| (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 | 544.0 | 563.0 | 604.0 | 436.0 | 495.0 | 600.0 | 602.0 | 492.0 | 476.0 | 498.0 | 434.0 | 369.0 | 427.0 | 509.0 | 439.0 | 301.0 | ||||||||||||||||||||||||
| (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 | 2,147.0 | 2,135.0 | 2,068.0 | 1,739.0 | 1,509.0 | 1,403.0 | 818.0 | 1,034.0 | 857.0 | 636.0 | 529.4 | 502.1 | 480.2 | 367.2 | 295.9 | 278.4 | 228.3 | 152.8 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 68.0 | 58.0 | 51.0 | - | - | - | 97.0 | 85.0 | 71.0 | 63.0 | - | - | - | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 188.0 | 205.0 | 173.0 | 91.0 | 74.0 | 124.0 | 138.0 | 134.0 | 190.0 | 121.7 | 74.1 | 60.1 | 72.9 | 77.5 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | 596.2 | 258.8 | 1,256.5 | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | 175.0 | 239.0 | (590.0) | 76.0 | 1.0 | (23.0) | (17.0) | 24.8 | 0.2 | (50.2) | (32.3) | (6.7) | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 2,246.0 | 1,950.0 | (3,687.0) | (19.0) | 6,573.0 | 3,949.0 | 439.0 | 750.0 | (315.0) | (695.1) | 824.6 | 447.4 | 586.9 | 313.8 | ||||
| 323.0 |
| 446.0 |
| 429.0 |
| 307.0 |
| 355.0 |
| 312.0 |
| 209.0 |
| 172.0 |
| 169.0 |
| 268.0 |
| 265.0 |
| 259.0 |
| 261.0 |
| 249.0 |
| 263.0 |
| 232.0 |
| 243.0 |
| 119.0 |
| 193.3 |
| 183.4 |
| 112.8 |
| 146.6 |
| 171.7 |
| 125.5 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | 79.0 | - | - | - | 93.0 | - | - | - | 90.0 | - | - | - | 81.0 | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | 35.0 | - | - | - | 35.0 | - | - | - | (9.0) | - | - | - | 25.0 | - | - | - | 14.0 | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | (206.0) | - | - | - | (331.0) | - | - | - | (304.0) | - | - | - | (477.0) | - | - | ||||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | 5.0 | - | - | - | 119.0 | - | - | - | 161.0 | - | - | - | (3,882.0) | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | 54.0 | - | - | - | (18.0) | - | - | - | 40.0 | - | - | - | (8.0) | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | (16.0) | - | - | - | (31.0) | - | - | - | 8.0 | - | - | - | 10.0 | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | (10.0) | - | - | - | 830.0 | - | - | - | 543.0 | - | - | - | (3,136.0) | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 46.0 | - | - | - | 41.0 | - | - | - | 50.0 | - | - | - | 27.0 | - | - | - | 19.0 | - | - | - | 25.0 | - | - | - | 36.0 | - | - | - | 27.0 | - | - | - | 36.0 | - | - | - | 78.4 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | 360.0 | - | - | - | 506.0 | - | - | - | 295.0 | - | - | - | 326.0 | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | 57.0 | - | - | - | 40.0 | - | - | - | 26.0 | - | - | - | 31.0 | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (1,865.0) | - | - | - | (937.0) | - | - | - | (176.0) | - | - | - | (666.0) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | 750.0 | - | - | - | 650.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | 750.0 | - | - | - | 791.0 | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | 189.0 | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | 81.0 | - | - | - | 60.0 | ||||||||||||||||||||||
| Other Financing Activities | - | (10.0) | - | - | - | (7.0) | - | - | - | (1.0) | - | - | - | (1.0) | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | 629.0 | - | - | - | (447.0) | - | - | - | 907.0 | - | - | - | 221.0 | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | (214.0) | - | - | - | 115.0 | - | - | - | 215.0 | - | - | - | 3.0 | - | - | - | 73.0 | - | - | - | 21.0 | - | - | - | (55.0) | - | - | - | (3.1) | - | - | - | (9.5) | - | - |
| Net Change In Cash | - | (1,217.0) | - | - | - | (768.0) | - | - | - | 1,389.0 | - | - | - | (3,366.0) | - | - | - | (2,342.0) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | (56.0) | - | - | - | 789.0 | - | - | - | 493.0 | - | - | - | (3,163.0) | - | - | - | (2,306.0) | - | - | - | 1,896.0 | - | - | - | 510.0 | - | - | - | 198.0 | - | - | - | 386.0 | - | - | - | 728.9 | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | 493.0 | - | - | - | (3,304.0) | - | - | - | |||||||||||||||||||||||
| 235.1 |
| - |
| - |
| - |
| - |
| - |
| Amortization Of Intangibles | - | 41.0 | 44.0 | 45.0 | 33.0 | 21.0 | 13.0 | 15.0 | 14.0 | 12.9 | 9.7 | 8.3 | 7.6 | 9.6 | 4.9 | 1.4 | 1.8 | - | - |
| Stock-Based Compensation | - | 254.0 | 254.0 | 237.0 | 192.0 | 132.0 | 120.0 | 112.0 | 99.0 | 109.0 | 78.5 | 71.5 | 69.6 | 61.9 | 55.7 | 41.0 | 41.8 | 31.7 | 42.1 |
| Deffered Income Tax | - | (52.0) | (83.0) | (88.0) | (16.0) | (37.0) | (39.0) | (23.0) | 117.0 | (12.0) | (58.8) | (23.5) | (35.2) | (31.8) | 2.0 | (6.0) | (25.8) | (44.7) | 32.4 |
| Asset Impairments | - | - | - | - | - | 0.0 | 0.0 | 19.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 6.9 | 0.0 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 106.0 | 362.0 | (257.0) | 203.0 | 420.0 | (127.0) | (682.0) | 491.0 | 54.0 | 610.0 | 115.8 | 159.6 | (88.2) | (144.0) | 70.5 | 220.5 | (335.7) | (156.6) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 7.0 | 91.0 | (6,088.0) | (4,213.0) | 7,306.0 | 2,505.0 | (1,231.0) | 346.0 | (1,133.0) | 1,782.5 | 792.7 | (1,801.0) | 1,307.6 | (424.9) | 1,312.2 | (461.6) | (2,091.5) | 251.6 |
| Change In Other Working Capital | - | (119.0) | (9.0) | 52.0 | 126.0 | (16.0) | 13.0 | 71.0 | 0.0 | (97.0) | 47.1 | 3.9 | - | - | - | - | - | - | - |
| Other Operating Activities | - | (39.0) | (22.0) | (10.0) | (49.0) | (66.0) | (92.0) | (51.0) | (17.0) | (35.0) | (16.9) | (5.7) | (35.3) | (32.0) | (26.3) | (50.3) | (9.7) | (25.0) | - |
| Cash From Operating Activities | - | 2,434.0 | 2,155.0 | (3,514.0) | 72.0 | 6,647.0 | 4,073.0 | 577.0 | 884.0 | (125.0) | (573.3) | 898.7 | 507.6 | 659.8 | 391.3 | 1,558.4 | (1,021.4) | 374.2 | 227.2 |
| 37.2 |
| 22.3 |
| 35.5 |
| 51.0 |
| Acquisitions | - | - | 0.0 | 0.0 | (1,461.0) | 266.0 | 5.0 | 5.0 | 159.0 | 0.0 | 175.3 | 15.8 | 2.0 | 6.5 | 1,073.6 | 0.0 | 0.0 | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 1,976.0 | 2,010.0 | 1,262.0 | 1,712.0 | 2,181.0 | 1,188.0 | 644.0 | 495.0 | 299.3 | 96.0 | 69.8 | 104.4 | 117.4 | 173.2 | 130.1 | 150.0 | 149.8 | 110.4 |
| Other Investing Activities | - | 57.0 | 64.0 | 69.0 | 93.0 | 19.0 | 59.0 | 1.0 | (26.0) | (75.0) | 62.0 | 16.9 | 0.3 | 3.7 | - | - | - | - | - |
| Cash From Investing Activities | - | (4,321.0) | (968.0) | (274.0) | (7,151.0) | (5,140.0) | (4,985.0) | (1,897.0) | (3,476.0) | (3,376.0) | (2,917.9) | (2,176.6) | (2,096.8) | (652.0) | (2,731.2) | (400.1) | 2,366.2 | (1,026.1) | (2,876.1) |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | 855.0 | 855.0 | 655.0 | 4.4 | 509.3 | 4.0 | 134.9 | 550.6 | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 362.8 | 0.0 | 0.0 | - | - |
| Common Stock Repurchased | - | - | - | - | - | 128.0 | 272.0 | 778.0 | 62.0 | 34.0 | 162.5 | 88.5 | 8.4 | 11.7 | 20.9 | 23.1 | 3.5 | 4.3 | 67.2 |
| Dividends Paid | - | - | - | - | - | 218.0 | 205.0 | 191.0 | 151.0 | 127.0 | 113.4 | 103.1 | 88.1 | 76.6 | 68.8 | 63.1 | 56.0 | 54.1 | 53.2 |
| Other Financing Activities | - | (6.0) | (2.0) | (2.0) | (7.0) | (9.0) | (1.0) | (57.0) | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 2,361.0 | 438.0 | 1,438.0 | 5,879.0 | 5,232.0 | 4,574.0 | 1,373.0 | 1,420.0 | 4,065.0 | 2,540.5 | 1,730.0 | 1,224.0 | 615.4 | 1,879.3 | (1,679.4) | (712.2) | (241.8) | 5,212.7 |
| 1.0 |
| (0.8) |
| 1.1 |
| (1.5) |
| (1.2) |
| Net Change In Cash | - | 439.0 | 1,800.0 | (2,111.0) | (1,790.0) | 6,815.0 | 3,663.0 | 30.0 | (1,205.0) | 611.0 | (950.6) | 401.9 | (397.6) | 616.6 | (459.7) | (521.9) | 633.8 | (895.2) | 2,562.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1,521.2 |
| (1,043.7) |
| 338.6 |
| 176.1 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | 1,039.6 | 710.8 | 1,019.7 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 3.5 |
| 3.5 |
| 3.1 |
| 2.8 |
| 2.9 |
| 3.6 |
| 3.6 |
| - |
| 2.4 |
| 65.0 |
| - |
| - |
| - |
| 43.0 |
| - |
| - |
| - |
| 43.0 |
| - |
| - |
| - |
| 37.0 |
| - |
| - |
| - |
| 38.0 |
| - |
| - |
| - |
| 32.6 |
| - |
| - |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| 16.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 121.0 |
| - |
| - |
| - |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (197.0) |
| - |
| - |
| - |
| (254.0) |
| - |
| - |
| - |
| (188.0) |
| - |
| - |
| - |
| (444.0) |
| - |
| - |
| - |
| (124.0) |
| - |
| - |
| - |
| (83.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5,021.0 |
| - |
| - |
| - |
| 4,970.0 |
| - |
| - |
| - |
| 465.0 |
| - |
| - |
| - |
| (242.0) |
| - |
| - |
| - |
| 467.0 |
| - |
| - |
| - |
| (481.5) |
| - |
| - |
| - |
| 431.0 |
| - |
| - |
| - |
| 530.0 |
| - |
| - |
| - |
| 81.0 |
| - |
| - |
| - |
| 22.0 |
| - |
| - |
| - |
| 19.0 |
| - |
| - |
| - |
| (84.3) |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (22.0) |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| - |
| (2,287.0) |
| - |
| - |
| - |
| 1,921.0 |
| - |
| - |
| - |
| 546.0 |
| - |
| - |
| - |
| 225.0 |
| - |
| - |
| - |
| 422.0 |
| - |
| - |
| - |
| 807.3 |
| - |
| - |
| - |
| - |
| - |
| 218.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 159.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 501.0 |
| - |
| - |
| - |
| 544.0 |
| - |
| - |
| - |
| 206.0 |
| - |
| - |
| - |
| 151.0 |
| - |
| - |
| - |
| 114.1 |
| - |
| - |
| - |
| 56.6 |
| - |
| - |
| 26.0 |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| 34.0 |
| - |
| - |
| - |
| 30.0 |
| - |
| - |
| - |
| (17.1) |
| - |
| - |
| - |
| - |
| (1,555.0) |
| - |
| - |
| - |
| (1,123.0) |
| - |
| - |
| - |
| (502.0) |
| - |
| - |
| - |
| (533.0) |
| - |
| - |
| - |
| (1,074.0) |
| - |
| - |
| - |
| (1,094.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 851.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.0 |
| - |
| - |
| - |
| 35.0 |
| - |
| - |
| - |
| 19.0 |
| - |
| - |
| - |
| 480.0 |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| 26.1 |
| - |
| - |
| - |
| - |
| - |
| 55.0 |
| - |
| - |
| - |
| 51.0 |
| - |
| - |
| - |
| 47.0 |
| - |
| - |
| - |
| 32.0 |
| - |
| - |
| - |
| 31.3 |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,497.0 |
| - |
| - |
| - |
| 891.0 |
| - |
| - |
| - |
| 654.0 |
| - |
| - |
| - |
| 1,526.0 |
| - |
| - |
| - |
| 980.0 |
| - |
| - |
| - |
| 1,174.8 |
| - |
| - |
| - |
| - |
| - |
| 1,762.0 |
| - |
| - |
| - |
| 719.0 |
| - |
| - |
| - |
| 1,163.0 |
| - |
| - |
| - |
| 227.9 |
| - |
| - |
| - |
| 877.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |