| (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 | Q3 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 92.0 | 293.0 | 404.0 | 361.0 | 241.0 | 357.0 | 394.0 | 322.0 | 449.0 | 413.0 | 500.0 | 331.0 | 278.0 | 174.0 | 104.0 | 111.0 | 211.0 | 334.0 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | 3,874.0 | - | - | - | 2,595.0 | - | - | - | 2,417.0 | - | - | - | 1,014.0 | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | 1,150.0 | 1,299.0 | 1,522.0 | 1,522.0 | 600.0 | 1,567.0 | 484.0 |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - | - | - |
| Deffered Income Tax | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 35.0 | (5.0) | 8.0 | (65.0) | (10.0) | 21.0 |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (1,717.0) | (2,128.0) | 511.0 | (1,359.0) | (2,459.0) | (580.0) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | 12,534.0 | 13,238.0 | 5,215.0 | 7,950.0 | 19,336.0 | 8,256.0 |
| Debt Repaid | - | - | - | 5,558.0 | 6,818.0 | 16,829.0 | 6,737.0 |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | 64.0 | 296.0 | 227.0 | (149.0) | 160.0 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | (18.0) | - | - | - | (22.0) | - | - | - | (5.0) | - | - | - | 4.0 | - | - | - | (6.0) | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 184.0 | - | - | - | (299.0) | - | - | - | (21.0) | - | - | - | 872.0 | - | - | - | 481.0 | - |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,752.0 |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | 2,063.0 | - | - | - | 2,293.0 | - |
| Common Stock Issuance | 0.0 | - | - | - | 384.0 | - | - | - | 85.0 | - | - | - | 477.0 | - | - | - | 510.0 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | 345.0 | - | - | - | 308.0 | - | - | - | 270.0 | - | - | - | 261.0 | - | - | - | 208.0 | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (453.0) | - | - | - | 181.0 | - | - | - | 34.0 | - | - | - | (832.0) | - | - | - | (253.0) | - |
| - |
| - |
| - |
| - |
| Net Change In Cash | (269.0) | - | - | - | (118.0) | - | - | - | 13.0 | - | - | - | 40.0 | - | - | - | 228.0 | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | - | - | - | - | - | - |
| Common Stock Issuance | - | 928.0 | 1,364.0 | 1,155.0 | 1,001.0 | 819.0 | 4.0 |
| Common Stock Repurchased | - | - | - | - | 0.0 | 0.0 | 100.0 |
| Dividends Paid | - | 1,264.0 | 1,139.0 | 1,031.0 | 912.0 | 694.0 | 679.0 |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 1,781.0 | 2,424.0 | (284.0) | 1,210.0 | 2,619.0 | 730.0 |
| 150.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |