| (USD in millions, except per-share data and share counts) | Q2 FY 2630 Jun 2026 | Q1 FY 2631 Mar 2026 | Q4 FY 2531 Dec 2025 | Q3 FY 2530 Sep 2025 | Q2 FY 2530 Jun 2025 | Q1 FY 2531 Mar 2025 | Q4 FY 2431 Dec 2024 | Q3 FY 2430 Sep 2024 | Q2 FY 2430 Jun 2024 | Q1 FY 2431 Mar 2024 | Q4 FY 2331 Dec 2023 | Q3 FY 2330 Sep 2023 | Q2 FY 2330 Jun 2023 | Q1 FY 2331 Mar 2023 | Q4 FY 2231 Dec 2022 | Q3 FY 2230 Sep 2022 | Q2 FY 2230 Jun 2022 | Q1 FY 2231 Mar 2022 | Q4 FY 2131 Dec 2021 | Q3 FY 2130 Sep 2021 | Q2 FY 2130 Jun 2021 | Q1 FY 2131 Mar 2021 | Q4 FY 2031 Dec 2020 | Q3 FY 2030 Sep 2020 | Q2 FY 2030 Jun 2020 | Q1 FY 2031 Mar 2020 | Q4 FY 1931 Dec 2019 | Q3 FY 1930 Sep 2019 | Q2 FY 1930 Jun 2019 | Q1 FY 1931 Mar 2019 | Q4 FY 1831 Dec 2018 | Q3 FY 1830 Sep 2018 | Q2 FY 1830 Jun 2018 | Q1 FY 1831 Mar 2018 | Q4 FY 1731 Dec 2017 | Q3 FY 1730 Sep 2017 | Q2 FY 1730 Jun 2017 | Q1 FY 1731 Mar 2017 | Q3 FY 161 Oct 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Net Income | 164.2 | 85.7 | 80.5 | 24.8 | 10.5 | (27.4) | (35.5) | (9.0) | (34.0) | (50.9) | (78.3) | (330.1) | (107.6) | (193.6) | (237.2) | (122.2) | |||||||||||||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 6 August 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (USD in millions, except per-share data and share counts) | TTM30 Jun 2026 | FY202531 Dec 2025 | FY202431 Dec 2024 | FY202331 Dec 2023 | FY202231 Dec 2022 | FY202131 Dec 2021 | FY202031 Dec 2020 | FY201931 Dec 2019 | FY201831 Dec 2018 | FY201731 Dec 2017 | FY201631 Dec 2016 | FY201526 Dec 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||
| Net Income | 355.2 | 88.4 | (129.4) | (709.6) | (498.0) | 242.4 | (17.5) | (59.9) | (8.9) | (63.5) | (42.8) | (40.6) |
| Cash From Operating Activities | ||||||||||||
| Depreciation & Amortization | ||||||||||||
Source: SEC EDGAR company filings. Figures as reported (US GAAP)
Most recent period as filed 13 February 2026, reported in USD. Period end dates link to the filing on SEC EDGAR.
| (112.3) |
| (26.3) |
| 23.7 |
| 68.9 |
| 73.5 |
| 76.3 |
| 67.3 |
| 12.9 |
| (43.1) |
| (54.6) |
| (15.7) |
| (25.2) |
| (9.3) |
| (9.7) |
| 6.8 |
| (9.5) |
| 0.5 |
| (6.6) |
| 6.9 |
| (46.2) |
| (15.5) |
| (8.7) |
| (12.7) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 10.4 | 13.9 | 11.0 | 11.5 | 11.4 | 11.7 | 11.6 | 11.8 | 12.3 | 12.8 | 13.5 | 14.5 | 14.1 | 11.2 | 8.0 | 9.0 | 7.0 | 7.0 | 7.1 | 6.2 | 6.1 | 6.0 | 6.0 | 5.8 | 5.2 | 4.7 | 4.0 | 3.4 | 2.7 | 2.7 | 2.2 | 2.1 | 1.8 | 1.7 | - | 1.3 | - | 1.2 | 1.4 |
| Amortization Of Intangibles | 3.7 | 4.0 | 6.3 | 8.0 | 5.5 | 3.5 | 3.5 | 3.5 | 3.5 | 3.7 | 3.9 | 4.4 | 4.4 | 4.4 | 4.3 | 4.4 | 4.5 | ||||||||||||||||||||||
| Stock-Based Compensation | 75.3 | 78.7 | 86.0 | 88.0 | 84.6 | 95.5 | 101.5 | 100.1 | 88.4 | 94.6 | 92.8 | 91.3 | 89.6 | 96.5 | 104.3 | 99.1 | 87.0 | ||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Asset Impairments | - | 4.9 | - | - | - | 2.9 | - | - | - | 0.9 | - | 230.8 | - | 4.3 | - | - | - | 0.0 | |||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Receivable | - | (126.9) | - | - | - | (161.1) | - | - | - | (99.5) | - | - | - | (55.6) | - | - | |||||||||||||||||||||||
| Change In Inventory | - | (13.4) | - | - | - | (23.0) | - | - | - | 2.4 | - | - | - | 2.5 | - | - | - | 22.6 | |||||||||||||||||||||
| Change In Accounts Payable | - | (35.0) | - | - | - | (79.5) | - | - | - | 0.9 | - | - | - | (60.1) | - | - | - | ||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Operating Activities | - | (1.9) | - | - | - | (0.4) | - | - | - | (0.7) | - | - | - | (0.0) | - | - | - | ||||||||||||||||||||||
| Cash From Operating Activities | - | 199.1 | - | - | - | 138.7 | - | - | - | 46.7 | - | - | - | (153.4) | - | ||||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 3.1 | - | - | - | 1.9 | - | - | - | 0.7 | - | - | - | 54.2 | - | - | - | 14.8 | - | - | - | 3.7 | - | - | - | 45.3 | - | - | - | 5.1 | - | - | - | 3.4 | - | - | - | 1.6 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | 7.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash From Investing Activities | - | 15.3 | - | - | - | (8.9) | - | - | - | (0.7) | - | - | - | (59.2) | - | ||||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 80.0 | - | - | - | 1.3 | |||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Repurchased | - | 100.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash From Financing Activities | - | (149.7) | - | - | - | (36.1) | - | - | - | (13.9) | - | - | - | (79.1) | - | ||||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | (1.9) | - | - | - | 2.2 | - | - | - | (2.2) | - | - | - | 0.6 | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | 196.0 | - | - | - | 136.8 | - | - | - | 46.0 | - | - | - | (207.7) | - | - | - | 87.0 | - | - | - | 92.1 | - | - | - | 0.6 | - | - | - | (15.8) | - | - | - | (18.0) | - | - | - | 24.7 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 46.8 |
| 45.6 |
| 48.5 |
| 53.3 |
| 31.0 |
| 25.4 |
| 21.7 |
| 12.8 |
| 7.8 |
| 5.2 |
| 5.3 |
| 2.6 |
| Amortization Of Intangibles | 22.0 | 23.3 | 14.2 | 17.1 | 17.7 | 17.3 | 14.5 | 2.8 | 0.6 | 0.2 | - | - |
| Stock-Based Compensation | 328.0 | 354.2 | 384.7 | 370.1 | 359.9 | 187.5 | 134.1 | 85.2 | 37.7 | 11.0 | 8.2 | 5.3 |
| Deffered Income Tax | - | (3.0) | (11.4) | 1.3 | 0.6 | (6.9) | (2.1) | (1.3) | (0.5) | 0.3 | 0.2 | 0.1 |
| Asset Impairments | - | 2.9 | 29.1 | 269.4 | 7.5 | 0.0 | 0.0 | 0.9 | 0.4 | 0.0 | 0.3 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 63.5 | (1.9) | 56.9 | 10.9 | 221.8 | 196.0 | 110.2 | 50.7 | 41.2 | 26.4 | 14.1 |
| Change In Inventory | - | (43.6) | 66.1 | (14.7) | 56.5 | (3.6) | 4.2 | 14.1 | 3.0 | (10.8) | 13.3 | 3.8 |
| Change In Accounts Payable | - | (122.5) | (110.7) | 248.2 | 14.2 | 8.4 | 6.4 | 9.4 | (0.1) | 24.3 | (2.8) | 4.7 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 1.5 | (2.8) | (1.5) | (0.2) | (0.1) | 0.5 | 1.1 | 1.5 | - | - | - |
| Cash From Operating Activities | - | 483.7 | 218.0 | 255.9 | 11.8 | 228.1 | 148.2 | 13.7 | 13.9 | 37.3 | (32.5) | (32.6) |
| Cash From Investing Activities | ||||||||||||
| Capital Expenditures | - | 5.3 | 5.1 | 82.6 | 161.7 | 40.0 | 82.4 | 77.2 | 18.3 | 9.2 | 8.6 | 5.0 |
| Acquisitions | - | 95.1 | 0.0 | 0.0 | 0.0 | 136.8 | 0.0 | 68.1 | - | 3.0 | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 7.0 | 20.0 | 10.0 | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (782.4) | (25.1) | (92.6) | (201.7) | (176.8) | (81.3) | (110.3) | (60.1) | (12.3) | (8.6) | (5.2) |
| Cash From Financing Activities | ||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | 0.0 | 0.0 | 80.0 | 10.0 | 5.0 | 74.3 | 0.0 | - | 40.4 | 15.0 | 2.6 |
| Common Stock Issuance | - | - | - | 0.0 | 0.0 | 989.6 | 497.2 | 330.5 | - | 131.6 | - | - |
| Common Stock Repurchased | - | 150.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (280.1) | (89.2) | (61.2) | 8.4 | 1,003.1 | 509.0 | 458.3 | 24.5 | 117.7 | (0.2) | 58.5 |
| Change In Cash & Equivalents | ||||||||||||
| Effects Of Exchange Rate Changes | - | 5.2 | (9.7) | 2.7 | (4.2) | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | (21.7) | 142.7 | (41.2) | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow | ||||||||||||
| Free Cash Flow | - | 478.4 | 213.0 | 173.2 | (149.9) | 188.0 | 65.8 | (63.5) | (4.4) | 28.1 | (41.1) | (37.6) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - |
| 4.5 |
| 4.3 |
| 4.7 |
| 4.7 |
| 3.6 |
| 3.5 |
| 3.6 |
| 3.6 |
| 3.8 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.6 |
| 54.1 |
| 50.4 |
| 42.5 |
| 40.5 |
| 38.7 |
| 34.9 |
| 30.0 |
| 30.4 |
| 26.0 |
| 22.6 |
| 18.7 |
| 17.9 |
| 16.4 |
| 11.5 |
| 5.3 |
| 4.4 |
| 3.4 |
| 2.9 |
| 2.4 |
| 2.2 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (75.7) |
| - |
| - |
| - |
| (32.6) |
| - |
| - |
| - |
| (32.5) |
| - |
| - |
| - |
| (8.7) |
| - |
| - |
| - |
| (27.0) |
| - |
| - |
| - |
| (18.3) |
| - |
| - |
| - |
| - |
| (12.6) |
| - |
| - |
| - |
| (5.7) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| (5.7) |
| - |
| 12.3 |
| - |
| - |
| - |
| (18.9) |
| - |
| - |
| - |
| (13.7) |
| - |
| - |
| - |
| (18.6) |
| - |
| - |
| - |
| (18.5) |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.8 |
| - |
| - |
| - |
| 95.8 |
| - |
| - |
| - |
| 45.9 |
| - |
| - |
| - |
| (10.7) |
| - |
| - |
| - |
| (14.6) |
| - |
| - |
| - |
| 26.2 |
| - |
| - |
| - |
| - |
| 102.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.8) |
| - |
| - |
| - |
| (106.5) |
| - |
| - |
| - |
| (44.3) |
| - |
| - |
| - |
| 9.9 |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| 989.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 995.1 |
| - |
| - |
| - |
| 70.8 |
| - |
| - |
| - |
| 108.1 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| (14.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 107.3 |
| - |
| - |
| - |
| (16.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |