Income Statement as of Mar 31 ’26 as of Mar 31 ’25 as of Mar 31 ’24 as of Mar 31 ’23 as of Mar 31 ’22 Revenue 403B
YoY +12.4%
359B
YoY +16.2%
309B
YoY +11.7%
277B
YoY +4.8%
264B
YoY +10.8%
+ Gross profit 14.6B
YoY +9.2%
13.3B
YoY +3.9%
12.8B
YoY +3.8%
12.4B
YoY -5.9%
13.1B
YoY +8.1%
Cost of revenue 389B
YoY +12.5%
346B
YoY +16.8%
296B
YoY +12.0%
264B
YoY +5.4%
251B
YoY +11.0%
+ Total operating expenses 8.34B
YoY -6.3%
8.90B
YoY -0.2%
8.92B
YoY +11.8%
7.98B
YoY -28.1%
11.1B
YoY -35.5%
Selling, general & administrative 8.10B
YoY -4.8%
8.51B
YoY -1.7%
8.66B
YoY +11.3%
7.78B
YoY -26.2%
10.5B
YoY +19.1%
Restructuring 245M
YoY -28.8%
344M
YoY +199.1%
115M
YoY -45.0%
209M
YoY -14.7%
245M
YoY +11.9%
Amortization of intangibles 276M
YoY +22.1%
226M
YoY -9.2%
249M
YoY +5.5%
236M
YoY -28.9%
332M
YoY -21.3%
Provision for credit losses 100M
YoY +176.9%
-130M
YoY -115.9%
819M
YoY +1720.0%
45.0M
YoY +55.2%
29.0M
Operating income 6.21B
YoY +40.5%
4.42B
YoY +13.1%
3.91B
YoY -10.8%
4.38B
YoY +115.0%
2.04B
YoY +140.4%
Interest expense 247M
YoY -6.8%
265M
YoY +5.2%
252M
YoY +1.6%
248M
YoY +39.3%
178M
YoY -18.0%
Interest & investment income 179M
YoY +3.5%
173M
YoY +46.6%
118M
YoY +10.3%
107M
YoY +970.0%
10.0M
YoY -16.7%
Other non-operating income 44.0M
YoY +215.8%
-38.0M
YoY -211.8%
34.0M
YoY -87.8%
279M
YoY +158.3%
108M
YoY +260.0%
Equity-method income 7.00M
YoY -22.2%
9.00M
YoY +125.0%
4.00M
YoY -20.0%
5.00M
YoY -88.4%
43.0M
YoY -10.4%
Gain (loss) on equity securities —
101M
YoY +520.8%
-24.0M
YoY +33.3%
-36.0M
YoY -136.7%
98.0M
YoY -26.3%
Pre-tax income 6.20B
YoY +42.3%
4.36B
YoY +15.0%
3.79B
YoY -18.2%
4.63B
YoY +140.1%
1.93B
YoY +138.3%
Income tax 1.10B
YoY +25.5%
878M
YoY +39.6%
629M
YoY -30.5%
905M
YoY +42.3%
636M
YoY +191.5%
+ Net income 4.76B
YoY +44.5%
3.29B
YoY +9.8%
3.00B
YoY -15.7%
3.56B
YoY +219.6%
1.11B
YoY +124.5%
Income from continuing operations —
3.29B
YoY +9.8%
3.00B
YoY -15.7%
3.56B
YoY +218.4%
1.12B
YoY +124.7%
Discontinued operations —
0.00
0.00
YoY +100.0%
-3.00M
YoY +40.0%
-5.00M
YoY -400.0%
Net income to non-controlling interest 337M
YoY +81.2%
186M
YoY +17.7%
158M
YoY -2.5%
162M
YoY -6.4%
173M
YoY -13.1%
+ EPS (diluted) $38.38
YoY +49.2%
$25.72
YoY +14.9%
$22.39
YoY -10.5%
$25.03
YoY +246.2%
$7.23
YoY +125.6%
EPS (basic) $38.55
YoY +49.1%
$25.86
YoY +14.7%
$22.54
YoY -10.7%
$25.23
YoY +244.7%
$7.32
YoY +125.9%
Weighted-avg shares (basic) 124M
YoY -3.0%
127M
YoY -4.4%
133M
YoY -5.6%
141M
YoY -7.4%
152M
YoY -5.2%
Weighted-avg shares (diluted) 124M
YoY -3.1%
128M
YoY -4.5%
134M
YoY -5.7%
142M
YoY -7.7%
154M
YoY -4.0%
Dividends per share $3.17
YoY +15.3%
$2.75
YoY +14.6%
$2.40
YoY +14.8%
$2.09
YoY +14.2%
$1.83
YoY +9.6%
Balance Sheet as of Mar 31 ’26 as of Mar 31 ’25 as of Mar 31 ’24 as of Mar 31 ’23 as of Mar 31 ’22 + Total current assets 57.2B
YoY +3.3%
55.4B
YoY +15.5%
48.0B
YoY +8.3%
44.3B
YoY -4.2%
46.2B
YoY +1.9%
Cash & equivalents 3.98B
YoY -30.2%
5.69B
YoY +24.2%
4.58B
YoY -2.0%
4.68B
YoY +32.4%
3.53B
YoY -43.7%
Accounts receivable 28.0B
YoY +9.1%
25.6B
YoY +18.6%
21.6B
YoY +11.4%
19.4B
YoY +4.5%
18.6B
YoY -3.1%
Inventory 24.2B
YoY +5.2%
23.0B
YoY +8.8%
21.1B
YoY +7.4%
19.7B
YoY +5.3%
18.7B
YoY -2.8%
Prepaid expenses 1.04B
YoY -1.9%
1.06B
YoY +69.8%
626M
YoY +22.0%
513M
YoY -42.9%
898M
YoY +35.0%
+ Total assets 82.3B
YoY +9.6%
75.1B
YoY +11.4%
67.4B
YoY +8.2%
62.3B
YoY -1.5%
63.3B
YoY -2.6%
Property, plant & equipment 2.67B
YoY +6.6%
2.50B
YoY +8.0%
2.32B
YoY +6.4%
2.18B
YoY +4.1%
2.09B
YoY -18.9%
Operating lease right-of-use 2.06B
YoY +15.5%
1.78B
YoY +3.1%
1.73B
YoY +5.7%
1.64B
YoY +5.6%
1.55B
YoY -26.3%
Goodwill 11.3B
YoY +12.9%
10.0B
YoY -1.1%
10.1B
YoY +1.9%
9.95B
YoY +5.2%
9.45B
YoY -0.4%
Intangible assets 4.08B
YoY +178.6%
1.46B
YoY -30.6%
2.11B
YoY -7.3%
2.28B
YoY +10.6%
2.06B
YoY -28.5%
Deferred tax assets 432M
YoY +17.7%
367M
YoY +15.8%
317M
YoY +50.2%
211M
YoY +7.1%
197M
YoY +6.5%
Other non-current assets 4.99B
YoY +25.7%
3.97B
YoY +24.7%
3.19B
YoY +59.9%
1.99B
YoY +3.9%
1.92B
YoY -25.7%
+ Total current liabilities 67.0B
YoY +8.8%
61.6B
YoY +17.7%
52.4B
YoY +9.2%
48.0B
YoY -1.1%
48.5B
YoY +9.9%
Accounts payable 60.0B
YoY +8.4%
55.3B
YoY +17.5%
47.1B
YoY +10.8%
42.5B
YoY +11.6%
38.1B
YoY -2.3%
Accrued liabilities 5.49B
YoY +13.8%
4.83B
YoY -1.8%
4.92B
YoY +17.0%
4.20B
YoY -7.6%
4.54B
YoY +13.9%
Short-term & current debt 1.27B
YoY +6.4%
1.19B
0.00
0.00
0.00
Current lease liability 287M
YoY +11.2%
258M
YoY -12.5%
295M
YoY -1.3%
299M
YoY +0.7%
297M
YoY -23.8%
Finance lease liability (current) 37.0M
YoY +15.6%
32.0M
YoY +6.7%
30.0M
YoY +3.4%
29.0M
YoY +16.0%
25.0M
YoY +13.6%
Long-term debt 6.53B
YoY +15.4%
5.65B
YoY +0.4%
5.63B
YoY +0.6%
5.59B
YoY -4.8%
5.88B
YoY -8.2%
Non-current lease liability 1.80B
YoY +21.9%
1.48B
YoY +0.8%
1.47B
YoY +4.6%
1.40B
YoY +2.6%
1.37B
YoY -26.8%
Operating lease liability (total) 2.09B
YoY +20.3%
1.74B
YoY -1.4%
1.76B
YoY +3.5%
1.70B
YoY +2.3%
1.66B
YoY -26.3%
Finance lease liability (total) 189M
YoY -3.1%
195M
YoY +1.0%
193M
YoY -4.5%
202M
YoY -3.8%
210M
YoY -7.9%
Finance lease liability 152M
YoY -6.7%
163M
YoY +0.0%
163M
YoY -5.8%
173M
YoY -6.5%
185M
YoY -10.2%
Deferred tax liabilities 1.33B
YoY +29.3%
1.03B
YoY +12.2%
917M
YoY -33.9%
1.39B
YoY -2.2%
1.42B
YoY +0.5%
Other non-current liabilities 2.66B
YoY +0.0%
2.66B
YoY +1.9%
2.61B
YoY +44.0%
1.81B
YoY +17.7%
1.54B
YoY -10.2%
+ Total stockholders' equity -2.17B
YoY -4.7%
-2.07B
YoY -5.2%
-1.97B
YoY -6.1%
-1.86B
YoY +18.3%
-2.27B
YoY -10719.0%
Preferred stock 0.00
0.00
0.00
0.00
0.00
Common stock 3.00M
YoY +0.0%
3.00M
YoY +0.0%
3.00M
YoY +0.0%
3.00M
YoY +50.0%
2.00M
YoY +0.0%
Additional paid-in capital 8.28B
YoY -1.1%
8.37B
YoY +4.0%
8.05B
YoY +3.9%
7.75B
YoY +6.5%
7.28B
YoY +5.1%
Retained earnings 22.3B
YoY +24.4%
17.9B
YoY +19.6%
15.0B
YoY +21.8%
12.3B
YoY +36.2%
9.03B
YoY +10.1%
Treasury stock 32.0B
YoY +16.6%
27.4B
YoY +13.8%
24.1B
YoY +14.9%
21.0B
YoY +23.2%
17.0B
YoY +24.7%
Accumulated other comprehensive income -745M
YoY +20.1%
-932M
YoY -5.8%
-881M
YoY +2.7%
-905M
YoY +41.0%
-1.53B
YoY -3.6%
Non-controlling interest 395M
YoY +3.9%
380M
YoY +2.2%
372M
YoY +1.4%
367M
YoY -23.5%
480M
YoY +144.9%
Total equity incl. non-controlling -1.78B
YoY -4.9%
-1.69B
YoY -5.9%
-1.60B
YoY -7.3%
-1.49B
YoY +16.9%
-1.79B
YoY -1124.0%
Total liabilities & equity 82.3B
YoY +9.6%
75.1B
YoY +11.4%
67.4B
YoY +8.2%
62.3B
YoY -1.5%
63.3B
YoY -2.6%
Common shares issued 280M
YoY +0.4%
279M
YoY +0.4%
278M
YoY +0.4%
277M
YoY +0.7%
275M
YoY +0.7%
Common shares outstanding —
279M
YoY +0.4%
278M
YoY +0.4%
277M
YoY +0.7%
275M
YoY +0.7%
Shares outstanding (cover) 120M
YoY -3.9%
125M
YoY -3.7%
130M
YoY -4.1%
136M
YoY -6.7%
145M
YoY -8.1%
Cash Flow as of Mar 31 ’26 as of Mar 31 ’25 as of Mar 31 ’24 as of Mar 31 ’23 as of Mar 31 ’22 + Cash from operations 6.16B
YoY +1.2%
6.08B
YoY +41.1%
4.31B
YoY -16.4%
5.16B
YoY +16.4%
4.43B
YoY -2.4%
Depreciation & amortization 287M
YoY +5.5%
272M
YoY -2.5%
279M
YoY +2.6%
272M
YoY -12.8%
312M
YoY -9.3%
Intangible amortization 276M
YoY +22.1%
226M
YoY -9.2%
249M
YoY +5.5%
236M
YoY -28.9%
332M
YoY -21.3%
Deferred income taxes 230M
YoY +309.1%
-110M
YoY +81.8%
-603M
YoY -2915.0%
-20.0M
YoY -158.8%
34.0M
YoY +103.7%
Change in inventory 1.08B
YoY -52.3%
2.27B
YoY +75.4%
1.29B
YoY +2.8%
1.26B
YoY +7.7%
1.17B
YoY -48.6%
Change in payables 4.32B
YoY -48.0%
8.30B
YoY +81.0%
4.59B
YoY +21.1%
3.79B
YoY +35.2%
2.80B
YoY +121.2%
+ Cash from investing -3.43B
YoY -368.2%
-733M
YoY +31.6%
-1.07B
YoY -97.8%
-542M
YoY -509.0%
-89.0M
YoY +78.6%
Capital expenditure 436M
YoY -18.8%
537M
YoY +24.6%
431M
YoY +10.5%
390M
YoY +0.5%
388M
YoY -14.0%
Free cash flow 5.72B
YoY +3.1%
5.55B
YoY +42.9%
3.88B
YoY -18.6%
4.77B
YoY +17.9%
4.05B
YoY -1.1%
Acquisitions 3.42B
YoY +14133.3%
24.0M
YoY -91.2%
272M
YoY -68.6%
867M
YoY +14350.0%
6.00M
YoY -82.9%
Other investing activities 101M
YoY +248.3%
29.0M
YoY -81.9%
160M
YoY -17.5%
194M
YoY +54.0%
126M
YoY -9.4%
+ Cash from financing -4.63B
YoY -16.8%
-3.96B
YoY -18.6%
-3.34B
YoY +23.5%
-4.37B
YoY +30.9%
-6.32B
YoY -273.4%
Long-term debt issued 1.99B
YoY +299.6%
498M
YoY -49.7%
991M
YoY -0.6%
997M
YoY +100.2%
498M
YoY -0.4%
Long-term debt repaid 1.21B
YoY +132.6%
519M
YoY +80.2%
288M
YoY -77.4%
1.27B
YoY -22.7%
1.65B
YoY +58.5%
Common stock issued 0.00
0.00
0.00
0.00
0.00
Common stock repurchased 4.75B
YoY +51.0%
3.15B
YoY +4.0%
3.02B
YoY -16.8%
3.64B
YoY +3.5%
3.52B
YoY +373.9%
Dividends paid 381M
YoY +10.4%
345M
YoY +9.9%
314M
YoY +7.5%
292M
YoY +5.4%
277M
YoY +0.4%
Other financing activities -372M
YoY +32.9%
-554M
YoY -216.6%
-175M
YoY +46.0%
-324M
YoY +15.4%
-383M
YoY -115.2%
FX effect on cash 20.0M
YoY +225.0%
-16.0M
YoY -366.7%
6.00M
YoY -76.0%
25.0M
YoY -54.5%
55.0M
YoY +190.2%
Net change in cash -1.89B
YoY -237.7%
1.37B
YoY +1558.5%
-94.0M
YoY -112.6%
744M
YoY +130.2%
-2.46B
YoY -203.7%
Interest paid 212M
YoY -22.3%
273M
YoY +16.7%
234M
YoY +4.5%
224M
YoY +20.4%
186M
YoY -15.5%
Income taxes paid 1.21B
YoY +7.7%
1.12B
YoY +24.8%
901M
YoY +60.3%
562M
YoY +56.5%
359M
YoY -5.3%
Valuation Ratios as of Mar 31 ’26 as of Mar 31 ’25 as of Mar 31 ’24 as of Mar 31 ’23 as of Mar 31 ’22 Market cap 104B
YoY +23.5%
84.2B
YoY +19.4%
70.5B
YoY +46.1%
48.3B
YoY +8.5%
44.5B
YoY +44.2%
P/E 21.8×
YoY -14.5%
25.6×
YoY +8.6%
23.5×
YoY +73.5%
13.6×
YoY -66.0%
39.9×
P/S 0.3×
YoY +10.0%
0.2×
YoY +0.2%
0.2×
YoY +34.1%
0.2×
YoY +3.5%
0.2×
YoY +30.2%
P/FCF 18.2×
YoY +19.8%
15.2×
YoY -32.8%
22.6×
YoY +123.1%
10.1×
YoY -8.0%
11.0×
YoY +45.8%
Earnings yield 4.6%
YoY +17.0%
3.9%
YoY -7.9%
4.2%
YoY -42.4%
7.4%
YoY +194.5%
2.5%
FCF yield 5.5%
YoY -16.6%
6.6%
YoY +48.8%
4.4%
YoY -55.2%
9.9%
YoY +8.6%
9.1%
YoY -31.4%
Dividend yield 0.37%
YoY -10.4%
0.41%
YoY -8.6%
0.45%
YoY -23.8%
0.59%
YoY -1.8%
0.60%
YoY -30.2%
Source filing 10-K 10-K 10-K 10-K 10-K