| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Net Income | 621.0 | 215.0 | (1,309.0) | (349.0) | 63.0 | 892.0 | (132.0) | 428.0 | 92.0 | (702.0) | 1,048.0 | 760.0 | 177.0 | 62.0 | 594.0 | 967.0 | |||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | (822.0) | (1,380.0) | 1,280.0 | 1,283.0 | 2,153.0 | 1,755.0 | (648.0) | (1,764.0) | 1,855.0 | 834.0 | 1,254.0 |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | 675.0 | 296.0 | - | - |
| Amortization Of Intangibles | - | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | 495.0 | 0.0 | 497.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4,057.0 | 0.0 | 0.0 |
| Debt Repaid | - | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | 36.0 | (20.0) | 23.0 | (56.0) | (18.0) | 23.0 | 8.0 | (12.0) | 22.0 | (10.0) |
| Net Change In Cash | - | ||||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | ||||||||
| 530.0 |
| 2,448.0 |
| 672.0 |
| 123.0 |
| (1,488.0) |
| (1,238.0) |
| (779.0) |
| (4,019.0) |
| 5,388.0 |
| (946.0) |
| (374.0) |
| 361.0 |
| (805.0) |
| 1,973.0 |
| (496.0) |
| 164.0 |
| 214.0 |
| 493.0 |
| 10.0 |
| 608.0 |
| (277.0) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,330.0 | - | - | - | 227.0 | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Gains & Losses On Investments | (36.0) | - | - | - | (14.0) | - | - | - | (19.0) | - | - | - | (21.0) | - | - | - | (336.0) | ||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Operating Activities | (430.0) | - | - | - | 72.0 | - | - | - | 166.0 | - | - | - | 205.0 | - | - | - | 152.0 | ||||||||||||||||||||
| Cash From Operating Activities | 499.0 | - | - | - | 158.0 | - | - | - | 31.0 | - | - | - | (587.0) | - | - | ||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Investing Activities | 59.0 | - | - | - | 90.0 | - | - | - | (394.0) | - | - | - | (30.0) | - | - | - | (116.0) | ||||||||||||||||||||
| Cash From Investing Activities | (2,955.0) | - | - | - | (1,199.0) | - | - | - | (2,682.0) | - | - | - | (1,430.0) | - | - | ||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||
| Debt Issued | 0.0 | - | - | - | 495.0 | - | - | - | 0.0 | - | - | - | 496.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Common Stock Repurchased | 147.0 | - | - | - | 262.0 | - | - | - | 253.0 | - | - | - | 214.0 | - | - | - | 279.0 | ||||||||||||||||||||
| Dividends Paid | 76.0 | - | - | - | 74.0 | - | - | - | 73.0 | - | - | - | 72.0 | - | - | - | 70.0 | - | |||||||||||||||||||
| Other Financing Activities | (29.0) | - | - | - | 6.0 | - | - | - | 1.0 | - | - | - | 3.0 | - | - | - | (7.0) | ||||||||||||||||||||
| Cash From Financing Activities | (96.0) | - | - | - | 2,228.0 | - | - | - | 4,945.0 | - | - | - | 2,749.0 | - | - | ||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (6.0) | - | - | - | 13.0 | - | - | - | (10.0) | - | - | - | 10.0 | - | - | - | (11.0) | - | - | - | (2.0) | - | - | - | (13.0) | - | - | - | 1.0 | - | - | - | 8.0 | - | - | - | 8.0 |
| Net Change In Cash | (2,558.0) | - | - | - | 1,200.0 | - | - | - | 2,284.0 | - | - | - | 742.0 | - | - | - | 525.0 | - | |||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 262.0 | 313.0 | 294.0 | 328.0 | 274.0 | 252.0 | 276.0 | 228.0 | 247.0 | 213.0 |
| Deffered Income Tax | - | (1,048.0) | 138.0 | (939.0) | 593.0 | 310.0 | (749.0) | (664.0) | 809.0 | 168.0 | 209.0 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 369.0 | 0.0 |
| Gains & Losses On Investments | - | (1,271.0) | (51.0) | (493.0) | (631.0) | 863.0 | 872.0 | 206.0 | (44.0) | (191.0) | 1,983.0 |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 75.0 | (112.0) | 187.0 | 74.0 | (485.0) | 209.0 | 164.0 | 222.0 | (251.0) | (428.0) |
| Cash From Operating Activities | - | 714.0 | 2,006.0 | (208.0) | (250.0) | (193.0) | (61.0) | (216.0) | 61.0 | (243.0) | (236.0) |
| 0.0 |
| 0.0 |
| (40.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 130.0 |
| 21.0 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 390.0 | (143.0) | 25.0 | (80.0) | 205.0 | 160.0 | 220.0 | 86.0 | (201.0) | (384.0) |
| Cash From Investing Activities | - | (10,968.0) | (15,855.0) | (4,851.0) | (7,487.0) | (12,689.0) | (7,823.0) | (8,496.0) | (2,049.0) | (9,689.0) | (5,768.0) |
| - |
| - |
| 280.0 |
| 0.0 |
| 300.0 |
| 0.0 |
| 0.0 |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 1,450.0 | 1,014.0 | 919.0 | 849.0 | 1,637.0 | 430.0 | 1,350.0 | 648.0 | 0.0 | 0.0 |
| Dividends Paid | - | 314.0 | 302.0 | 301.0 | 294.0 | 296.0 | 297.0 | 285.0 | 157.0 | 0.0 | 0.0 |
| Other Financing Activities | - | 5.0 | (7.0) | (10.0) | 31.0 | (47.0) | 48.0 | 20.0 | (124.0) | (59.0) | 4.0 |
| Cash From Financing Activities | - | 15,716.0 | 12,441.0 | 9,000.0 | 7,045.0 | 11,948.0 | 9,674.0 | 8,705.0 | 1,655.0 | 9,070.0 | 5,111.0 |
| 5,498.0 |
| (1,428.0) |
| 3,964.0 |
| (748.0) |
| (952.0) |
| 1,813.0 |
| 1.0 |
| (345.0) |
| (840.0) |
| (903.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 180.5 |
| 31.0 |
| 4.8 |
| 11.7 |
| 173.5 |
| 16.9 |
| 42.9 |
| 13.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 369.0 |
| - |
| - |
| - |
| 182.0 |
| - |
| - |
| - |
| 65.0 |
| 30.0 |
| 199.0 |
| (12.0) |
| (11.0) |
| (89.0) |
| (35.0) |
| (22.0) |
| 102.0 |
| (159.0) |
| (12.0) |
| 4.0 |
| (24.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (175.0) |
| - |
| - |
| - |
| 449.0 |
| - |
| - |
| - |
| 88.0 |
| - |
| - |
| - |
| 192.0 |
| - |
| - |
| - |
| 71.0 |
| - |
| (608.0) |
| - |
| - |
| - |
| (14.0) |
| - |
| - |
| - |
| (570.0) |
| - |
| - |
| - |
| (109.0) |
| - |
| - |
| - |
| (247.0) |
| - |
| - |
| - |
| 72.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (188.0) |
| - |
| - |
| - |
| (216.0) |
| - |
| - |
| - |
| (148.0) |
| - |
| - |
| - |
| 311.0 |
| - |
| - |
| - |
| 191.0 |
| - |
| (171.0) |
| - |
| - |
| - |
| (3,751.0) |
| - |
| - |
| - |
| 4,147.0 |
| - |
| - |
| - |
| (70.0) |
| - |
| - |
| - |
| 116.0 |
| - |
| - |
| - |
| (2,899.0) |
| - |
| - |
| 280.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 430.0 |
| - |
| - |
| - |
| 205.0 |
| - |
| - |
| - |
| 744.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.0 |
| - |
| - |
| - |
| 69.0 |
| - |
| - |
| - |
| 68.0 |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (76.0) |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| (50.0) |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| 1,315.0 |
| - |
| - |
| - |
| 4,436.0 |
| - |
| - |
| - |
| 2,322.0 |
| - |
| - |
| - |
| 838.0 |
| - |
| - |
| - |
| 1,400.0 |
| - |
| - |
| - |
| 2,630.0 |
| - |
| - |
| 669.0 |
| - |
| - |
| - |
| 5,886.0 |
| - |
| - |
| - |
| 660.0 |
| - |
| - |
| - |
| 1,277.0 |
| - |
| - |
| - |
| (189.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |