| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||
| Net Income | 425.7 | 674.1 | 612.9 | 358.6 | 254.6 | 367.9 | 207.1 | 219.0 | 216.3 | 298.8 | 141.2 | 182.0 | 15.4 | (104.1) | 48.4 | 45.8 | |||||||||||||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 2,071.2 | 1,900.1 | 1,010.2 | 637.5 | 103.7 | 1,375.6 | 672.3 | 25.3 | 7.6 | (3.8) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 130.3 | 132.8 | 122.6 | 104.5 | 82.3 | 48.2 | 28.9 | 16.4 | 7.0 | 2.8 |
| Amortization Of Intangibles | - | 13.9 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 65.0 | 136.6 | 127.0 | 103.8 | 132.6 | 80.0 | 38.1 | 28.4 | 9.7 |
| Acquisitions | - | 119.8 | 0.0 | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | 17.6 | (15.2) | (10.2) | (8.1) | 0.0 | 0.0 | - | - | - |
| Net Change In Cash | - | (77.6) | (204.0) | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | 1,924.1 | 1,808.7 | 1,471.9 | 1,186.4 | 1,472.7 | 1,391.2 | 113.8 | 22.9 | 9.7 |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 113.7 |
| 490.6 |
| 340.4 |
| 317.1 |
| 227.5 |
| 260.6 |
| 198.6 |
| 186.0 |
| 27.1 |
| 15.3 |
| 2.2 |
| 5.5 |
| 2.2 |
| 5.7 |
| (0.6) |
| 3.8 |
| (1.3) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 32.8 | 39.5 | 29.1 | 28.9 | 35.3 | 41.4 | 28.9 | 25.7 | 26.7 | 34.3 | 23.5 | 22.6 | 24.1 | 27.5 | 19.9 | 19.6 | 15.3 | 13.3 | 12.4 | 11.8 | 10.7 | 9.7 | 7.4 | 6.4 | 5.3 | 4.9 | 4.4 | 3.8 | 3.3 | 2.4 | 1.9 | 1.5 | 1.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Stock-Based Compensation | 179.0 | 185.2 | 185.3 | 188.7 | 201.6 | 222.9 | 241.0 | 238.0 | 229.4 | 254.4 | 258.9 | 261.5 | 282.3 | 518.1 | 302.8 | 255.5 | 209.4 | ||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Gains & Losses On Investments | 152.3 | 532.3 | 406.1 | 45.1 | (13.6) | 150.4 | 6.3 | 3.1 | 17.4 | 101.3 | (25.5) | 31.7 | 2.3 | 40.4 | (6.9) | (34.7) | |||||||||||||||||
| Change In Accounts Receivable | (24.7) | - | - | - | (12.5) | - | - | - | (12.3) | - | - | - | 29.1 | - | - | - | 83.6 | ||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Payable | 10.3 | - | - | - | 7.3 | - | - | - | 7.3 | - | - | - | 1.9 | - | - | - | 11.2 | ||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Activities | 7.4 | - | - | - | 4.1 | - | - | - | 0.1 | - | - | - | (5.5) | - | - | - | 0.8 | ||||||||||||||||
| Cash From Operating Activities | 521.6 | - | - | - | 489.3 | - | - | - | 588.2 | - | - | - | 418.5 | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | 21.1 | - | - | - | 25.9 | - | - | - | 18.5 | - | - | - | 21.8 | - | - | - | 25.0 | - | - | - | 79.1 | - | - | - | 7.3 | - | - | - | 6.9 | - | - | - | 3.9 |
| Acquisitions | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 199.4 | - | - | - | 0.0 | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sales Of Investments | 858.1 | - | - | - | 1,033.3 | - | - | - | 776.9 | - | - | - | 559.7 | - | - | - | 609.3 | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | (480.7) | - | - | - | (125.1) | - | - | - | (107.8) | - | - | - | (480.8) | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Repurchased | 361.7 | - | - | - | 418.0 | - | - | - | 150.0 | - | - | - | 0.0 | - | - | - | 132.4 | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||
| Cash From Financing Activities | (394.1) | - | - | - | (490.5) | - | - | - | (142.5) | - | - | - | 7.0 | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.3 | - | - | - | 11.9 | - | - | - | (6.9) | - | - | - | (2.6) | - | - | - | (9.4) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (352.9) | - | - | - | (114.5) | - | - | - | 331.1 | - | - | - | (57.8) | - | - | - | 341.1 | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | 500.5 | - | - | - | 463.4 | - | - | - | 569.7 | - | - | - | 396.7 | - | - | - | 501.1 | - | - | - | 454.2 | - | - | - | 251.7 | - | - | - | 15.3 | - | - | - | (1.1) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| 13.5 |
| 12.5 |
| 5.3 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| Stock-Based Compensation | 738.2 | 760.8 | 931.3 | 1,057.2 | 1,285.8 | 477.3 | 275.8 | 73.1 | 8.9 | 10.3 |
| Deffered Income Tax | - | 105.0 | (90.6) | (116.7) | (161.0) | (376.1) | 0.8 | (1.2) | 0.0 | 0.0 |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | 1,135.7 | 969.8 | 177.1 | 109.8 | (37.6) | 43.8 | 2.5 | 0.0 | - | - |
| Change In Accounts Receivable | - | (2.8) | (26.6) | (53.3) | 231.8 | 159.2 | 219.0 | 64.7 | 41.0 | 16.6 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (0.6) | (3.1) | (4.4) | 11.6 | (2.2) | 3.5 | (2.0) | 0.8 | 1.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 22.3 | 4.0 | (7.7) | 1.6 | 4.6 | 0.9 | 1.0 | 0.0 | 0.1 |
| Cash From Operating Activities | - | 1,989.0 | 1,945.3 | 1,598.8 | 1,290.3 | 1,605.3 | 1,471.2 | 151.9 | 51.3 | 19.4 |
| 204.9 |
| 120.6 |
| 3.5 |
| 26.5 |
| 0.0 |
| 0.0 |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 4,064.4 | 3,610.3 | 3,131.4 | 2,835.2 | 1,733.0 | 580.8 | 343.6 | 68.7 | - |
| Other Investing Activities | - | - | - | - | (0.3) | 0.0 | (1.7) | 1.6 | 0.0 | - |
| Cash From Investing Activities | - | (278.9) | (1,106.0) | (1,183.7) | (318.3) | (2,859.1) | (1,562.4) | (499.5) | (39.7) | (113.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | 542.5 | (0.9) | 0.0 |
| Common Stock Repurchased | - | 1,620.7 | 1,093.9 | 0.0 | 1,000.0 | 0.0 | 0.0 | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | - | - |
| Cash From Financing Activities | - | (1,805.4) | (1,028.1) | 60.2 | (936.9) | 34.1 | 2,050.3 | 615.7 | 17.5 | (4.0) |
| 465.1 |
| 26.9 |
| (1,219.8) |
| 1,959.0 |
| 268.1 |
| 29.1 |
| (97.9) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 161.4 |
| 114.8 |
| 102.1 |
| 99.0 |
| 96.3 |
| 93.9 |
| 56.9 |
| 28.8 |
| 26.6 |
| 21.8 |
| 18.1 |
| 6.7 |
| 4.3 |
| 2.7 |
| 1.1 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (36.4) |
| (110.7) |
| 122.4 |
| 32.1 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.7 |
| - |
| - |
| - |
| 142.5 |
| - |
| - |
| - |
| 16.1 |
| - |
| - |
| - |
| 13.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| 526.2 |
| - |
| - |
| - |
| 533.3 |
| - |
| - |
| - |
| 259.0 |
| - |
| - |
| - |
| 22.2 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.3 |
| - |
| - |
| - |
| 15.5 |
| - |
| - |
| - |
| 291.0 |
| - |
| - |
| - |
| 137.0 |
| - |
| - |
| - |
| 28.9 |
| - |
| - |
| - |
| 11.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (42.3) |
| - |
| - |
| - |
| (1,220.0) |
| - |
| - |
| - |
| (63.0) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (7.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (133.2) |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| 228.1 |
| - |
| - |
| - |
| 545.3 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| (693.0) |
| - |
| - |
| - |
| 424.1 |
| - |
| - |
| - |
| 566.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |