Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY201112/31/2011 | FY201212/31/2012 | FY201312/31/2013 | FY201412/31/2014 | FY201512/31/2015 | FY201612/31/2016 | FY201712/31/2017 | FY201812/31/2018 | FY201912/31/2019 | FY202012/31/2020 | FY202112/31/2021 | FY202212/31/2022 | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | Last 12M03/31/2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -606.6 | -569.2 | -575.0 | -608.9 | ||||||||||||||
| Depreciation & Amortization | 26.0 | 35.5 | 35.0 | 13.6 | ||||||||||||||
| Stock Based Compensation | 135.2 | 158.0 | 153.0 | 142.8 | ||||||||||||||
| Change in Working Capital | -15.1 | 13.9 | -23.0 | -17.4 | ||||||||||||||
| Other Non-Cash Items | -12.7 | -52.5 | -56.0 | -26.7 | ||||||||||||||
| Net Cash from Operating Activities | -474.8 | -414.2 | -466.0 | -496.5 | ||||||||||||||
| -Investments in Property, Plant & Equipment | -44.3 | -7.5 | -6.0 | -5.7 | ||||||||||||||
| -Acquisitions Net | - | - | - | - | ||||||||||||||
| -Purchases of Investments | -526.4 | -408.6 | -186.0 | -317.0 | ||||||||||||||
| Sales/Maturities of Investments | 746.2 | 413.3 | 444.0 | 395.0 | ||||||||||||||
| Other Investing Activities | -7.5 | -14.9 | -16.0 | -5.2 | ||||||||||||||
| Net Cash from Investing Activities | 168.0 | -17.8 | 236.0 | 67.1 | ||||||||||||||
| Net Debt Issuance | - | - | 392.0 | 392.0 | ||||||||||||||
| Net Stock Issuance | 379.8 | 381.0 | 86.0 | 85.8 | ||||||||||||||
| -Net Dividends Paid | - | - | - | - | ||||||||||||||
| Other Financing Activities | 8.4 | 18.3 | - | - | ||||||||||||||
| Net Cash from Financing Activities | 388.1 | 399.2 | 478.0 | 477.8 | ||||||||||||||
| Effect of Forex Changes | 0.5 | -2.5 | 5.5 | -2.2 | ||||||||||||||
| Net Change in Cash | 81.8 | -35.2 | 253.5 | 46.2 | ||||||||||||||
| Cash at End of Period | 219.4 | 184.2 | 436.0 | 1,022.3 | ||||||||||||||
| Operating Cash Flow | -474.8 | -414.2 | -466.0 | -496.5 | ||||||||||||||
| -Capital Expenditure | -46.8 | -7.5 | -6.0 | 9.3 | ||||||||||||||
| Free Cash Flow | -521.6 | -421.7 | -472.0 | -487.2 | ||||||||||||||