| (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 | 330.0 | 463.0 | 253.0 | 180.0 | 286.0 | 148.0 | 156.0 | 203.0 | 210.0 | 158.0 | 287.0 | 205.0 | 252.0 | 291.0 | (76.0) | 105.0 | ||||||||||||||||||||||||
| (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 | 1,226.0 | 1,182.0 | 717.0 | 902.0 | 517.0 | 1,170.0 | 415.0 | 870.0 | 716.0 | 1,822.0 | 701.4 | 502.2 | 684.0 | 418.8 | 631.9 | 546.0 | 535.7 | 373.0 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 43.0 | 46.0 | 41.0 | 38.0 | 43.0 | 49.0 | 49.0 | 45.0 | 53.0 | 26.9 | 31.1 | 15.3 | 1,087.6 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | - | - | - | 25.0 | 19.0 | 28.0 | 34.0 | 29.0 | 44.0 | 44.6 | 23.6 | 88.4 | 0.0 | 0.0 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 691.0 | 640.0 | 890.0 | 690.0 | 494.0 | 598.0 | 599.0 | 0.0 | 0.0 | 800.0 | 0.0 | 100.0 | 398.5 | 400.0 | 397.8 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 47.0 | (130.0) | (13.0) | (112.0) | (34.0) | 63.0 | 11.0 | (36.0) | 53.0 | (19.9) | (69.0) | (47.6) | (47.1) | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | - | - | - | 1,318.0 | 4,163.0 | 3,294.0 | 2,273.0 | 1,552.0 | 1,938.0 | 1,421.1 | 2,065.1 | 2,247.8 | 1,727.2 | 1,974.5 | - | |||
| 197.0 |
| 709.0 |
| (22.0) |
| 344.0 |
| 139.0 |
| 132.0 |
| 213.0 |
| 158.0 |
| (88.0) |
| 235.0 |
| 263.0 |
| 202.0 |
| 170.0 |
| 110.2 |
| 301.2 |
| 204.4 |
| 100.2 |
| 1,216.7 |
| 227.6 |
| 232.2 |
| 145.5 |
| 190.1 |
| 198.7 |
| 236.1 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.0 | - | - | - | 4.0 | - | - | - | 11.0 | - | - | - | 10.3 | - | - | - | 6.8 | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 21.0 | - | - | - | 7.0 | - | - | - | 6.0 | - | - | - | 4.0 | - | - | - | 4.0 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (170.0) | (135.0) | 13.0 | (44.0) | (79.0) | (247.0) | (78.0) | (271.0) | (149.0) | (155.0) | (126.0) | (123.0) | (77.0) | (6.0) | (154.0) | (240.0) | ||||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (2,873.0) | - | - | - | (1,429.0) | - | - | - | (5,736.0) | - | - | - | (1,574.0) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | 5.0 | - | - | - | 6.0 | - | - | - | 4.0 | - | - | - | 6.0 | - | - | - | 11.0 | - | - | - | 5.3 | - | - | - | 16.9 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 326.0 | - | - | - | 217.0 | - | - | - | 465.0 | - | - | - | 241.0 | - | - | - | 228.0 | |||||||||||||||||||||||
| Other Investing Activities | (13.0) | - | - | - | (28.0) | - | - | - | (3.0) | - | - | - | (5.0) | - | - | - | 58.0 | |||||||||||||||||||||||
| Cash From Investing Activities | (3,697.0) | - | - | - | (1,695.0) | - | - | - | (3,720.0) | - | - | - | (1,705.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 395.0 | - | - | - | 691.0 | - | - | - | 0.0 | - | - | - | 494.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 1.0 | - | - | - | 1.0 | - | - | - | 1.0 | - | - | - | 0.0 | - | - | - | 14.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.0 | |||||||||||||||||||||||
| Dividends Paid | 61.0 | - | - | - | 59.0 | - | - | - | 56.0 | - | - | - | 53.0 | - | - | - | 49.0 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 1,666.0 | - | - | - | 2,067.0 | - | - | - | 1,005.0 | - | - | - | 497.0 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (17.0) | - | - | - | 24.0 | - | - | - | (56.0) | - | - | - | 1.0 | - | - | - | (21.0) | - | - | - | (17.0) | - | - | - | (47.0) | - | - | - | 7.0 | - | - | - | 22.0 | - | - | - | 18.8 | - | - | - |
| Net Change In Cash | 825.0 | - | - | - | 1,825.0 | - | - | - | 2,965.0 | - | - | - | 367.0 | - | - | - | (239.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | (1,579.0) | - | - | - | (169.0) | - | - | - | 2,362.0 | - | - | - | 2,201.0 | - | - | - | 329.0 | - | - | - | 218.5 | - | - | - | 400.5 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | (1,085.0) | - | - | - | (183.0) | |||||||||||||||||||||||
| 176.8 |
| 1,192.5 |
| 895.8 |
| 1,126.8 |
| 1,042.2 |
| - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 42.0 | 60.0 | 46.0 | 45.0 | 55.0 | (12.0) | 39.0 | 30.0 | 22.0 | 33.1 | 16.0 | 24.4 | 20.3 | 28.5 | 23.1 | 18.1 | 10.7 | - |
| Deffered Income Tax | - | 340.0 | (61.0) | 211.0 | 67.0 | 53.0 | (16.0) | 211.0 | 77.0 | (847.0) | 293.8 | 149.0 | 170.7 | 230.8 | 198.1 | 169.0 | 425.2 | (98.9) | 47.6 |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | (336.0) | (245.0) | (745.0) | (481.0) | (539.0) | 567.0 | (33.0) | 91.0 | (170.0) | 168.0 | 94.2 | (164.8) | 186.2 | 64.0 | 254.1 | (36.1) | 212.0 | 34.1 | (647.2) |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 388.0 | (257.0) | (68.0) | (255.0) | 138.0 | (225.0) | (113.0) | 163.0 | (242.0) | 98.7 | 55.3 | 17.2 | 187.0 | 37.8 | 104.4 | 253.7 | (337.7) | (14.8) |
| Other Operating Activities | - | 86.0 | 16.0 | 135.0 | 90.0 | 45.0 | 48.0 | 57.0 | 2.0 | (24.0) | (117.9) | 49.6 | (140.1) | (99.6) | (85.5) | (134.8) | 30.4 | 70.5 | - |
| Cash From Operating Activities | - | 4,091.0 | 9,370.0 | 4,044.0 | 1,343.0 | 4,182.0 | 3,322.0 | 2,307.0 | 1,581.0 | 1,982.0 | 1,465.7 | 2,088.6 | 2,336.2 | 1,727.2 | 1,974.5 | 1,309.5 | 1,842.7 | 1,364.2 | 727.0 |
| - |
| - |
| - |
| - |
| Acquisitions | - | - | - | 0.0 | 0.0 | 156.0 | 0.0 | (4.0) | 32.0 | 0.0 | 0.0 | 145.2 | 0.0 | 2.8 | 0.0 | 0.0 | - | - | - |
| Divestitures | - | - | 0.0 | 0.0 | 7.0 | 19.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 1,239.0 | 1,219.0 | 967.0 | 906.0 | 887.0 | 973.0 | 907.0 | 627.0 | 589.0 | 472.4 | 439.6 | 539.8 | 155.2 | 145.4 | 218.7 | 150.7 | 66.8 | 130.4 |
| Other Investing Activities | - | (143.0) | 14.0 | 49.0 | 23.0 | (6.0) | 162.0 | 304.0 | 365.0 | 122.0 | 97.8 | (92.0) | 2.6 | 209.9 | 216.3 | 122.3 | 37.4 | 114.5 | 177.7 |
| Cash From Investing Activities | - | (12,094.0) | (12,545.0) | (4,066.0) | (5,688.0) | (4,628.0) | (2,680.0) | (2,638.0) | (637.0) | (1,608.0) | (2,825.7) | (1,431.7) | (1,310.9) | (1,335.1) | (1,968.0) | (905.8) | (1,720.5) | (1,939.1) | (1,073.2) |
| 0.0 |
| 396.3 |
| 0.0 |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 40.0 | 0.0 |
| Common Stock Issuance | - | - | - | - | 0.0 | 0.0 | 481.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | 0.0 | 0.0 | 331.9 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 240.0 | 229.0 | 219.0 | 205.0 | 194.0 | 182.0 | 163.0 | 140.0 | 117.0 | 100.4 | 93.4 | 87.3 | 77.6 | 61.9 | 44.2 | 35.2 | 26.2 | 23.3 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 8,798.0 | 3,661.0 | 78.0 | 4,436.0 | 20.0 | 1,254.0 | (121.0) | (322.0) | (324.0) | 1,055.4 | (708.3) | (255.6) | (681.2) | 281.9 | 102.0 | (193.4) | 195.0 | 841.2 |
| 8.6 |
| (6.5) |
| 22.8 |
| 16.4 |
| (23.9) |
| Net Change In Cash | - | 842.0 | 356.0 | 43.0 | (21.0) | (460.0) | 1,959.0 | (441.0) | 586.0 | 103.0 | (324.6) | (120.4) | 722.0 | (336.2) | 297.0 | 499.2 | (48.4) | (363.4) | 471.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| 9.7 |
| - |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| (195.0) |
| - |
| - |
| - |
| (67.0) |
| - |
| - |
| - |
| 39.0 |
| - |
| - |
| - |
| 33.7 |
| - |
| - |
| - |
| 50.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (139.0) |
| 95.0 |
| 58.0 |
| 112.0 |
| 302.0 |
| 105.0 |
| 66.0 |
| 81.0 |
| (285.0) |
| 22.0 |
| 49.0 |
| 12.0 |
| 8.0 |
| (138.9) |
| (20.0) |
| (10.6) |
| (0.5) |
| 28.5 |
| 22.7 |
| 56.3 |
| 60.5 |
| 10.2 |
| 86.6 |
| 118.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (37.0) |
| - |
| - |
| - |
| 57.0 |
| - |
| - |
| - |
| 107.0 |
| - |
| - |
| - |
| 41.4 |
| - |
| - |
| - |
| 11.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 156.0 |
| - |
| - |
| - |
| (165.0) |
| - |
| - |
| - |
| (62.0) |
| - |
| - |
| - |
| 20.8 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| (163.0) |
| - |
| - |
| - |
| 2,366.0 |
| - |
| - |
| - |
| 2,207.0 |
| - |
| - |
| - |
| 340.0 |
| - |
| - |
| - |
| 223.7 |
| - |
| - |
| - |
| 417.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| 24.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 216.0 |
| - |
| - |
| - |
| 283.0 |
| - |
| - |
| - |
| 196.0 |
| - |
| - |
| - |
| 195.5 |
| - |
| - |
| - |
| 201.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 96.0 |
| - |
| - |
| - |
| 97.0 |
| - |
| - |
| - |
| 23.4 |
| - |
| - |
| - |
| 14.1 |
| - |
| - |
| - |
| - |
| (2,235.0) |
| - |
| - |
| - |
| (2,492.0) |
| - |
| - |
| - |
| (1,096.0) |
| - |
| - |
| - |
| 93.0 |
| - |
| - |
| - |
| 76.6 |
| - |
| - |
| - |
| (111.0) |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 300.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 481.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.0 |
| - |
| - |
| - |
| 44.0 |
| - |
| - |
| - |
| 38.0 |
| - |
| - |
| - |
| 32.2 |
| - |
| - |
| - |
| 26.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,854.0 |
| - |
| - |
| - |
| (143.0) |
| - |
| - |
| - |
| 307.0 |
| - |
| - |
| - |
| (310.0) |
| - |
| - |
| - |
| (115.4) |
| - |
| - |
| - |
| (347.8) |
| - |
| - |
| - |
| - |
| - |
| (286.0) |
| - |
| - |
| - |
| 1,371.0 |
| - |
| - |
| - |
| 130.0 |
| - |
| - |
| - |
| 206.9 |
| - |
| - |
| - |
| (22.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |