| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 304.8 | 229.4 | 490.2 | 591.0 | 477.4 | 519.5 | 1,096.2 | 1,162.7 | 954.3 | 719.3 | 1,361.3 | 1,109.0 | 871.7 | 596.5 | 1,322.4 | 1,467.3 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | 1,615.4 | 2,078.2 | 3,932.5 | 3,938.5 | 4,614.1 | 4,430.1 | 2,465.0 | 1,849.1 | 1,695.8 | 810.5 | 911.8 | 802.9 | 638.9 | 479.7 | 679.1 | 92.2 | 95.3 | (417.1) | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | 43.7 | 38.5 | 30.3 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 188.6 | 171.5 | 99.8 | 57.2 | 65.2 | 72.8 | 86.5 | 130.4 | 111.8 | 76.4 | 91.4 | 22.6 | - | - | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 28.2 | 2,231.9 | 5,079.9 | 3,208.5 | 2,467.6 | 4,118.1 | 1,395.8 | 1,561.3 | 870.6 | 431.4 | (511.0) | (811.1) | - | - | - | |||
| 1,320.8 |
| 503.6 |
| 1,190.5 |
| 1,406.9 |
| 831.4 |
| 1,001.4 |
| 882.8 |
| 666.4 |
| 517.4 |
| 398.5 |
| 674.3 |
| 513.4 |
| 421.5 |
| 239.9 |
| 796.1 |
| 453.2 |
| 310.3 |
| 136.2 |
| 309.6 |
| 249.2 |
| 213.6 |
| 38.1 |
| 313.5 |
| 235.8 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | 62.4 | - | - | - | 84.1 | - | - | - | 87.7 | - | - | - | 86.6 | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | 44.2 | - | - | - | 23.5 | - | - | - | 12.0 | - | - | - | (81.9) | - | - | - | (54.0) | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | (296.2) | - | - | - | (117.8) | - | - | - | (379.1) | - | - | - | (602.8) | - | - | ||||||||||||||||||||||||
| Change In Inventory | - | 652.0 | - | - | - | 513.3 | - | - | - | 285.0 | - | - | - | 156.2 | - | - | - | |||||||||||||||||||||||
| Change In Accounts Payable | - | (403.8) | - | - | - | (215.0) | - | - | - | (326.4) | - | - | - | (691.0) | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | 36.5 | - | - | - | 57.5 | - | - | - | (19.1) | - | - | - | 5.6 | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | (433.5) | - | - | - | (289.0) | - | - | - | 367.9 | - | - | - | 978.2 | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 30.0 | - | - | - | 56.0 | - | - | - | 72.9 | - | - | - | 5.4 | - | - | - | 5.8 | - | - | - | 8.6 | - | - | - | 17.9 | - | - | - | 27.4 | - | - | - | 40.8 | - | - | - | 25.8 | - | - |
| Acquisitions | - | 0.0 | - | - | - | 231.4 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | 6.2 | - | - | - | 3.5 | - | - | - | 2.1 | - | - | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | 2.0 | - | - | - | 1.9 | - | - | - | 1.5 | - | - | - | 1.9 | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | 93.4 | - | - | - | 21.5 | - | - | - | (147.9) | - | - | - | (36.4) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | 269.7 | - | - | - | 774.5 | - | - | - | 595.1 | - | - | - | 258.0 | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | 123.5 | - | - | - | 131.6 | - | - | - | 139.4 | - | - | - | 107.9 | - | - | - | 110.1 | ||||||||||||||||||||||
| Other Financing Activities | - | (1.4) | - | - | - | (1.4) | - | - | - | (1.4) | - | - | - | (1.3) | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | (1,095.8) | - | - | - | (2,134.6) | - | - | - | (1,529.4) | - | - | - | (1,483.5) | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (1,435.9) | - | - | - | (2,402.2) | - | - | - | (1,309.5) | - | - | - | (541.6) | - | - | - | (1,350.1) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | (463.5) | - | - | - | (345.1) | - | - | - | 294.9 | - | - | - | 972.8 | - | - | - | (78.0) | - | - | - | 376.9 | - | - | - | 365.1 | - | - | - | (551.8) | - | - | - | (196.3) | - | - | - | 53.5 | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| (1,109.1) |
| 28.1 |
| 21.5 |
| 13.5 |
| 19.9 |
| 32.4 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 163.5 | 176.7 | 160.7 | 184.1 | 134.6 | 107.1 | 86.9 | 72.7 | 61.4 | 55.5 | 43.9 | 40.7 | 33.7 | 31.7 | 24.0 | 28.1 | 30.4 | 29.9 |
| Deffered Income Tax | - | 77.3 | 60.4 | (68.0) | (246.7) | 192.1 | 92.1 | 240.1 | 268.0 | 91.1 | 97.5 | (5.6) | 83.1 | 168.8 | (444.9) | 0.0 | 0.0 | - | 772.5 |
| Asset Impairments | - | 23.2 | - | 36.8 | - | - | - | - | - | - | - | 25.2 | 76.5 | 32.2 | - | - | 54.5 | 472.1 | 565.5 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (66.8) | 129.2 | 329.2 | 422.4 | 289.8 | (25.9) | (312.3) | 431.2 | (253.1) | 260.8 | 86.4 | 113.0 | - | - | - | - | - | - |
| Change In Inventory | - | 150.9 | 285.1 | (2,274.1) | 1,711.8 | 1,184.1 | (781.4) | 623.6 | 135.9 | 661.5 | 503.5 | 1,126.9 | 1,367.4 | 1,627.1 | 563.1 | 38.9 | 115.2 | (429.0) | (292.3) |
| Change In Accounts Payable | - | (690.8) | 380.4 | (625.9) | 701.1 | 881.3 | 266.5 | (14.6) | 412.8 | 356.7 | 21.4 | 225.8 | 326.1 | 181.7 | 28.1 | (106.8) | (120.9) | (95.9) | 346.2 |
| Change In Other Working Capital | - | 186.1 | 113.3 | 85.0 | 13.3 | 121.0 | (90.5) | 69.7 | 24.9 | 44.5 | 41.9 | 28.2 | 14.0 | (4.3) | 35.0 | 113.5 | (28.3) | 5.1 | (7.2) |
| Other Operating Activities | - | - | - | - | - | - | - | (359.8) | (25.8) | 210.6 | (405.3) | (1,238.8) | (1,417.2) | 8.4 | - | - | - | - | - |
| Cash From Operating Activities | - | 216.8 | 2,403.4 | 5,179.7 | 3,265.7 | 2,532.8 | 4,190.8 | 1,482.3 | 1,691.7 | 982.4 | 507.8 | (419.6) | (788.5) | (807.7) | (424.6) | (259.1) | 274.2 | 420.8 | 1,100.8 |
| - |
| - |
| - |
| - |
| Acquisitions | - | 254.5 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 1,078.3 | 604.4 | 0.7 | 0.0 | 5.5 | 5.6 | 0.0 | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | 0.0 | 340.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 3.5 | 4.5 | 8.0 | 93.8 | 128.2 | 45.5 | 36.3 | 47.3 | 53.6 | 37.8 | 18.0 | 0.0 | 0.0 | - | - | - | - | - |
| Sales Of Investments | - | 4.3 | 7.2 | 4.7 | 16.9 | 16.3 | 52.9 | 52.6 | 85.2 | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | (23.6) | 91.9 | (29.8) | 91.9 | 181.2 | 18.8 | 57.7 | 27.7 | 66.3 | (28.2) | (26.8) | - |
| Cash From Investing Activities | - | 221.6 | (302.6) | (177.0) | (128.3) | (105.1) | (280.2) | 19.6 | (594.0) | (845.1) | (85.8) | (98.4) | 438.4 | 689.2 | 245.3 | (136.2) | (673.4) | (275.1) | (265.7) |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | 0.0 | 0.0 | 0.5 | 3.1 | 0.7 | 19.5 | 9.4 | 13.6 | 34.1 | 32.2 | 6.8 | 2.2 | 221.4 | 0.2 |
| Common Stock Repurchased | - | 1,808.4 | 2,256.5 | 1,182.7 | 1,039.3 | 1,430.2 | 321.5 | 523.1 | 299.8 | 27.1 | 19.9 | 23.2 | 20.4 | 12.3 | 17.1 | 5.7 | 1.8 | 1.6 | 1.8 |
| Dividends Paid | - | 521.0 | 548.8 | 430.6 | 438.0 | 309.8 | 195.0 | 51.5 | 49.2 | 37.6 | 35.3 | 33.2 | 32.8 | 30.9 | 30.4 | 29.9 | 29.6 | 27.6 | 83.5 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (1,597.9) | (3,681.6) | (3,247.6) | (1,277.3) | (2,404.7) | (2,446.6) | (1,629.2) | (2,195.9) | 1,194.3 | (250.9) | 394.7 | 661.4 | (221.8) | 326.5 | 164.8 | 335.8 | 108.3 | (426.9) |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (1,159.5) | (1,580.7) | 1,755.2 | 1,860.1 | 23.0 | 1,464.0 | (127.3) | (1,098.1) | 1,331.6 | 171.1 | (123.4) | 311.3 | (340.2) | 147.1 | (230.5) | (63.3) | 254.0 | 408.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 81.5 |
| - |
| - |
| - |
| 48.8 |
| - |
| - |
| - |
| 31.9 |
| - |
| - |
| - |
| 16.9 |
| - |
| - |
| - |
| 17.8 |
| - |
| - |
| - |
| 12.5 |
| 20.9 |
| 12.4 |
| - |
| - |
| - |
| 114.9 |
| - |
| - |
| - |
| 57.0 |
| - |
| - |
| - |
| 65.9 |
| - |
| - |
| - |
| 33.8 |
| - |
| - |
| - |
| (36.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (380.5) |
| - |
| - |
| - |
| (45.6) |
| - |
| - |
| - |
| (245.7) |
| - |
| - |
| - |
| (394.7) |
| - |
| - |
| - |
| 22.4 |
| - |
| - |
| - |
| (264.7) |
| - |
| - |
| 1,913.6 |
| - |
| - |
| - |
| 862.1 |
| - |
| - |
| - |
| 777.0 |
| - |
| - |
| - |
| 1,073.3 |
| - |
| - |
| - |
| 548.7 |
| - |
| - |
| - |
| 601.7 |
| - |
| - |
| 96.5 |
| - |
| - |
| - |
| 183.6 |
| - |
| - |
| - |
| 11.6 |
| - |
| - |
| - |
| (387.7) |
| - |
| - |
| - |
| (46.3) |
| - |
| - |
| - |
| (11.1) |
| - |
| - |
| - |
| 50.0 |
| - |
| - |
| - |
| 100.5 |
| - |
| - |
| - |
| 121.5 |
| - |
| - |
| - |
| (49.0) |
| - |
| - |
| - |
| 26.6 |
| - |
| - |
| - |
| (12.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.2) |
| - |
| - |
| - |
| (763.8) |
| - |
| - |
| - |
| (292.3) |
| - |
| - |
| - |
| 49.7 |
| - |
| - |
| - |
| - |
| (72.2) |
| - |
| - |
| - |
| 385.5 |
| - |
| - |
| - |
| 383.0 |
| - |
| - |
| - |
| (524.4) |
| - |
| - |
| - |
| (155.5) |
| - |
| - |
| - |
| 79.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1,076.8 |
| - |
| - |
| - |
| 596.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 24.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 8.1 |
| - |
| - |
| - |
| 31.3 |
| - |
| - |
| - |
| 20.9 |
| - |
| - |
| - |
| 12.2 |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 10.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 59.1 |
| - |
| - |
| - |
| 47.8 |
| - |
| - |
| - |
| 32.7 |
| - |
| - |
| - |
| - |
| (20.0) |
| - |
| - |
| - |
| (93.4) |
| - |
| - |
| - |
| 13.2 |
| - |
| - |
| - |
| (78.0) |
| - |
| - |
| - |
| (1,004.0) |
| - |
| - |
| - |
| (766.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| 581.3 |
| - |
| - |
| - |
| 69.5 |
| - |
| - |
| - |
| 296.0 |
| - |
| - |
| - |
| 49.1 |
| - |
| - |
| - |
| 25.4 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| 77.8 |
| - |
| - |
| - |
| 39.2 |
| - |
| - |
| - |
| 12.9 |
| - |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| 9.4 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (5.5) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,257.9) |
| - |
| - |
| - |
| (629.7) |
| - |
| - |
| - |
| (789.8) |
| - |
| - |
| - |
| 69.0 |
| - |
| - |
| - |
| (450.3) |
| - |
| - |
| - |
| 286.3 |
| - |
| - |
| - |
| - |
| - |
| (337.5) |
| - |
| - |
| - |
| (393.6) |
| - |
| - |
| - |
| (533.4) |
| - |
| - |
| - |
| (1,609.9) |
| - |
| - |
| - |
| (400.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |