| (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 | 282.7 | 1,013.5 | 832.4 | 57.1 | 124.2 | 482.1 | 66.4 | (9.5) | 462.9 | (403.7) | (562.2) | 167.0 | (844.3) | (888.4) | (275.3) | 866.7 | ||||||||||||||||||||||||
| (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 | 2,185.7 | 2,027.3 | 1,001.9 | (1,643.2) | 1,725.3 | 2,389.9 | (891.2) | (2,162.9) | 54.4 | 1,569.6 | 1,433.8 | 466.6 | (842.1) | 3,729.7 | 1,735.9 | 344.5 | 1,267.3 | 1,961.5 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | 17.3 | 21.9 | 12.7 | 3.2 | - | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 192.4 | 127.3 | - | - | - | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| 2,022.3 |
| 415.5 |
| 519.2 |
| (295.6) |
| 1,750.8 |
| 877.2 |
| 1,015.7 |
| 856.2 |
| (3,640.3) |
| 1,209.7 |
| (747.1) |
| (1,776.3) |
| (849.2) |
| (2,254.9) |
| 385.6 |
| 595.9 |
| 1,327.8 |
| 746.9 |
| 367.5 |
| 14.6 |
| 440.5 |
| 1,848.6 |
| 731.2 |
| (278.1) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.6 | - | - | - |
| Amortization Of Intangibles | 0.7 | - | - | - | 0.7 | - | - | - | 0.7 | - | - | - | 0.8 | - | - | - | 1.1 | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | (3.1) | (7.8) | (7.8) | 0.4 | 8.3 | 9.4 | (6.2) | 11.9 | (0.9) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (672.1) | 289.4 | 561.9 | 83.5 | 810.8 | (2,010.4) | 1,723.7 | (568.7) | (994.1) | 1,894.7 | (2,713.1) | (1,308.9) | 1.7 | (1,124.9) | (2,702.5) | (615.2) | ||||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (48.2) | - | - | - | (33.3) | - | - | - | 6.3 | - | - | - | (83.1) | - | - | - | 734.2 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (1,401.4) | - | - | - | (156.3) | - | - | - | 1,697.9 | - | - | - | (1,019.0) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 2,625.9 | - | - | - | 1,672.4 | - | - | - | 1,424.7 | - | - | - | 1,349.3 | - | - | - | 3,047.4 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (4,395.7) | - | - | - | 1,663.0 | - | - | - | (166.5) | - | - | - | (1,080.8) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | 508.3 | - | - | - | 495.5 | - | - | - | (0.0) | - | - | - | 562.7 | - | - | - | 6.1 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 535.7 | 542.8 | 476.7 | 449.5 | 413.2 | 443.1 | 362.7 | 325.7 | 362.2 | 431.0 | 321.6 | 321.0 | 444.1 | 405.4 | 411.8 | 354.0 | 348.1 | 388.5 | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 5,671.8 | - | - | - | (1,161.3) | - | - | - | (1,278.2) | - | - | - | 2,317.3 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (125.4) | - | - | - | 345.5 | - | - | - | 253.2 | - | - | - | 217.5 | - | - | - | (386.3) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 346.2 |
| 414.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| Amortization Of Intangibles | - | 2.7 | 2.7 | 2.9 | 3.4 | 7.2 | 10.5 | 7.6 | 8.7 | 9.2 | 12.9 | 7.3 | 1.4 | 2.6 | 4.1 | 2.3 | 1.6 | 2.3 | 4.1 | 1.4 |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (4.5) | (2.5) | (1.4) |
| Deffered Income Tax | (18.3) | (6.9) | 14.2 | 39.4 | 45.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 23.0 | - | 24.0 | - | - | - | - | - | - |
| Gains & Losses On Investments | 262.7 | 1,745.7 | (1,849.6) | (2,125.6) | (4,602.5) | 121.0 | 358.5 | (47.9) | (1,124.0) | (3.9) | 33.1 | 63.3 | 94.5 | 424.1 | 432.1 | 206.8 | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 5.7 | 75.3 | 65.5 | (41.8) | 1.7 | (31.9) | 31.8 | (185.3) | 48.6 | 43.0 | 2.0 | 1.0 | 3.9 | 3.2 | (1.7) | (1.1) | 1.6 | (28.9) | 17.9 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 692.9 | 3,310.7 | 2,367.2 | 5,372.4 | 3,076.8 | 528.0 | (1,199.6) | 2,622.0 | 1,632.2 | 1,580.9 | (3,643.4) | 6,128.5 | (12,892.7) | 7,639.5 | 2,420.1 | 10,863.1 | 10,817.7 | 1,109.6 | 525.4 |
| - |
| - |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | 0.0 | 258.3 | 0.0 | (41.7) | - | - | 724.9 | - | - | - | - | - | - |
| Divestitures | - | - | - | 0.0 | 0.0 | 1,118.4 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 8,342.4 | 6,834.3 | 6,153.2 | 9,541.0 | 18,743.0 | 19,571.5 | 17,199.9 | 11,488.3 | 12,016.2 | 12,470.2 | 9,926.0 | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (27,362.7) | (14,984.8) | (8,415.9) | (14,527.1) | 4,899.3 | 40,351.8 | (20,641.7) | (908.4) | (14,665.9) | (2,062.1) | 12,145.3 | (7,802.9) | 37,548.2 | (18,693.0) | (25,119.7) | (13,845.8) | (7,338.0) | (2,271.7) | (21,463.9) |
| - |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | 2,910.6 | 1,558.3 | 673.7 | 2,636.0 | 552.2 | 1.2 | 1,829.0 | 1,532.4 | 2,347.1 | 2.4 | 0.0 | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | 0.0 | 0.0 | 209.4 | 223.6 | 0.0 | 0.0 | 102.7 | 114.3 | - | 141.1 | 255.9 | - | - | - | - | - |
| Dividends Paid | 2,004.7 | 1,882.2 | 1,493.7 | 1,517.8 | 1,519.2 | 1,359.7 | 1,475.7 | 1,689.0 | 1,540.9 | 1,353.2 | 1,220.9 | 1,209.3 | 1,209.0 | 1,640.7 | 2,149.9 | 2,041.5 | 1,599.3 | 1,269.4 | 975.1 | 263.7 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | (319.9) | (438.2) | (709.9) | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 27,219.6 | 11,750.1 | 5,884.1 | 9,389.3 | (7,877.7) | (41,486.8) | 21,956.2 | (684.4) | 12,200.6 | 251.8 | (8,473.9) | 2,863.2 | (24,718.8) | 10,675.1 | 23,411.2 | 1,760.7 | (2,884.5) | 1,967.5 | 20,950.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 549.8 | 75.9 | (164.6) | 234.6 | 98.4 | (607.0) | 115.0 | 1,029.2 | (833.2) | (229.5) | 28.0 | 1,188.8 | (63.4) | (378.4) | 711.6 | (1,221.9) | 595.2 | 805.4 | 12.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (159.8) |
| (40.5) |
| 102.8 |
| 20.2 |
| 38.4 |
| - |
| - |
| - |
| 206.6 |
| - |
| - |
| - |
| (93.9) |
| - |
| - |
| - |
| 13.5 |
| 6.2 |
| (10.2) |
| (5.2) |
| 5.2 |
| - |
| 14.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 170.8 |
| - |
| - |
| - |
| 20.1 |
| - |
| - |
| - |
| 18.4 |
| - |
| - |
| - |
| (132.9) |
| - |
| - |
| - |
| (16.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.4 |
| - |
| - |
| - |
| 52.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,029.1 |
| - |
| - |
| - |
| 1,064.6 |
| - |
| - |
| - |
| (2,023.3) |
| - |
| - |
| - |
| (942.1) |
| - |
| - |
| - |
| 1,332.9 |
| - |
| - |
| - |
| (222.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,986.0 |
| - |
| - |
| - |
| 4,900.6 |
| - |
| - |
| - |
| 2,386.2 |
| - |
| - |
| - |
| 2,696.2 |
| - |
| - |
| - |
| 2,952.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,631.1) |
| - |
| - |
| - |
| 2,442.4 |
| - |
| - |
| - |
| 34,104.5 |
| - |
| - |
| - |
| (7,904.0) |
| - |
| - |
| - |
| (945.9) |
| - |
| - |
| - |
| 2,535.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1,319.7 |
| - |
| - |
| - |
| 412.1 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 319.0 |
| 317.7 |
| 334.5 |
| 464.3 |
| 308.6 |
| 309.7 |
| 393.1 |
| 538.6 |
| 359.5 |
| 364.1 |
| 426.8 |
| 707.1 |
| 102.8 |
| 349.3 |
| 381.6 |
| - |
| - |
| - |
| 329.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.4) |
| - |
| - |
| - |
| - |
| (784.3) |
| - |
| - |
| - |
| (3,627.9) |
| - |
| - |
| - |
| (31,108.4) |
| - |
| - |
| - |
| 8,632.9 |
| - |
| - |
| - |
| (109.3) |
| - |
| - |
| - |
| (3,033.1) |
| - |
| - |
| - |
| - |
| - |
| (120.9) |
| - |
| - |
| - |
| 972.8 |
| - |
| - |
| - |
| (213.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (720.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |