| (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 | 211.0 | 302.0 | 403.0 | 299.0 | 274.0 | 21.0 | 283.0 | 317.0 | 338.0 | 367.0 | 258.0 | 283.0 | 297.0 | 206.0 | (42.0) | 205.0 | ||||||||||||||||||||||||
| (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 | 1,215.0 | 1,278.0 | 959.0 | 1,205.0 | 682.0 | 1,184.0 | 690.0 | 1,000.0 | 813.0 | 899.0 | 859.0 | 479.0 | 691.0 | 937.0 | 628.0 | 612.0 | 691.0 | 419.0 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 70.0 | 67.0 | 73.0 | 51.0 | 54.0 | 60.0 | 68.0 | 79.0 | 88.0 | 77.0 | 84.0 | 83.0 | 101.0 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 86.0 | 95.0 | 90.0 | 52.0 | 26.0 | 23.0 | 26.0 | 99.0 | 102.0 | 146.0 | 125.0 | 71.0 | 91.0 | 94.0 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 495.0 | 490.0 | 491.0 | 0.0 | 0.0 | 495.0 | 496.0 | 0.0 | 496.0 | 498.0 | 0.0 | 546.0 | 0.0 | - | 396.0 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 16.0 | (10.0) | 5.0 | (19.0) | (4.0) | 9.0 | 5.0 | (10.0) | 9.0 | (13.0) | (11.0) | (8.0) | (3.0) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 2,404.0 | 2,476.0 | 2,195.0 | 2,450.0 | 1,971.0 | 1,752.0 | 1,114.0 | 1,128.0 | 1,152.0 | 1,270.0 | 1,262.0 | 1,369.0 | 1,113.0 | 1,156.0 | |||
| 313.0 |
| 248.0 |
| 256.0 |
| 368.0 |
| 312.0 |
| 387.0 |
| 213.0 |
| 151.0 |
| (61.0) |
| 273.0 |
| 107.0 |
| 278.0 |
| 342.0 |
| (84.0) |
| 336.0 |
| 270.0 |
| 291.0 |
| 223.0 |
| 144.0 |
| 272.0 |
| 260.0 |
| 241.0 |
| 343.0 |
| 209.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 20.0 | - | - | - | 17.0 | - | - | - | 16.0 | - | - | - | 12.0 | - | - | - | 13.0 | - | - | - | 14.0 | - | - | - | 16.0 | - | - | - | 19.0 | - | - | - | 20.0 | - | - | - | 21.0 | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | 32.0 | - | - | - | 27.0 | - | - | - | 39.0 | - | - | - | 21.0 | - | - | - | 17.0 | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | (272.0) | - | - | - | (23.0) | - | - | - | (72.0) | - | - | - | (226.0) | - | - | - | (266.0) | |||||||||||||||||||||||
| Cash From Operating Activities | 393.0 | - | - | - | 638.0 | - | - | - | 504.0 | - | - | - | 436.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 13.0 | - | - | - | 18.0 | - | - | - | 20.0 | - | - | - | 20.0 | - | - | - | 12.0 | - | - | - | 3.0 | - | - | - | 3.0 | - | - | - | 8.0 | - | - | - | 38.0 | - | - | - | 30.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 813.0 | - | - | - | 814.0 | - | - | - | 507.0 | - | - | - | 317.0 | - | - | - | 916.0 | |||||||||||||||||||||||
| Other Investing Activities | (2.0) | - | - | - | 0.0 | - | - | - | (1.0) | - | - | - | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | 444.0 | - | - | - | 88.0 | - | - | - | (249.0) | - | - | - | 51.0 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | 0.0 | - | - | - | 490.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 36.0 | - | - | - | 34.0 | - | - | - | 0.0 | - | - | - | 24.0 | - | - | - | 21.0 | |||||||||||||||||||||||
| Dividends Paid | 682.0 | - | - | - | 673.0 | - | - | - | 667.0 | - | - | - | 445.0 | - | - | - | 657.0 | - | ||||||||||||||||||||||
| Other Financing Activities | (18.0) | - | - | - | (15.0) | - | - | - | (12.0) | - | - | - | (11.0) | - | - | - | (10.0) | |||||||||||||||||||||||
| Cash From Financing Activities | (736.0) | - | - | - | (722.0) | - | - | - | (189.0) | - | - | - | (480.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (4.0) | - | - | - | 7.0 | - | - | - | (2.0) | - | - | - | 1.0 | - | - | - | (3.0) | - | - | - | 0.0 | - | - | - | (9.0) | - | - | - | 2.0 | - | - | - | 1.0 | - | - | - | 1.0 | - | - | - |
| Net Change In Cash | 97.0 | - | - | - | 11.0 | - | - | - | 64.0 | - | - | - | 8.0 | - | - | - | (175.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 380.0 | - | - | - | 620.0 | - | - | - | 484.0 | - | - | - | 416.0 | - | - | - | 633.0 | - | - | - | 79.0 | - | - | - | 209.0 | - | - | - | 279.0 | - | - | - | 180.0 | - | - | - | 252.0 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 125.0 |
| 79.0 |
| 78.0 |
| 86.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 41.0 | 42.0 | 38.0 | 36.0 | 32.0 | 37.0 | 34.0 | 32.0 | 36.0 | 36.0 | 14.0 | 11.0 | 10.0 | 9.0 | 6.0 | 5.0 | - |
| Deffered Income Tax | - | 75.0 | (45.0) | 2.0 | (89.0) | 43.0 | (49.0) | (46.0) | (20.0) | 168.0 | 136.0 | (150.0) | 1.0 | 69.0 | 145.0 | 188.0 | 326.0 | 177.0 |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | 192.0 | 158.0 | 95.0 | 79.0 | 48.0 | 27.0 | (144.0) | (175.0) | (142.0) | (99.0) |
| Other Operating Activities | - | (76.0) | 420.0 | (192.0) | (192.0) | (76.0) | (145.0) | (225.0) | (223.0) | 53.0 | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 2,490.0 | 2,571.0 | 2,285.0 | 2,502.0 | 1,997.0 | 1,775.0 | 1,140.0 | 1,227.0 | 1,254.0 | 1,416.0 | 1,387.0 | 1,440.0 | 1,204.0 | 1,250.0 | 1,702.0 | (89.0) | 1,258.0 |
| 84.0 |
| 53.0 |
| 63.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 197.0 | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 198.0 | 0.0 | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 3,357.0 | 2,396.0 | 1,334.0 | 2,358.0 | 4,464.0 | 3,760.0 | 2,997.0 | 2,370.0 | 3,641.0 | 3,219.0 | 4,095.0 | 3,983.0 | 3,271.0 | 3,699.0 | 3,055.0 | 3,340.0 | 3,448.0 |
| Other Investing Activities | - | 8.0 | 0.0 | 5.0 | 10.0 | (1.0) | (16.0) | (15.0) | (18.0) | (20.0) | (2.0) | (21.0) | (16.0) | (11.0) | (16.0) | (1.0) | (7.0) | 2.0 |
| Cash From Investing Activities | - | (1,449.0) | (1,317.0) | (1,843.0) | (1,512.0) | (1,228.0) | (705.0) | (225.0) | (177.0) | (424.0) | (846.0) | (372.0) | (918.0) | (898.0) | (934.0) | (1,060.0) | 767.0 | (1,093.0) |
| 495.0 |
| 350.0 |
| Debt Repaid | - | 500.0 | 550.0 | 243.0 | 0.0 | 0.0 | 419.0 | 520.0 | 180.0 | 391.0 | 358.0 | 0.0 | 549.0 | 13.0 | 70.0 | 451.0 | 150.0 | 100.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 34.0 | 20.0 | 24.0 | 39.0 | 18.0 | 18.0 | 23.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 1,047.0 | 1,025.0 | 787.0 | 982.0 | 621.0 | 950.0 | 929.0 | 896.0 | 842.0 | 813.0 | 811.0 | 541.0 | 216.0 | 162.0 | 108.0 | - | - |
| Other Financing Activities | - | (18.0) | (12.0) | (14.0) | (11.0) | (9.0) | (10.0) | (12.0) | (9.0) | (18.0) | 0.0 | 4.0 | 25.0 | (35.0) | (7.0) | (8.0) | (22.0) | 1.0 |
| Cash From Financing Activities | - | (1,104.0) | (1,117.0) | (577.0) | (1,032.0) | (648.0) | (902.0) | (988.0) | (1,085.0) | (755.0) | (673.0) | (807.0) | (519.0) | (264.0) | (239.0) | (644.0) | (742.0) | (120.0) |
| 4.0 |
| - |
| 1.0 |
| - |
| Net Change In Cash | - | (47.0) | 127.0 | (130.0) | (61.0) | 117.0 | 177.0 | (68.0) | (45.0) | 84.0 | (116.0) | 197.0 | (5.0) | 39.0 | 81.0 | (2.0) | (63.0) | 55.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,618.0 |
| (142.0) |
| 1,195.0 |
| Free Cash Flow To Equity | - | 2,399.0 | 2,416.0 | 2,443.0 | 2,450.0 | 1,971.0 | 1,828.0 | 1,090.0 | 948.0 | 1,257.0 | 1,410.0 | 1,262.0 | 1,366.0 | 1,100.0 | - | 1,563.0 | 203.0 | 1,445.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.0 |
| - |
| - |
| - |
| (37.0) |
| - |
| - |
| - |
| 32.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.0 |
| - |
| - |
| - |
| 37.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (53.0) |
| - |
| - |
| - |
| (258.0) |
| - |
| - |
| - |
| (117.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 645.0 |
| - |
| - |
| - |
| 82.0 |
| - |
| - |
| - |
| 212.0 |
| - |
| - |
| - |
| 287.0 |
| - |
| - |
| - |
| 218.0 |
| - |
| - |
| - |
| 282.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,084.0 |
| - |
| - |
| - |
| 799.0 |
| - |
| - |
| - |
| 576.0 |
| - |
| - |
| - |
| 531.0 |
| - |
| - |
| - |
| 823.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (21.0) |
| - |
| - |
| - |
| (16.0) |
| - |
| - |
| - |
| (15.0) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| (129.0) |
| - |
| - |
| - |
| 408.0 |
| - |
| - |
| - |
| 1,087.0 |
| - |
| - |
| - |
| 289.0 |
| - |
| - |
| - |
| 489.0 |
| - |
| - |
| - |
| 354.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 150.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 310.0 |
| - |
| - |
| - |
| 649.0 |
| - |
| - |
| - |
| 643.0 |
| - |
| - |
| - |
| 624.0 |
| - |
| - |
| - |
| 609.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (688.0) |
| - |
| - |
| - |
| (321.0) |
| - |
| - |
| - |
| (675.0) |
| - |
| - |
| - |
| (665.0) |
| - |
| - |
| - |
| (781.0) |
| - |
| - |
| - |
| (609.0) |
| - |
| - |
| - |
| - |
| - |
| 169.0 |
| - |
| - |
| - |
| 615.0 |
| - |
| - |
| - |
| (87.0) |
| - |
| - |
| - |
| (73.0) |
| - |
| - |
| - |
| 28.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 252.0 |
| - |
| - |
| - |