| (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 | (53.0) | 814.0 | 144.0 | (660.0) | (664.0) | 2,171.0 | (1,184.0) | 365.0 | 878.0 | (1,309.0) | 2,101.0 | 771.0 | (459.0) | (207.0) | 2,406.0 | 2,594.0 | 3,366.0 | 1,420.0 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | 8.0 | - | - | - | 57.0 | - | - | - | 39.0 | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.0 | - | - | - | (1.0) | - | - | - | 1.0 | - | - | - | 2.0 | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | 245.0 | (366.0) | 2,230.0 | 1,104.0 | 8,159.0 | 8,243.0 | 642.0 |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | 4.0 | 7.0 | 6.0 |
| Stock-Based Compensation | - | 67.0 | 58.0 | 60.0 | 75.0 | 88.0 | 74.0 |
| Deffered Income Tax | - | 337.0 | 635.0 | (402.0) | 1,134.0 | 136.0 | (1,739.0) |
| Asset Impairments | - | 52.0 | 69.0 | 69.0 | 25.0 | 32.0 | 80.0 |
| Gains & Losses On Investments | (2,880.0) | (3,958.0) | (1,883.0) | (3,572.0) | 6,091.0 | 1,752.0 | (3,741.0) |
| Change In Accounts Receivable | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 523.0 | 412.0 | (1,134.0) | (390.0) | 709.0 | (614.0) |
| Other Operating Activities | - | - | - | 0.0 | 0.0 | (122.0) | (82.0) |
| Cash From Operating Activities | - | 2,021.0 | 2,151.0 | 3,357.0 | 2,621.0 | 2,405.0 | 3,327.0 |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | - | - | - | - | - | - |
| Acquisitions | - | 0.0 | 0.0 | 5.0 | 107.0 | 0.0 | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | 7,451.0 | 0.0 | 0.0 |
| Debt Repaid | - | - | 982.0 | 535.0 | 1,228.0 | 568.0 | 11.0 |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | 1.0 | 1.0 | 3.0 | (10.0) | (2.0) | 7.0 |
| Net Change In Cash | - | (371.0) | 196.0 | (2.0) | 32.0 | (317.0) | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | 24.0 | - | - | - | 20.0 | - | - | - | 26.0 | - | - | - | 0.0 | - | - | - | - | - |
| Gains & Losses On Investments | (336.0) | 112.0 | (681.0) | (1,975.0) | (1,414.0) | 1,511.0 | (2,327.0) | (747.0) | (320.0) | (3,014.0) | 1,220.0 | (320.0) | (1,458.0) | (1,414.0) | 2,098.0 | 2,520.0 | 2,887.0 | 571.0 |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | (45.0) | - | - | - | 340.0 | - | - | - | 164.0 | - | - | - | (30.0) | - | - | - | (93.0) | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | (9.0) | - | - | - | 375.0 | - | - | - | 598.0 | - | - | - | 301.0 | - | - | - | (3.0) | - |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 107.0 | - |
| Divestitures | 9.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 32.0 | - | - | - | 0.0 | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | 4,094.0 | - | - | - | 4,042.0 | - | - | - | 2,820.0 | - | - | - | 1,876.0 | - | - | - | 2,819.0 | - |
| Other Investing Activities | (27.0) | - | - | - | 71.0 | - | - | - | 46.0 | - | - | - | (145.0) | - | - | - | 287.0 | - |
| Cash From Investing Activities | (2,533.0) | - | - | - | (3,873.0) | - | - | - | (2,645.0) | - | - | - | (1,477.0) | - | - | - | (1,246.0) | - |
| - |
| - |
| Debt Repaid | - | - | - | - | 75.0 | - | - | - | 122.0 | - | - | - | 142.0 | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | 0.0 | - | - | - | 1.0 | - | - | - | 0.0 | - | - | - | - | - |
| Common Stock Repurchased | 1,250.0 | - | - | - | 321.0 | - | - | - | 243.0 | - | - | - | 0.0 | - | - | - | - | - |
| Dividends Paid | 114.0 | - | - | - | 133.0 | - | - | - | 143.0 | - | - | - | 149.0 | - | - | - | 290.0 | - |
| Other Financing Activities | 39.0 | - | - | - | 155.0 | - | - | - | (177.0) | - | - | - | 26.0 | - | - | - | 271.0 | - |
| Cash From Financing Activities | 2,467.0 | - | - | - | 3,074.0 | - | - | - | 1,844.0 | - | - | - | 1,065.0 | - | - | - | 1,250.0 | - |
| - |
| - |
| (2.0) |
| - |
| Net Change In Cash | (75.0) | - | - | - | (425.0) | - | - | - | (202.0) | - | - | - | (109.0) | - | - | - | (1.0) | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.0 |
| Divestitures | - | 0.0 | 577.0 | 0.0 | 0.0 | 3,740.0 | 0.0 |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | 19,312.0 | 16,164.0 | 8,859.0 | 9,621.0 | 20,420.0 | 15,507.0 |
| Other Investing Activities | - | (17.0) | 156.0 | (262.0) | 287.0 | 84.0 | 295.0 |
| Cash From Investing Activities | - | (13,332.0) | (11,536.0) | (5,476.0) | (7,253.0) | (1,967.0) | (7,909.0) |
| Common Stock Issuance | - | 0.0 | 1.0 | 0.0 | 0.0 | - | - |
| Common Stock Repurchased | - | 2,118.0 | 1,792.0 | 498.0 | 0.0 | 0.0 | - |
| Dividends Paid | - | 511.0 | 544.0 | 1,722.0 | 876.0 | 0.0 | 0.0 |
| Other Financing Activities | - | (599.0) | (267.0) | 139.0 | 299.0 | 81.0 | 184.0 |
| Cash From Financing Activities | - | 10,939.0 | 9,580.0 | 2,114.0 | 4,674.0 | (753.0) | 4,666.0 |
| 91.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |