| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (119.9) | (150.6) | (643.6) | (669.3) | (285.5) | (372.2) | (282.2) | (174.9) | (148.9) | (144.7) | (395.7) | (113.3) | (99.5) | (90.9) | (26.2) | 32.4 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | (1,583.4) | (1,609.2) | (864.2) | (329.9) | (200.9) | (523.9) | (191.7) | (375.1) | (280.0) | (98.1) | (21.5) | (64.7) | 123.5 | 86.9 | 44.4 | 146.5 | 152.3 | 30.3 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 252.1 | 181.0 | 145.6 | 111.5 | 120.9 | 97.1 | 86.2 | 111.6 | 150.5 | 159.1 | 173.3 | 164.0 | 153.3 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 1,271.4 | 2,274.0 | 949.6 | 636.8 | 570.5 | 229.9 | 124.7 | 172.3 | 86.9 | 120.0 | 206.2 | 178.6 | 77.5 | 95.0 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | 95.0 | 670.0 | 468.0 | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 1.0 | (0.2) | 0.0 | (0.2) | 0.2 | (0.1) | (0.1) | 0.2 | (0.1) | (1.1) | (0.9) | 0.2 | 0.3 | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | (1,983.1) | (2,999.6) | (1,092.2) | (791.0) | (696.0) | (258.9) | 77.6 | 1.2 | 133.6 | 83.3 | (24.9) | 140.8 | 207.8 | 147.3 | |||
| (66.5) |
| (96.7) |
| (70.1) |
| (147.6) |
| (108.9) |
| (83.0) |
| (184.4) |
| (39.5) |
| (60.1) |
| (54.3) |
| (37.8) |
| (133.7) |
| (227.8) |
| (2.5) |
| (11.1) |
| (33.3) |
| (240.6) |
| 13.7 |
| (19.9) |
| (5.9) |
| (99.0) |
| 6.2 |
| 0.6 |
| (10.6) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | 37.4 | 69.3 | - | - | 5.8 | 71.1 | - | - | - | 40.1 | - | - | - | 33.5 | - | - | - | 34.6 | - | - | - | 27.4 | - | - | - | 28.6 | - | - | - | 29.5 | - | - | - | 37.4 | - | - | - | 35.9 | - |
| Amortization Of Intangibles | 19.3 | 19.5 | - | - | 1.3 | 2.7 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 10.3 | 7.6 | 13.6 | 10.6 | 18.8 | 20.2 | 23.7 | 21.0 | 21.8 | 22.4 | 19.7 | 16.4 | 17.4 | 19.1 | 19.8 | 8.5 | 15.2 | |||||||||||||||||||||||
| Deffered Income Tax | - | 1.0 | - | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | 4.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | 0.0 | - | - | - | (0.1) | - | - | - | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | |||||||||||||||||||||||
| Change In Accounts Receivable | - | (47.3) | (23.2) | - | - | - | (2.0) | - | - | - | (0.6) | - | - | - | 8.2 | - | - | |||||||||||||||||||||||
| Change In Inventory | - | (44.2) | (0.7) | - | - | - | 25.6 | - | - | - | 50.0 | - | - | - | 13.5 | - | - | |||||||||||||||||||||||
| Change In Accounts Payable | - | (34.1) | 22.4 | - | - | - | 20.2 | - | - | - | (18.1) | - | - | - | (4.8) | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | (42.6) | 5.7 | - | - | - | (132.0) | - | - | - | (147.4) | - | - | - | (12.7) | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 30.0 | 104.0 | - | - | - | 437.0 | - | - | - | 442.0 | - | - | - | 107.7 | - | - | - | 259.3 | - | - | - | 113.5 | - | - | - | 42.0 | - | - | - | 31.0 | - | - | - | 36.5 | - | - | - | 19.3 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 101.8 | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | 787.6 | 136.9 | - | - | - | (193.0) | - | - | - | (785.9) | - | - | - | 102.8 | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 95.0 | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | 0.0 | - | - | - | - | 0.0 | - | - | - | 0.5 | - | - | - | 0.5 | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | (197.0) | (39.0) | - | - | - | 4.8 | - | - | - | 938.4 | - | - | - | (17.6) | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | (0.2) | 0.8 | - | - | - | 0.4 | - | - | - | (0.1) | - | - | - | (0.4) | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - | (0.3) | - | - | - | 0.1 | - | - | - | 0.5 | - | - | - | (0.0) | - |
| Net Change In Cash | - | 547.8 | 104.4 | - | - | - | (319.8) | - | - | - | 5.0 | - | - | - | 72.1 | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | (72.6) | (98.3) | - | - | - | (569.0) | - | - | - | (589.4) | - | - | - | (120.4) | - | - | - | (321.8) | - | - | - | (113.1) | - | - | - | (62.0) | - | - | - | 13.8 | - | - | - | 17.7 | - | - | - | (1.2) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 142.7 |
| 108.6 |
| 90.4 |
| 96.6 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | 25.4 | 16.8 | 13.6 | 40.4 | 37.1 | 38.7 | 37.8 | 32.1 | 15.5 | 16.3 | 19.9 |
| Stock-Based Compensation | 42.1 | 73.3 | 84.9 | 72.7 | 53.7 | 53.2 | 47.2 | 42.9 | 37.9 | 47.7 | 58.7 | 64.3 | 61.7 | 53.9 | 46.4 | 38.2 | 24.1 | 21.1 |
| Deffered Income Tax | - | (10.3) | 0.0 | (0.2) | (0.1) | 0.7 | (1.0) | (6.6) | (42.8) | 65.5 | (15.8) | (21.3) | 2.4 | 0.2 | (6.4) | (16.3) | (11.0) | (10.8) |
| Asset Impairments | - | 4.8 | 0.0 | 0.0 | - | - | - | 90.3 | 247.5 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 31.4 | (7.4) | 4.6 | 54.3 | 23.5 | 3.2 | 10.4 | 16.4 | (17.0) | (21.8) | (37.9) | 32.7 | 40.4 | 9.4 | 1.0 | 14.6 | (7.3) |
| Change In Inventory | - | (1.3) | 152.3 | 93.1 | 59.2 | 44.6 | 8.5 | 24.3 | (9.5) | (10.5) | 23.3 | (3.5) | 87.0 | 8.4 | (26.9) | 63.5 | 33.1 | (0.8) |
| Change In Accounts Payable | - | (48.7) | (45.8) | 27.0 | 30.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (711.7) | (725.6) | (142.6) | (154.2) | (125.5) | (29.0) | 202.3 | 173.5 | 220.5 | 203.3 | 181.3 | 319.3 | 285.2 | 242.3 | 251.4 | 250.6 | 177.9 |
| 237.1 |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | 0.0 | 0.0 | 429.2 | 0.0 | 12.5 | 0.0 | 0.0 | 0.0 | 454.6 | 0.0 | 0.0 | - |
| Divestitures | - | 0.0 | 75.6 | 101.8 | 125.0 | 43.7 | 0.0 | 219.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | 224.2 | 125.9 | 312.5 | 419.8 | 493.3 | 392.9 | 186.4 | 252.6 | 121.8 | 134.6 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (268.1) | (1,943.3) | (1,147.0) | (391.0) | (448.6) | (486.9) | (227.1) | (423.9) | (145.2) | (7.9) | (16.1) | (242.3) | (380.3) | (448.1) | (303.2) | (763.4) | (174.8) |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | 387.0 | 523.0 | 483.0 | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | 203.9 | 23.4 | 23.8 | 22.4 | 539.7 | 76.4 | 158.0 | 92.6 | 17.7 | - | - | - | - | 5.0 | 34.4 | 598.1 | 26.7 |
| Common Stock Repurchased | - | - | - | - | - | - | - | 0.0 | 0.0 | 104.0 | 149.6 | 549.7 | 99.7 | 1.7 | 12.0 | 0.0 | 0.0 | 2.7 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 400.1 | 1,958.0 | 2,597.1 | 615.9 | 504.1 | 464.3 | 406.5 | 236.5 | (108.7) | (167.9) | (311.4) | 19.5 | 106.0 | (6.7) | 44.5 | 619.8 | 24.7 |
| 0.8 |
| 0.5 |
| 0.3 |
| 0.8 |
| Net Change In Cash | - | (578.7) | (711.1) | 1,307.5 | 70.5 | (69.8) | (51.7) | 381.6 | (13.7) | (33.5) | 26.4 | (147.1) | 96.8 | 11.2 | (211.7) | (6.8) | 107.3 | 28.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 14.3 |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | (214.4) | 148.2 | 118.6 | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (2.3) |
| 6.4 |
| 9.6 |
| 11.7 |
| (6.9) |
| 3.9 |
| 9.9 |
| 9.9 |
| (17.8) |
| 13.0 |
| 9.0 |
| 9.4 |
| 12.6 |
| 15.4 |
| 14.6 |
| 12.9 |
| 12.9 |
| 13.7 |
| 13.7 |
| 8.9 |
| 9.8 |
| 11.6 |
| 16.9 |
| 8.4 |
| 13.5 |
| 11.0 |
| 10.0 |
| 4.6 |
| 11.2 |
| 12.0 |
| 10.1 |
| 9.3 |
| 11.6 |
| 12.2 |
| 14.7 |
| 14.4 |
| 0.2 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| 105.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 247.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| - |
| 0.1 |
| 0.2 |
| 0.0 |
| - |
| 0.9 |
| 0.1 |
| - |
| - |
| 0.0 |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| - |
| - |
| - |
| (11.4) |
| - |
| - |
| - |
| 8.8 |
| - |
| - |
| - |
| 7.4 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 9.2 |
| - |
| - |
| 22.5 |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| 10.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (62.5) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (20.0) |
| - |
| - |
| - |
| 44.8 |
| - |
| - |
| - |
| 54.1 |
| - |
| - |
| - |
| 18.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.3 |
| - |
| - |
| - |
| 119.9 |
| - |
| - |
| - |
| 77.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (32.0) |
| - |
| - |
| - |
| (16.0) |
| - |
| - |
| - |
| (52.3) |
| - |
| - |
| - |
| (102.3) |
| - |
| - |
| - |
| (34.3) |
| - |
| - |
| - |
| (45.4) |
| - |
| 20.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 387.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.6 |
| - |
| - |
| - |
| 15.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 35.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (22.9) |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| 274.8 |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (11.0) |
| - |
| (117.5) |
| - |
| - |
| - |
| (12.4) |
| - |
| - |
| - |
| (67.2) |
| - |
| - |
| - |
| 217.4 |
| - |
| - |
| - |
| 19.5 |
| - |
| - |
| - |
| (38.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (62.0) |
| - |
| - |
| - |
| (278.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |