| (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 | 424.6 | 517.0 | 213.8 | 406.2 | 48.1 | 905.4 | (220.0) | 353.1 | 532.5 | (871.7) | 1,246.2 | 388.8 | (140.1) | (16.2) | 1,315.7 | 3,118.7 | ||||||||||||||||||||||||
| (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 | 1,561.6 | 1,185.1 | 1,571.0 | 623.2 | 4,756.9 | 1,580.2 | 1,395.8 | 1,394.2 | 1,546.5 | 2,310.4 | 1,316.5 | 1,234.0 | 1,144.1 | 912.7 | 806.6 | 638.3 | 662.9 | 622.7 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | - | - | - | 202.9 | 230.0 | 208.0 | 186.6 | 166.8 | 151.0 | 139.8 | 133.5 | 143.7 | 122.7 | 109.5 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | - | 21.8 | 691.5 | 15.4 | - | 608.9 | 504.9 | 80.8 | 2.8 | 656.1 | 804.9 | 38.5 | 38.2 | 1,493.4 | - | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| 338.7 |
| 341.4 |
| 359.9 |
| 361.8 |
| 517.1 |
| 472.6 |
| 236.0 |
| 398.3 |
| 288.9 |
| 300.9 |
| 277.1 |
| 386.3 |
| 429.9 |
| 236.5 |
| 456.3 |
| 456.6 |
| 397.1 |
| 841.8 |
| 810.2 |
| 309.5 |
| 348.9 |
| 318.0 |
| 308.2 |
| 322.3 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (122.1) | 53.7 | 85.7 | 5.4 | (117.1) | (88.6) | 77.4 | (15.2) | (0.9) | (112.7) | 179.3 | (72.8) | (66.0) | 171.3 | (27.4) | (189.4) | ||||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 187.1 | - | - | - | 977.3 | - | - | - | 584.2 | - | - | - | 695.3 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 4,044.3 | - | - | - | 4,070.6 | - | - | - | 3,000.8 | - | - | - | 3,874.5 | - | - | - | 5,413.1 | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 102.9 | - | - | - | 197.9 | - | - | - | 248.0 | - | - | - | 311.2 | - | - | - | 39.9 | |||||||||||||||||||||||
| Cash From Investing Activities | (959.8) | - | - | - | (952.7) | - | - | - | (1,343.2) | - | - | - | (1,104.1) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | 691.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.7 | - | - | - | 18.0 | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | - | - | - | 0.5 | - | ||||||||||||||||||||||
| Common Stock Issuance | 28.2 | - | - | - | 14.0 | - | - | - | 12.9 | - | - | - | 19.8 | - | - | - | 19.6 | |||||||||||||||||||||||
| Common Stock Repurchased | 235.0 | - | - | - | 240.3 | - | - | - | 234.2 | - | - | - | 188.5 | - | - | - | 754.1 | |||||||||||||||||||||||
| Dividends Paid | 173.5 | - | - | - | 169.0 | - | - | - | 162.4 | - | - | - | 155.5 | - | - | - | 167.0 | - | ||||||||||||||||||||||
| Other Financing Activities | (0.1) | - | - | - | (1.5) | - | - | - | 0.1 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 395.7 | - | - | - | (360.8) | - | - | - | 219.7 | - | - | - | 201.7 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (377.0) | - | - | - | (336.2) | - | - | - | (539.3) | - | - | - | (207.1) | - | - | - | 409.2 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 458.1 |
| 860.3 |
| 87.0 |
| 78.5 |
| - |
| - |
| - |
| - |
| Amortization Of Intangibles | - | 72.9 | 66.1 | 68.6 | 70.7 | 75.3 | 73.5 | 62.8 | 53.9 | 45.4 | 44.5 | 42.5 | 49.9 | 48.0 | 22.7 | - | - | - | - | - |
| Stock-Based Compensation | - | 109.9 | 108.7 | 99.4 | 91.3 | 96.1 | 87.2 | 82.6 | 77.4 | 82.7 | 84.4 | 84.5 | 75.3 | 68.5 | 63.8 | 43.4 | 47.6 | 37.2 | 31.5 | 72.8 |
| Deffered Income Tax | - | (101.5) | 7.3 | (57.2) | 1,181.5 | 117.4 | 192.1 | 156.6 | 231.1 | (133.4) | 174.1 | (41.2) | 167.1 | 135.1 | 231.2 | 31.5 | (3.4) | (17.0) | (119.4) | - |
| Asset Impairments | - | - | - | - | 27.1 | 1.0 | - | - | - | - | - | - | - | - | - | - | (43.6) | - | - | - |
| Gains & Losses On Investments | 22.7 | 27.7 | (27.3) | (72.2) | (182.1) | 115.4 | 302.6 | (52.8) | (75.4) | 524.2 | 171.1 | (51.1) | 14.7 | (225.2) | 114.1 | (122.3) | (190.2) | (398.3) | (694.1) | (328.8) |
| Change In Accounts Receivable | - | 181.0 | (53.1) | 36.7 | 3,301.9 | (8.3) | (61.9) | 247.6 | (37.8) | 114.2 | (98.7) | 211.5 | (26.9) | 131.9 | (70.6) | 130.2 | 102.3 | 126.9 | 39.2 | (191.8) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (254.1) | (1.7) | (214.9) | (341.5) | (9.0) | 99.3 | (401.1) | 282.0 | 227.1 | 1.1 | (145.7) | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 11.8 | (207.2) | (146.5) | (125.9) | (15.4) | 113.3 | 11.1 | (35.7) | 17.0 | (72.1) | (102.3) | 189.1 | 490.6 | 42.2 | (705.1) | (190.3) | (12.8) | - | - |
| Cash From Operating Activities | - | 4,536.7 | 4,602.9 | 3,792.4 | 3,172.9 | 3,254.4 | 3,709.3 | 5,493.2 | 5,156.5 | 4,188.0 | 3,857.8 | 4,377.1 | 3,102.9 | 2,221.2 | 3,080.8 | 2,713.3 | 2,791.7 | 2,243.0 | 2,224.8 | 2,960.0 |
| - |
| - |
| - |
| - |
| - |
| Acquisitions | - | - | 27.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 15,663.4 | 14,969.4 | 11,417.0 | 19,352.6 | 16,625.5 | 15,713.4 | 14,137.1 | 13,909.8 | 13,371.6 | 13,763.8 | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | 8,743.2 | 7,742.8 | 6,625.9 | 6,244.7 | 7,359.2 | 6,647.5 | 5,760.8 | 5,161.3 | 4,568.1 | 3,280.6 | 4,461.6 |
| Other Investing Activities | - | 672.0 | 692.7 | 919.3 | 68.2 | 142.6 | 37.1 | 489.1 | 302.7 | 70.8 | (26.0) | 307.7 | 81.7 | (31.7) | 157.1 | 52.1 | 81.2 | 31.6 | 191.9 | 248.2 |
| Cash From Investing Activities | - | (4,135.8) | (5,399.0) | (1,346.9) | 1,058.5 | (5,693.7) | (4,996.5) | (7,688.5) | (5,702.5) | (4,052.8) | (5,153.9) | (3,167.6) | (1,172.7) | (1,226.3) | (1,611.3) | (202.1) | 27.5 | 1,026.8 | (2,917.2) | (4,499.2) |
| 2.3 |
| 745.1 |
| 7.9 |
| 0.2 |
| Debt Repaid | - | 400.1 | 0.1 | 764.0 | 302.0 | 1.8 | 65.8 | 32.2 | 1.3 | 56.5 | 799.3 | 52.6 | 100.3 | 218.2 | 450.6 | 12.2 | 11.1 | 468.2 | 83.3 | 115.0 |
| Common Stock Issuance | - | 43.7 | 67.7 | 57.8 | 181.7 | 86.7 | 42.8 | 37.7 | 64.0 | 162.5 | 37.8 | 76.1 | 77.5 | 125.8 | 28.9 | 25.9 | 20.6 | 1,123.0 | 36.4 | 73.6 |
| Common Stock Repurchased | - | 902.7 | 1,042.4 | 740.4 | 1,661.1 | 937.2 | 307.0 | 281.0 | 671.6 | 220.4 | 277.3 | 300.6 | 222.7 | 153.6 | 272.7 | 556.4 | 2.6 | 4.1 | 6.4 | 756.3 |
| Dividends Paid | - | 684.0 | 658.4 | 625.5 | 642.3 | 654.1 | 614.5 | 606.0 | 598.6 | 540.0 | 464.9 | 441.0 | 376.6 | 288.4 | 231.3 | 213.7 | 176.2 | 159.5 | 116.7 | 235.6 |
| Other Financing Activities | - | (1.3) | 0.4 | 0.3 | - | 0.1 | 0.2 | 5.7 | (4.3) | (2.5) | 0.4 | (14.0) | (12.9) | (5.0) | (14.6) | (4.5) | (4.3) | (5.7) | (5.4) | (5.3) |
| Cash From Financing Activities | - | (181.8) | 300.3 | (2,585.8) | (1,715.4) | 1,921.5 | 1,621.1 | 1,733.7 | 1,052.7 | (384.0) | 1,450.9 | (508.6) | (2,438.1) | (2,800.3) | (126.2) | (1,554.7) | (3,182.2) | (3,637.4) | 1,956.0 | 1,292.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 219.1 | (495.8) | (140.3) | 2,516.0 | (517.8) | 333.9 | (461.6) | 506.7 | (248.8) | 154.8 | 700.9 | (507.9) | (1,805.4) | 1,343.3 | 956.5 | (363.0) | (367.6) | 1,263.6 | (246.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.9 |
| - |
| - |
| - |
| 21.6 |
| - |
| - |
| - |
| 22.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (136.6) |
| 157.1 |
| (152.0) |
| (41.1) |
| 151.4 |
| 133.1 |
| 65.5 |
| (27.4) |
| 131.4 |
| (90.9) |
| (42.4) |
| (4.0) |
| 84.5 |
| (112.2) |
| (5.5) |
| 67.4 |
| (25.1) |
| (39.9) |
| 676.6 |
| (95.9) |
| (16.6) |
| (43.4) |
| 44.2 |
| 33.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 189.8 |
| - |
| - |
| - |
| 57.0 |
| - |
| - |
| - |
| 44.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (28.6) |
| - |
| - |
| - |
| (143.6) |
| - |
| - |
| - |
| 286.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (19.8) |
| - |
| - |
| - |
| - |
| 31.5 |
| - |
| - |
| - |
| 140.8 |
| - |
| - |
| - |
| 1,589.1 |
| - |
| - |
| - |
| 1,176.4 |
| - |
| - |
| - |
| 746.5 |
| - |
| - |
| - |
| 522.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,867.6 |
| - |
| - |
| - |
| 3,190.1 |
| - |
| - |
| - |
| 2,886.7 |
| - |
| - |
| - |
| 3,330.8 |
| - |
| - |
| - |
| 4,307.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,460.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.4 |
| - |
| - |
| - |
| (14.2) |
| - |
| - |
| - |
| 213.3 |
| - |
| - |
| - |
| 68.3 |
| - |
| - |
| - |
| 86.5 |
| - |
| - |
| - |
| - |
| 126.8 |
| - |
| - |
| - |
| (1,019.2) |
| - |
| - |
| - |
| (912.7) |
| - |
| - |
| - |
| (1,491.1) |
| - |
| - |
| - |
| (979.9) |
| - |
| - |
| - |
| (1,831.0) |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 64.5 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.3 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| 32.5 |
| - |
| - |
| - |
| 70.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.5 |
| - |
| - |
| - |
| 231.8 |
| - |
| - |
| - |
| 153.6 |
| - |
| - |
| - |
| 199.6 |
| - |
| - |
| - |
| 142.8 |
| - |
| - |
| - |
| - |
| - |
| 152.2 |
| - |
| - |
| - |
| 153.6 |
| - |
| - |
| - |
| 150.2 |
| - |
| - |
| - |
| 147.3 |
| - |
| - |
| - |
| 130.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| - |
| 250.9 |
| - |
| - |
| - |
| 32.1 |
| - |
| - |
| - |
| 290.4 |
| - |
| - |
| - |
| (403.1) |
| - |
| - |
| - |
| 98.3 |
| - |
| - |
| - |
| 123.2 |
| - |
| - |
| - |
| - |
| - |
| (846.3) |
| - |
| - |
| - |
| 966.8 |
| - |
| - |
| - |
| (717.8) |
| - |
| - |
| - |
| (135.1) |
| - |
| - |
| - |
| (1,184.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |