| (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 | 47.0 | 2.0 | 116.0 | 51.0 | 54.0 | (1.0) | 85.0 | 76.0 | 139.0 | (212.0) | 29.0 | 137.0 | 122.0 | 381.0 | 136.0 | 159.0 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||
| Net Income | 216.0 | 223.0 | 299.0 | 76.0 | 916.0 | 850.0 | 178.0 | 343.0 | 119.0 | 817.0 | (277.0) | (615.0) | (1,244.0) | 560.0 | 325.0 | 38.0 | 52.0 | (504.0) | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | 0.0 | 750.0 | 0.0 | 0.0 | 0.0 | 738.0 | 0.0 | 441.0 | 0.0 | 0.0 | 150.0 | 144.0 | 793.0 | 361.0 | 545.0 | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | (88.0) | 64.0 | (10.0) | (70.0) | (103.0) | (109.0) | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| 240.0 |
| 109.0 |
| 314.0 |
| 240.0 |
| 187.0 |
| 267.0 |
| 418.0 |
| (441.0) |
| (66.0) |
| (17.0) |
| 18.0 |
| 168.0 |
| 174.0 |
| (329.0) |
| 146.0 |
| 190.0 |
| 112.0 |
| 353.0 |
| 107.0 |
| 202.0 |
| 155.0 |
| (122.0) |
| (380.0) |
| 172.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | 8.0 | 9.0 | 8.0 | 9.0 | 9.0 | 9.0 | 10.0 | 10.0 | |||||||||||||||||||||||
| Stock-Based Compensation | 15.0 | - | - | - | 11.0 | - | - | - | 14.0 | - | - | - | 15.0 | - | - | - | 10.0 | |||||||||||||||||||||||
| Deffered Income Tax | 23.0 | - | - | - | 2.0 | - | - | - | (1.0) | - | - | - | 53.0 | - | - | - | 67.0 | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (26.0) | (39.0) | 99.0 | (28.0) | 27.0 | (41.0) | 66.0 | (61.0) | 49.0 | 38.0 | (43.0) | 39.0 | (11.0) | (5.0) | (58.0) | 19.0 | ||||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 75.0 | - | - | - | 47.0 | - | - | - | 68.0 | - | - | - | 73.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 91.0 | - | - | - | 34.0 | - | - | - | (107.0) | - | - | - | 17.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 765.0 | - | - | - | 639.0 | - | - | - | 649.0 | - | - | - | 613.0 | - | - | - | 730.0 | |||||||||||||||||||||||
| Other Investing Activities | 12.0 | - | - | - | 7.0 | - | - | - | 17.0 | - | - | - | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (5.0) | - | - | - | (14.0) | - | - | - | 143.0 | - | - | - | 364.0 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 441.0 | - | - | - | - | - | - | - |
| Debt Repaid | 5.0 | - | - | - | 0.0 | - | - | - | 6.0 | - | - | - | 11.0 | - | - | - | 82.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 67.0 | - | - | - | 45.0 | - | - | - | 63.0 | - | - | - | 68.0 | - | - | 15.0 | 0.0 | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | (1.0) | - | - | - | (23.0) | - | - | - | (32.0) | - | - | - | 2.0 | - | - | - | 15.0 | |||||||||||||||||||||||
| Cash From Financing Activities | (2.0) | - | - | - | (177.0) | - | - | - | (299.0) | - | - | - | (428.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.0 | - | - | - | (21.0) | - | - | - | 25.0 | - | - | - |
| Net Change In Cash | 84.0 | - | - | - | (157.0) | - | - | - | (263.0) | - | - | - | (47.0) | - | - | - | (280.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| (572.0) |
| 1,220.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Amortization Of Intangibles | - | - | - | 34.0 | 38.0 | 47.0 | 26.0 | 44.0 | 72.0 | 91.0 | 17.0 | 64.0 | 70.0 | 109.0 | 104.0 | 133.0 | 116.0 | 87.0 | 102.0 | - |
| Stock-Based Compensation | - | 58.0 | 51.0 | 49.0 | 37.0 | 40.0 | 39.0 | 26.0 | 35.0 | 31.0 | 32.0 | 16.0 | 28.0 | 39.0 | 26.0 | 31.0 | 44.0 | 26.0 | 23.0 | 41.0 |
| Deffered Income Tax | - | (55.0) | (103.0) | 48.0 | 315.0 | 275.0 | 228.0 | 119.0 | 28.0 | (427.0) | 145.0 | (196.0) | (341.0) | (100.0) | 82.0 | (350.0) | (333.0) | (498.0) | (430.0) | 252.0 |
| Asset Impairments | - | 0.0 | - | - | - | - | 5.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 849.0 | 0.0 | 89.0 | 29.0 | 0.0 | 0.0 | 277.0 | 0.0 |
| Gains & Losses On Investments | 6.0 | 59.0 | 13.0 | 23.0 | (2.0) | 322.0 | 492.0 | 27.0 | (9.0) | 137.0 | 72.0 | (75.0) | (22.0) | (64.0) | 27.0 | (195.0) | (143.0) | (1,041.0) | (1,709.0) | (332.0) |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 77.0 | 112.0 | 150.0 | 155.0 | 134.0 | 92.0 | 359.0 | 166.0 | (32.0) | 358.0 | 106.0 | 163.0 | 53.0 | 68.0 | 174.0 | 33.0 | 90.0 | (52.0) | 65.0 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 327.0 | 88.0 | 597.0 | 1,049.0 | 437.0 | 1,960.0 | 2,079.0 | 1,633.0 | 2,554.0 | 1,872.0 | 1,591.0 | 2,438.0 | 1,399.0 | 962.0 | 3,125.0 | 1,336.0 | 1,931.0 | 5,443.0 | 4,791.0 |
| - |
| - |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | 0.0 | 0.0 | 5.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 3.0 | 37.0 | 0.0 | 22.0 | 31.0 |
| Divestitures | - | - | - | 0.0 | 0.0 | 270.0 | 0.0 | 1,398.0 | 0.0 | 0.0 | 39.0 | 273.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | 514.0 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 2,926.0 | 2,524.0 | 2,426.0 | 2,705.0 | 4,162.0 | 3,637.0 | 3,131.0 | 3,312.0 | 4,170.0 | 3,889.0 | 4,541.0 | 5,198.0 | 4,891.0 | 5,176.0 | 5,233.0 | 4,589.0 | 4,105.0 | 4,787.0 | 5,777.0 |
| Other Investing Activities | - | 50.0 | 56.0 | 55.0 | 0.0 | 0.0 | 449.0 | 476.0 | 360.0 | 678.0 | 154.0 | (175.0) | 35.0 | (65.0) | (416.0) | 529.0 | (1,579.0) | 314.0 | 1,226.0 | 567.0 |
| Cash From Investing Activities | - | 518.0 | 861.0 | 1,261.0 | 733.0 | 896.0 | (1,153.0) | 1,301.0 | (622.0) | (759.0) | (2,120.0) | (404.0) | (1,836.0) | (580.0) | (722.0) | (59.0) | (1,815.0) | 820.0 | 1,965.0 | (1,880.0) |
| 1,204.0 |
| 298.0 |
| 597.0 |
| 349.0 |
| Debt Repaid | - | 7.0 | 824.0 | 32.0 | 297.0 | 1,541.0 | 490.0 | 446.0 | 600.0 | 0.0 | 382.0 | 120.0 | 621.0 | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 622.0 | 0.0 | 600.0 |
| Common Stock Repurchased | - | 247.0 | 189.0 | 296.0 | 64.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | 0.0 | 76.0 | 1,124.0 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 175.0 | 163.0 |
| Other Financing Activities | - | (22.0) | (99.0) | 11.0 | (85.0) | 32.0 | (2.0) | (35.0) | (56.0) | (53.0) | (44.0) | (98.0) | (30.0) | (53.0) | 54.0 | 26.0 | (777.0) | - | - | - |
| Cash From Financing Activities | - | (857.0) | (1,115.0) | (1,443.0) | (1,554.0) | (2,419.0) | (1,507.0) | (2,217.0) | (1,621.0) | (1,768.0) | (2,951.0) | (42.0) | 205.0 | (149.0) | (1,101.0) | (1,641.0) | (1,512.0) | (5,309.0) | (2,913.0) | (2,295.0) |
| 26.0 |
| (69.0) |
| 121.0 |
| 232.0 |
| (258.0) |
| 6.0 |
| Net Change In Cash | - | (12.0) | (167.0) | 416.0 | 228.0 | (1,085.0) | (685.0) | 1,164.0 | (698.0) | 91.0 | (3,209.0) | 1,075.0 | 704.0 | 561.0 | (835.0) | 1,356.0 | (1,870.0) | (2,326.0) | 4,237.0 | 622.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| 59.0 |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| 51.0 |
| - |
| - |
| - |
| 26.0 |
| - |
| - |
| - |
| 93.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 5.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.0 |
| 131.0 |
| 88.0 |
| 70.0 |
| 33.0 |
| 147.0 |
| 351.0 |
| 93.0 |
| (99.0) |
| 0.0 |
| (2.0) |
| (46.0) |
| 75.0 |
| 52.0 |
| (16.0) |
| (14.0) |
| (31.0) |
| (83.0) |
| 85.0 |
| 101.0 |
| 34.0 |
| 41.0 |
| 20.0 |
| 30.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.0 |
| - |
| - |
| - |
| 58.0 |
| - |
| - |
| - |
| 56.0 |
| - |
| - |
| - |
| 242.0 |
| - |
| - |
| - |
| 45.0 |
| - |
| - |
| - |
| 79.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (92.0) |
| - |
| - |
| - |
| (247.0) |
| - |
| - |
| - |
| 680.0 |
| - |
| - |
| - |
| 134.0 |
| - |
| - |
| - |
| 109.0 |
| - |
| - |
| - |
| 655.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 270.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,031.0 |
| - |
| - |
| - |
| 875.0 |
| - |
| - |
| - |
| 871.0 |
| - |
| - |
| - |
| 934.0 |
| - |
| - |
| - |
| 1,060.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.0 |
| - |
| - |
| - |
| 160.0 |
| - |
| - |
| - |
| 94.0 |
| - |
| - |
| - |
| (104.0) |
| - |
| - |
| - |
| 676.0 |
| - |
| - |
| - |
| - |
| 138.0 |
| - |
| - |
| - |
| 335.0 |
| - |
| - |
| - |
| (551.0) |
| - |
| - |
| - |
| 277.0 |
| - |
| - |
| - |
| (167.0) |
| - |
| - |
| - |
| (142.0) |
| - |
| - |
| - |
| - |
| - |
| 470.0 |
| - |
| - |
| - |
| 420.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.0 |
| - |
| - |
| - |
| 100.0 |
| - |
| - |
| - |
| 48.0 |
| - |
| - |
| - |
| 22.0 |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| - |
| (326.0) |
| - |
| - |
| - |
| (780.0) |
| - |
| - |
| - |
| (957.0) |
| - |
| - |
| - |
| (375.0) |
| - |
| - |
| - |
| 47.0 |
| - |
| - |
| - |
| (304.0) |
| - |
| - |
| - |
| - |
| - |
| (692.0) |
| - |
| - |
| - |
| (858.0) |
| - |
| - |
| - |
| 44.0 |
| - |
| - |
| - |
| (32.0) |
| - |
| - |
| - |
| 234.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |