| (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 | Q3 FY 20 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||
| Net Income | 350.0 | 605.0 | 556.0 | 386.0 | 336.0 | 916.0 | 150.0 | 188.0 | 157.0 | 30.0 | (85.0) | 25.0 | (511.0) | (166.0) | (175.0) | (295.0) | |||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 1,897.0 | 1,883.0 | 1,411.0 | (541.0) | (1,028.0) | (3,687.0) | 7.0 | (106.6) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 86.0 | 77.0 | 71.0 | 61.0 | 26.0 | 10.0 | 5.4 |
| Amortization Of Intangibles | 26.0 | 23.0 | 20.0 | 14.0 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | - | - | - | 28.0 | 63.0 | 24.0 | 7.3 |
| Acquisitions | - | 399.0 | 6.0 | 93.0 | 0.0 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | 9.0 | (1.0) | 0.0 | (1.0) | 0.0 | 0.0 | 0.2 |
| Net Change In Cash | - | 1,198.0 | (651.0) | (11.0) | (913.0) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | - | - | - | (880.0) | (948.0) | 1,852.0 | 1,252.8 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| (392.0) |
| (423.0) |
| (1,317.0) |
| (502.0) |
| (1,445.0) |
| (10.7) |
| 57.6 |
| Cash From Operating Activities | |||||||||||||||||||||||
| Depreciation & Amortization | 23.0 | - | - | - | 20.0 | - | - | - | 17.0 | - | - | - | 20.0 | - | - | - | 12.0 | 14.5 | 4.1 | 3.4 | 4.0 | 1.6 | 1.3 |
| Amortization Of Intangibles | 7.0 | 8.0 | 6.0 | 5.0 | 4.0 | - | - | - | - | - | 5.0 | - | - | - | - | - | - | ||||||
| Stock-Based Compensation | 92.0 | 76.0 | 78.0 | 78.0 | 73.0 | 77.0 | 79.0 | 86.0 | 62.0 | 81.0 | 83.0 | 109.0 | 598.0 | 160.0 | 110.0 | 164.0 | 220.0 | ||||||
| Deffered Income Tax | 34.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Asset Impairments | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Accounts Receivable | 44.0 | - | - | - | 911.0 | - | - | - | 796.0 | - | - | - | (57.0) | - | - | - | (1,417.0) | ||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Payable | (69.0) | - | - | - | (124.0) | - | - | - | (46.0) | - | - | - | 18.0 | - | - | - | (2.0) | ||||||
| Change In Other Working Capital | (138.0) | - | - | - | (351.0) | - | - | - | 83.0 | - | - | - | 8.0 | - | - | - | |||||||
| Other Operating Activities | 3.0 | - | - | - | 4.0 | - | - | - | 0.0 | - | - | - | 5.0 | - | - | - | 0.0 | ||||||
| Cash From Operating Activities | 2,038.0 | - | - | - | 642.0 | - | - | - | (623.0) | - | - | - | 828.0 | - | - | ||||||||
| Cash From Investing Activities | |||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 13.0 | - | - | - | 9.0 | - | - |
| Acquisitions | 71.0 | - | - | - | 150.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | (284.0) | - | - | - | 9.0 | - | - | - | (47.0) | - | - | - | (481.0) | - | - | ||||||||
| Cash From Financing Activities | |||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Common Stock Repurchased | 250.0 | - | - | - | 322.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Financing Activities | 180.0 | - | - | - | (417.0) | - | - | - | (30.0) | - | - | - | (11.0) | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (6.0) | - | - | - | 1.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - |
| Net Change In Cash | 1,928.0 | - | - | - | 235.0 | - | - | - | (700.0) | - | - | - | 336.0 | - | - | - | 403.0 | - | |||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | 828.0 | - | - | - | 424.0 | - | - | - | (1,891.0) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| 9.0 |
| 3.0 |
| 0.0 |
| - |
| Stock-Based Compensation | 324.0 | 305.0 | 304.0 | 871.0 | 654.0 | 1,572.0 | 24.0 | 26.7 |
| Deffered Income Tax | - | 181.0 | (369.0) | 0.0 | 0.0 | (3.0) | (1.0) | (0.7) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 9,106.0 | 4,592.0 | 298.0 | (3,386.0) | 3,362.0 | 2,772.0 | 64.7 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (18.0) | (35.0) | 134.0 | (62.0) | 134.0 | 67.0 | 13.9 |
| Change In Other Working Capital | - | 152.0 | 415.0 | 18.0 | 26.0 | 54.0 | 46.0 | 47.8 |
| Other Operating Activities | - | 3.0 | 0.0 | 8.0 | 35.0 | (1.0) | 2.0 | 0.2 |
| Cash From Operating Activities | - | 1,638.0 | (157.0) | 1,181.0 | (852.0) | (885.0) | 1,876.0 | 1,260.1 |
| 125.0 |
| 0.0 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 0.0 | (2.0) | (10.0) | 20.0 | 3.0 | 0.0 | (0.1) |
| Cash From Investing Activities | - | 141.0 | (148.0) | (582.0) | (60.0) | (238.0) | (32.0) | (12.3) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 653.0 | 257.0 | 608.0 | 0.0 | 0.0 | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (590.0) | (345.0) | (610.0) | 0.0 | 5,203.0 | 1,276.0 | 375.4 |
| 4,080.0 |
| 3,120.0 |
| 1,623.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 318.0 |
| 1,244.0 |
| 1.0 |
| 9.0 |
| 1.6 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,029.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.0 |
| - |
| - |
| 24.0 |
| - |
| - |
| - |
| (616.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 437.0 |
| - |
| - |
| - |
| (1,882.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (34.0) |
| - |
| - |
| - |
| (11.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 3,558.0 |
| - |
| - |
| - |
| - |
| 1,665.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |