Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY201701/31/2017 | FY201801/31/2018 | FY201901/31/2019 | FY202001/31/2020 | FY202101/31/2021 | FY202201/31/2022 | FY202301/31/2023 | FY202401/31/2024 | FY202501/31/2025 | FY202601/31/2026 | Last 12M04/30/2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 89.3 | -16.6 | -161.2 | -4.2 | |||||||||
| Depreciation & Amortization | 145.3 | 214.0 | 281.5 | 328.4 | |||||||||
| Stock Based Compensation | 631.5 | 865.4 | 1,096.7 | 1,140.8 | |||||||||
| Change in Working Capital | 51.5 | -6.0 | -59.3 | 1.3 | |||||||||
| Other Non-Cash Items | 252.0 | 334.8 | 469.5 | 376.8 | |||||||||
| Net Cash from Operating Activities | 1,166.2 | 1,381.7 | 1,612.3 | 1,819.2 | |||||||||
| -Investments in Property, Plant & Equipment | -176.5 | -254.9 | -302.1 | -297.2 | |||||||||
| -Acquisitions Net | -239.0 | -310.3 | -382.3 | -1,268.1 | |||||||||
| -Purchases of Investments | -217.1 | -22.4 | -16.8 | -20.3 | |||||||||
| Sales/Maturities of Investments | 350.3 | 109.9 | 5.4 | 19.7 | |||||||||
| Other Investing Activities | -58.3 | -59.0 | -68.8 | -95.3 | |||||||||
| Net Cash from Investing Activities | -340.7 | -536.6 | -764.5 | -1,661.2 | |||||||||
| Net Debt Issuance | - | - | - | - | |||||||||
| Net Stock Issuance | 85.1 | 103.6 | 129.0 | -175.6 | |||||||||
| -Net Dividends Paid | - | - | - | -21.0 | |||||||||
| Other Financing Activities | 8.1 | 3.6 | 3.5 | 135.5 | |||||||||
| Net Cash from Financing Activities | 93.2 | 107.2 | 132.5 | -61.1 | |||||||||
| Effect of Forex Changes | 2.0 | -5.3 | 9.6 | 86.7 | |||||||||
| Net Change in Cash | 920.7 | 947.1 | 990.0 | 185.1 | |||||||||
| Cash at End of Period | 3,377.6 | 4,324.7 | 5,314.6 | 19,890.3 | |||||||||
| Operating Cash Flow | 1,166.2 | 1,381.7 | 1,612.3 | 1,819.2 | |||||||||
| -Capital Expenditure | -237.1 | -313.8 | -302.1 | -367.0 | |||||||||
| Free Cash Flow | 929.1 | 1,067.9 | 1,310.2 | 1,452.1 | |||||||||