.1) | (61.9) | (47.8) | (48.1) | |
| (126.7) |
| (143.3) |
| (133.6) |
| (118.4) |
| (128.6) |
| (74.4) |
| (69.7) |
| (181.4) |
| (112.7) |
| (77.7) |
| (60.0) |
| (41.8) |
| (72.1) |
| (48.3) |
| (51.0) |
| (9.5) |
| (19.3) |
| 1.3 |
| (33.7) |
| (17.5) |
| (29.1) |
| (26.8) |
| (35.2) |
| (38.9) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 15.4 | - | - | - | 7.2 | - | - | - | 55.4 | - | - | - | 42.8 | - | - | - | 26.3 | - | - | - | 13.6 | - | - | - | 9.2 | - | - | - | 7.1 | - | - | - | 6.0 | - | - | - | 0.6 | - | - | - |
| Amortization Of Intangibles | 11.6 | 9.3 | 7.5 | 4.1 | 3.8 | 3.3 | 3.0 | 2.9 | 51.5 | 77.2 | 58.6 | 47.4 | 39.4 | 35.8 | 31.0 | 26.3 | ||||||||||||||||||||||||
| Stock-Based Compensation | 23.4 | 18.5 | 19.4 | 18.5 | 18.1 | 17.2 | 19.8 | 19.2 | 18.4 | 16.5 | 26.9 | 29.4 | 28.8 | 27.3 | 28.7 | 27.7 | 26.6 | |||||||||||||||||||||||
| Deffered Income Tax | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 40.4 | - | - | - | 47.8 | - | - | - | 39.5 | - | - | - | 43.4 | - | - | - | 28.4 | |||||||||||||||||||||||
| Change In Inventory | (2.6) | - | - | - | (2.2) | - | - | - | (0.1) | - | - | - | 4.6 | - | - | - | (0.4) | |||||||||||||||||||||||
| Change In Accounts Payable | (68.7) | - | - | - | 18.5 | - | - | - | (5.4) | - | - | - | 33.5 | - | - | - | (30.7) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (59.0) | - | - | - | 870.1 | - | - | - | 70.8 | - | - | - | (29.5) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 1.2 | - | - | - | 1.7 | - | - | - | 9.6 | - | - | - | 10.3 | - | - | - | 9.3 | - | - | - | 5.7 | - | - | - | 6.0 | - | - | - | 2.9 | - | - | - | 0.5 | - | - | - | 0.2 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 24.0 | - | - | - | 5.2 | - | - | - | 9.1 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 9.9 | - | - | - | 8.9 | - | - | - | 1.2 | - | - | - | 2.2 | - | - | - | 2.4 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (93.7) | - | - | - | (184.4) | - | - | - | (114.9) | - | - | - | (29.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 6.4 | - | - | - | 9.4 | - | - | - | 0.5 | - | - | - | 4.1 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.7 | - | - | - | (1.7) | - | - | - | (0.4) | - | - | - | (1.2) | - | - | - | 2.3 | - | - | - | (0.4) | - | - | - |
| Net Change In Cash | (147.9) | - | - | - | 700.5 | - | - | - | (45.7) | - | - | - | (62.3) | - | - | - | (45.5) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (60.2) | - | - | - | 868.4 | - | - | - | 61.2 | - | - | - | (39.8) | - | - | - | (106.7) | - | - | - | (105.8) | - | - | - | (87.6) | - | - | - | (45.3) | - | - | - | (16.4) | - | - | - | (29.1) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 2.7 |
| 2.9 |
| Amortization Of Intangibles | 32.5 | 24.7 | 60.7 | 222.6 | 116.6 | 54.8 | 36.9 | 27.7 | 22.9 | 15.4 | 0.0 | 0.0 | - | - | - | - |
| Stock-Based Compensation | 79.9 | 74.5 | 74.6 | 101.6 | 110.3 | 103.5 | 70.3 | 42.1 | 33.3 | 30.6 | 35.0 | 34.0 | 19.3 | 8.4 | 2.3 | 2.8 |
| Deffered Income Tax | - | (0.0) | (55.9) | (46.9) | (34.3) | 0.4 | 5.9 | 8.8 | 0.0 | 0.2 | (0.2) | 0.0 | 0.0 | - | - | - |
| 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 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 10.2 | (1.7) | 1.5 | 48.5 | 45.0 | 10.5 | (11.5) | 29.6 | 12.2 | 14.8 | 6.9 | 3.5 | (0.1) | (0.2) | (2.1) |
| Change In Inventory | - | 53.9 | (6.2) | 8.2 | 6.7 | (1.8) | (1.8) | 3.5 | 5.8 | 6.5 | 0.0 | 0.0 | - | - | - | - |
| Change In Accounts Payable | - | 71.7 | (33.3) | 48.3 | 27.5 | 45.7 | 72.0 | 26.8 | 43.9 | 24.0 | 4.3 | 17.0 | 16.9 | 5.2 | (6.0) | (3.2) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 711.2 | (107.7) | (158.4) | (356.7) | (251.3) | (194.1) | (98.6) | (27.6) | (10.1) | (103.6) | (124.3) | (57.3) | (46.9) | (47.9) | (20.8) |
| 0.2 |
| Acquisitions | - | - | - | - | - | - | - | 0.0 | 48.9 | 0.0 | 0.0 | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 53.6 | 59.4 | 38.4 | 22.8 | 210.0 | 1,439.7 | 494.1 | 68.6 | 81.4 | 85.4 | 223.8 | 247.8 | 156.0 | - | 2.0 |
| Sales Of Investments | - | 58.8 | 48.1 | 132.2 | 113.0 | 4.3 | 944.1 | 156.3 | 90.4 | 174.7 | 191.6 | 205.7 | 107.3 | 29.1 | - | 29.9 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (862.0) | 44.2 | (176.7) | 290.2 | 219.2 | (561.5) | (387.2) | (42.6) | 13.1 | 104.5 | (20.8) | (145.2) | (127.8) | (0.2) | 27.7 |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 5.0 | 6.9 | 7.2 |
| Common Stock Issuance | - | - | - | - | - | - | 28.1 | 323.8 | 117.9 | 0.0 | 0.0 | 0.0 | 236.0 | 131.7 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 331.1 | 255.9 | 646.4 | 168.0 | 20.9 | 668.7 | 613.2 | 131.6 | 44.2 | 1.0 | 154.1 | 237.1 | 187.4 | 22.4 | (7.2) |
| - |
| - |
| Net Change In Cash | - | 203.0 | 185.0 | 314.4 | 98.7 | (19.1) | (79.2) | 126.0 | 57.7 | 53.5 | 0.3 | 8.3 | 34.3 | 12.7 | - | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (20.9) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 23.5 |
| 16.3 |
| 14.4 |
| 12.8 |
| 11.3 |
| 10.6 |
| 9.6 |
| 8.7 |
| 7.9 |
| 8.0 |
| 7.0 |
| 6.6 |
| 6.1 |
| 6.1 |
| 5.8 |
| 5.6 |
| 5.4 |
| 5.7 |
| 9.7 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| 26.2 |
| 25.9 |
| 25.7 |
| 25.7 |
| 21.4 |
| 16.8 |
| 16.9 |
| 15.2 |
| 11.5 |
| 10.5 |
| 10.9 |
| 9.3 |
| 8.5 |
| 8.9 |
| 8.1 |
| 7.7 |
| 6.5 |
| 7.2 |
| 7.9 |
| 9.0 |
| 8.4 |
| 9.0 |
| 8.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (20.8) |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| (28.8) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (28.7) |
| - |
| - |
| - |
| (6.8) |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (97.4) |
| - |
| - |
| - |
| (100.2) |
| - |
| - |
| - |
| (81.6) |
| - |
| - |
| - |
| (42.4) |
| - |
| - |
| - |
| (15.9) |
| - |
| - |
| - |
| (28.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.0 |
| - |
| - |
| - |
| 298.8 |
| - |
| - |
| - |
| 165.7 |
| - |
| - |
| - |
| 22.7 |
| - |
| - |
| - |
| 19.5 |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| 225.0 |
| - |
| - |
| - |
| 18.1 |
| - |
| - |
| - |
| 21.5 |
| - |
| - |
| - |
| 44.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.0 |
| - |
| - |
| - |
| 30.1 |
| - |
| - |
| - |
| (101.3) |
| - |
| - |
| - |
| (150.5) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| 24.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.5 |
| - |
| - |
| - |
| 224.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 9.5 |
| - |
| - |
| - |
| 18.5 |
| - |
| - |
| - |
| 225.7 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| (62.2) |
| - |
| - |
| - |
| (164.7) |
| - |
| - |
| - |
| 31.6 |
| - |
| - |
| - |
| (14.1) |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |