| (in millions of USD) | 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 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 903.0 | 605.4 | 1,000.3 | 1,288.3 | 802.0 | 666.1 | 961.7 | 342.5 | 1,005.7 | 338.2 | 958.3 | 516.1 | 400.4 | 545.9 | 520.8 | 520.8 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||
| Net Income | 3,797.0 | 3,696.0 | 2,976.0 | 2,213.0 | 2,305.6 | 2,488.1 | 2,196.7 | 1,919.8 | 1,931.3 | 1,928.9 | 618.0 | 2,052.3 | 1,638.0 | 1,480.0 | 1,259.0 | 1,946.0 | 1,214.0 | 1,360.0 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | - | 3,325.0 | 3,149.0 | 2,927.0 | 3,072.8 | 2,717.1 | 2,487.5 | 2,203.7 | 1,965.0 | 1,709.1 | 1,688.5 | 1,674.3 | 1,573.7 | 1,441.4 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | 3,453.0 | 399.0 | 155.0 | - | - | 0.0 | 918.4 | 0.0 | 0.0 | 107.9 | 5.3 | 64.8 | 32.0 | 94.0 | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | 8,261.0 | 5,117.0 | 5,463.0 | 4,649.7 | 6,486.3 | 5,626.1 | 4,536.6 | 4,945.7 | 3,854.1 | 2,594.9 | 3,436.6 | 2,067.0 | 3,206.6 | 2,856.0 | |||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | 3,491.0 | 6,405.0 | 4,857.0 | - | - | 3,832.9 | 3,351.7 | 5,223.2 | 4,270.4 | 4,413.9 | 4,743.4 | 4,537.6 | 4,064.2 | 3,710.0 | |||||
| 718.1 |
| 538.6 |
| 796.9 |
| 573.8 |
| 578.8 |
| 434.7 |
| 748.2 |
| 514.5 |
| 499.3 |
| 152.7 |
| 733.9 |
| 459.1 |
| 574.1 |
| 364.8 |
| 579.7 |
| 530.1 |
| 456.7 |
| 401.8 |
| 556.7 |
| 376.2 |
| 594.2 |
| 375.2 |
| (764.2) |
| 503.9 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | 188.0 | - | - | - | 165.0 | - | - | - | (113.3) | - | - | - | 68.0 | - | - | - | (17.7) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | 0.0 | 142.5 | - | - | 0.0 | 0.0 | - | - | 24.9 | 68.8 | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 36.0 | - | - | - | 2.0 | - | - | - | (34.9) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | 39.0 | - | - | - | (139.0) | - | - | - | (104.3) | - | - | - | 115.9 | - | - | - | (27.6) | |||||||||||||||||||||||
| Change In Accounts Payable | 108.0 | - | - | - | 6.0 | - | - | - | (99.5) | - | - | - | (255.9) | - | - | - | (1.0) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 1,519.0 | - | - | - | 1,450.0 | - | - | - | 1,442.2 | - | - | - | 717.8 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 965.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 102.9 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 575.0 | - | - | - | 603.0 | - | - | - | 590.0 | - | - | - | 537.3 | - | - | - | 508.5 | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 1.0 | - | - | - | 5.0 | - | - | - | (29.6) | - | - | - | (12.0) | - | - | - | (42.9) | |||||||||||||||||||||||
| Cash From Investing Activities | (3,569.0) | - | - | - | (2,102.0) | - | - | - | (1,669.3) | - | - | - | (2,245.2) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 2,906.0 | - | - | - | 562.0 | - | - | - | 859.9 | - | - | - | 2,847.3 | - | - | - | 499.6 | - | - | - | 1,951.5 | - | - | - | 1,418.9 | - | - | - | 1,285.6 | - | - | - | 841.0 | - | - | - | 82.9 | - | - | - |
| Debt Repaid | 678.0 | - | - | - | 229.0 | - | - | - | 1,162.2 | - | - | - | 519.5 | - | - | - | 51.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | 358.0 | - | - | - | 75.0 | - | - | - | 40.6 | - | - | - | 41.1 | - | - | - | 809.5 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 520.0 | - | - | - | 500.0 | - | - | - | 466.9 | - | - | - | 431.8 | - | - | - | 398.8 | - | ||||||||||||||||||||||
| Other Financing Activities | (29.0) | - | - | - | (18.0) | - | - | - | (31.9) | - | - | - | (55.8) | - | - | - | (65.8) | |||||||||||||||||||||||
| Cash From Financing Activities | 2,121.0 | - | - | - | 698.0 | - | - | - | 129.9 | - | - | - | 1,364.4 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 554.0 | - | - | - | 1,450.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (220.1) | - | - | - | 615.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | 2,782.0 | - | - | - | 1,783.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 1,383.0 |
| 1,092.0 |
| 1,505.0 |
| - |
| 1,641.0 |
| 1,597.0 |
| 1,483.0 |
| 1,513.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | 2.0 | 3.0 | 5.0 | 14.0 | 34.0 | 1.0 | 1.0 | 3.0 | 3.0 | - |
| Stock-Based Compensation | - | 53.0 | 53.0 | 51.0 | 63.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deffered Income Tax | - | 311.0 | 58.0 | 185.0 | (137.2) | 107.6 | 196.1 | (17.8) | 104.3 | 901.5 | (50.0) | 808.2 | 868.8 | 711.2 | 636.0 | 794.0 | 809.0 | 1,244.0 | 498.0 | 76.0 |
| Asset Impairments | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (255.0) | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 246.0 | 156.0 | (236.0) | 681.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | (115.0) | (172.0) | 504.0 | 313.9 | (300.2) | 142.9 | 248.2 | (20.7) | (17.9) | (60.2) | 38.6 | (100.8) | (119.2) | 224.0 | (176.0) | (221.0) | 475.0 | 183.0 | (16.0) |
| Change In Accounts Payable | - | 252.0 | 85.0 | (253.0) | 489.2 | 200.6 | (35.3) | 5.8 | 36.6 | (58.0) | 164.9 | 16.5 | (74.9) | 94.1 | (60.0) | (44.0) | (36.0) | 8.0 | (94.0) | (21.0) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (72.0) | 70.0 | 29.0 | 11.0 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 6,944.0 | 6,804.0 | 5,012.0 | 5,288.0 | 3,839.9 | 3,832.9 | 4,270.1 | 5,223.2 | 4,270.4 | 4,521.8 | 4,748.7 | 4,602.4 | 4,096.2 | 3,804.0 | 3,788.0 | 2,662.0 | 2,475.0 | 2,581.0 | 2,394.0 |
| 19.0 |
| 155.0 |
| 104.0 |
| 160.0 |
| 512.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 2,981.0 | 2,923.0 | 2,864.0 | 2,784.2 | 1,955.1 | 1,678.8 | 1,576.0 | 2,067.8 | 2,314.7 | 3,002.3 | 2,282.7 | 1,088.0 | 927.4 | 1,047.0 | 1,321.0 | 1,918.0 | 853.0 | 1,922.0 | 11,086.0 |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (118.0) | (143.0) | (122.0) | (50.3) | (32.2) | (45.5) | 0.6 | (61.2) | (41.7) | (15.5) | (97.0) | 7.6 | 7.5 | 97.0 | 71.0 | 14.0 | 40.0 | 5.0 | 14.0 |
| Cash From Investing Activities | - | (11,939.0) | (7,596.0) | (6,267.0) | (7,751.8) | (6,433.9) | (6,233.9) | (7,144.5) | (6,353.6) | (3,656.4) | (4,989.1) | (4,564.0) | (4,405.9) | (3,817.8) | (3,391.0) | (2,890.0) | (2,523.0) | (2,916.0) | (4,027.0) | (3,921.0) |
| 1,328.0 |
| 1,270.0 |
| 2,306.0 |
| 2,774.0 |
| 2,546.0 |
| Debt Repaid | - | 3,649.0 | 2,685.0 | 2,196.0 | 2,345.4 | 2,989.3 | 1,339.8 | 1,220.8 | 2,782.0 | 3,087.9 | 1,794.9 | 2,397.9 | 1,777.4 | 2,595.4 | 1,643.0 | 1,665.0 | 1,993.0 | 816.0 | 1,824.0 | 1,286.0 |
| Common Stock Issuance | - | 775.0 | 552.0 | 1,000.0 | 826.5 | 600.5 | 155.0 | 65.3 | 73.6 | 12.2 | 34.2 | 81.6 | 73.6 | 83.2 | 83.0 | 92.0 | 93.0 | 1,728.0 | 159.0 | 144.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 2,008.0 | 1,898.0 | 1,752.0 | 1,645.2 | (1,519.5) | 1,424.9 | 1,350.0 | 1,255.5 | 1,191.9 | 1,121.0 | 1,059.0 | 997.6 | 954.3 | 916.0 | 898.0 | 824.0 | 758.0 | 666.0 | 636.0 |
| Other Financing Activities | - | (8.0) | (50.0) | (80.0) | (105.4) | (41.6) | (88.8) | (25.8) | (26.2) | (3.6) | (15.7) | 14.7 | 5.7 | 5.2 | 5.0 | 5.0 | (3.0) | (5.0) | 20.0 | (21.0) |
| Cash From Financing Activities | - | 5,017.0 | 659.0 | 1,077.0 | 2,568.9 | 2,607.1 | 2,406.7 | 2,862.9 | 1,161.9 | (604.9) | 503.9 | (661.7) | (150.9) | (438.7) | (355.0) | (971.0) | (335.0) | 520.0 | 1,679.0 | 1,404.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | 34.1 | 13.9 | 45.0 | (161.2) | 58.0 | (73.0) | (196.0) | 79.0 | 233.0 | (123.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3,769.0 |
| 2,507.0 |
| 2,371.0 |
| 2,421.0 |
| 1,882.0 |
| Free Cash Flow To Equity | - | 8,103.0 | 8,837.0 | 8,124.0 | - | - | 8,119.2 | 6,667.5 | 7,386.9 | 5,036.6 | 5,213.9 | 5,782.1 | 4,827.2 | 4,675.4 | 4,923.0 | 3,432.0 | 1,784.0 | 3,861.0 | 3,371.0 | 3,142.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.3 |
| - |
| - |
| - |
| 27.9 |
| - |
| - |
| - |
| 16.8 |
| - |
| - |
| - |
| 87.3 |
| - |
| - |
| - |
| 136.2 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (39.5) |
| - |
| - |
| - |
| 35.8 |
| - |
| - |
| - |
| 26.4 |
| - |
| - |
| - |
| (28.5) |
| - |
| - |
| - |
| (13.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| 171.8 |
| - |
| - |
| - |
| (111.1) |
| - |
| - |
| - |
| (152.6) |
| - |
| - |
| - |
| (129.3) |
| - |
| - |
| - |
| (250.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,622.2 |
| - |
| - |
| - |
| (117.2) |
| - |
| - |
| - |
| 615.7 |
| - |
| - |
| - |
| 808.3 |
| - |
| - |
| - |
| 802.2 |
| - |
| - |
| - |
| 806.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 337.6 |
| - |
| - |
| - |
| 632.7 |
| - |
| - |
| - |
| 130.4 |
| - |
| - |
| - |
| 525.9 |
| - |
| - |
| - |
| 506.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (29.4) |
| - |
| - |
| - |
| (25.1) |
| - |
| - |
| - |
| (33.5) |
| - |
| - |
| - |
| (19.1) |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| - |
| (2,893.2) |
| - |
| - |
| - |
| (1,634.2) |
| - |
| - |
| - |
| (1,766.0) |
| - |
| - |
| - |
| (1,582.8) |
| - |
| - |
| - |
| (1,927.8) |
| - |
| - |
| - |
| 776.2 |
| - |
| - |
| - |
| - |
| - |
| 650.7 |
| - |
| - |
| - |
| 300.5 |
| - |
| - |
| - |
| 220.6 |
| - |
| - |
| - |
| 544.0 |
| - |
| - |
| - |
| 1,242.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 184.6 |
| - |
| - |
| - |
| 56.1 |
| - |
| - |
| - |
| 14.5 |
| - |
| - |
| - |
| 32.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 372.0 |
| - |
| - |
| - |
| 363.7 |
| - |
| - |
| - |
| 333.6 |
| - |
| - |
| - |
| 306.1 |
| - |
| - |
| - |
| 291.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| (30.4) |
| - |
| - |
| - |
| (32.7) |
| - |
| - |
| - |
| 13.9 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| 1,545.1 |
| - |
| - |
| - |
| 1,637.1 |
| - |
| - |
| - |
| 2,388.5 |
| - |
| - |
| - |
| 693.5 |
| - |
| - |
| - |
| 1,029.5 |
| - |
| - |
| - |
| (1,687.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (35.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,080.7 |
| - |
| - |
| - |
| 1,734.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |