Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY202103/31/2021 | FY202203/31/2022 | FY202303/31/2023 | FY202403/31/2024 | FY202503/31/2025 | FY202603/31/2026 | ||
|---|---|---|---|---|---|---|---|---|
| Net Income | 524.0 | 306.0 | 792.0 | 904.0 | ||||
| Depreciation & Amortization | 170.0 | 162.0 | 183.0 | 249.0 | ||||
| Stock Based Compensation | 79.0 | 1,037.0 | 820.0 | 1,052.0 | ||||
| Change in Working Capital | -73.0 | -195.0 | -1,465.0 | -602.0 | ||||
| Other Non-Cash Items | 73.0 | 53.0 | 285.0 | -94.0 | ||||
| Net Cash from Operating Activities | 739.0 | 1,090.0 | 397.0 | 1,524.0 | ||||
| -Investments in Property, Plant & Equipment | -93.0 | -92.0 | -239.0 | -575.0 | ||||
| -Acquisitions Net | -15.0 | -32.0 | -57.0 | 127.0 | ||||
| -Purchases of Investments | -1,111.0 | -766.0 | -680.0 | -1,151.0 | ||||
| Sales/Maturities of Investments | 1,081.0 | 425.0 | 940.0 | 1,235.0 | ||||
| Other Investing Activities | - | -51.0 | 1.0 | 39.0 | ||||
| Net Cash from Investing Activities | -138.0 | -516.0 | -35.0 | -325.0 | ||||
| Net Debt Issuance | - | - | - | - | ||||
| Net Stock Issuance | - | - | - | 74.0 | ||||
| -Net Dividends Paid | - | - | - | - | ||||
| Other Financing Activities | -42.0 | -208.0 | -202.0 | -622.0 | ||||
| Net Cash from Financing Activities | -42.0 | -208.0 | -202.0 | -548.0 | ||||
| Effect of Forex Changes | -9.0 | 3.0 | 2.0 | 15.0 | ||||
| Net Change in Cash | 550.0 | 369.0 | 162.0 | 666.0 | ||||
| Cash at End of Period | 1,554.0 | 1,923.0 | 2,085.0 | 2,751.0 | ||||
| Operating Cash Flow | 739.0 | 1,090.0 | 397.0 | 1,524.0 | ||||
| -Capital Expenditure | -93.0 | -143.0 | -219.0 | -545.0 | ||||
| Free Cash Flow | 646.0 | 947.0 | 178.0 | 979.0 | ||||