| (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 | 319.0 | 327.0 | 398.0 | 352.0 | (225.0) | 108.0 | 198.0 | 219.0 | 143.0 | 13.0 | 296.0 | 329.0 | 319.0 | 278.0 | 299.0 | 482.0 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 1,396.0 | 852.0 | 668.0 | 957.0 | 1,714.0 | 3,060.0 | 1,085.0 | 1,715.0 | 1,263.0 | 929.0 | 1,067.0 | 1,289.0 | 1,150.0 | 361.0 | 1,196.0 | (157.0) | 1,029.0 | (10,298.0) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 4,673.0 | 4,337.0 | 5,705.0 | 7,125.0 | 2,997.0 | 3,660.0 | 6,915.0 | 18,401.0 | 17,969.0 | 14,155.0 | 30,665.0 | 27,192.0 | 27,330.0 | 39,401.0 | |||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 8.0 | (12.0) | 3.0 | (7.0) | 0.0 | 3.0 | 3.0 | (5.0) | 3.0 | 1.0 | (4.0) | (1.0) | 45.0 | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 655.0 |
| 652.0 |
| 712.0 |
| 900.0 |
| 796.0 |
| 687.0 |
| 476.0 |
| 241.0 |
| (319.0) |
| 378.0 |
| 381.0 |
| 582.0 |
| 374.0 |
| 290.0 |
| 374.0 |
| 349.0 |
| 250.0 |
| 181.0 |
| 282.0 |
| 252.0 |
| 214.0 |
| 248.0 |
| 209.0 |
| 360.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 3.0 | 4.0 | 4.0 | 5.0 | 6.0 | 6.0 | 6.0 | 6.0 | 7.0 | 6.0 | 9.0 | 8.0 | 8.0 | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 305.0 | 118.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | (21.0) | 21.0 | 56.0 | 61.0 | (499.0) | (24.0) | 74.0 | (7.0) | 29.0 | 85.0 | (41.0) | 26.0 | 74.0 | 53.0 | (54.0) | (124.0) | ||||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | (88.0) | - | - | - | (136.0) | - | - | - | (80.0) | - | - | - | (80.0) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 1,371.0 | - | - | - | 940.0 | - | - | - | 1,266.0 | - | - | - | 1,432.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | 0.0 | - | - | - | 1,949.0 | - | - | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 506.0 | - | - | - | 440.0 | - | - | - | 392.0 | - | - | - | 477.0 | - | - | - | 1,508.0 | |||||||||||||||||||||||
| Other Investing Activities | 126.0 | - | - | - | 151.0 | - | - | - | 135.0 | - | - | - | 117.0 | - | - | - | 163.0 | |||||||||||||||||||||||
| Cash From Investing Activities | (3,043.0) | - | - | - | (1,341.0) | - | - | - | 3,576.0 | - | - | - | (382.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 1,081.0 | - | - | - | 24.0 | - | - | - | 123.0 | - | - | - | 3,129.0 | - | - | - | 1,059.0 | - | - | - | 56.0 | - | - | - | 788.0 | - | - | - | 1,766.0 | - | - | - | 6,665.0 | - | - | - | 4,488.0 | - | - | - |
| Debt Repaid | 824.0 | - | - | - | 1,074.0 | - | - | - | 699.0 | - | - | - | 426.0 | - | - | - | 2,222.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 147.0 | - | - | - | 34.0 | - | - | - | 29.0 | - | - | - | 27.0 | - | - | - | 584.0 | |||||||||||||||||||||||
| Dividends Paid | 102.0 | - | - | - | 100.0 | - | - | - | 97.0 | - | - | - | 96.0 | - | - | - | 104.0 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 1,095.0 | - | - | - | 438.0 | - | - | - | (3,638.0) | - | - | - | 3,323.0 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (3.0) | - | - | - | 0.0 | - | - | - | (3.0) | - | - | - | 0.0 | - | - | - | 2.0 | - | - | - | 2.0 | - | - | - | - | - | - | - | 1.0 | - | - | - | (2.0) | - | - | - | 0.0 | - | - | - |
| Net Change In Cash | (580.0) | - | - | - | 37.0 | - | - | - | 1,201.0 | - | - | - | 4,373.0 | - | - | - | (1,055.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| - |
| - |
| - |
| - |
| Amortization Of Intangibles | 0.0 | 3.0 | 19.0 | 25.0 | 31.0 | 20.0 | 18.0 | 13.0 | 11.0 | 11.0 | 6.0 | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - | - | 80.0 | 67.0 | 72.0 | 60.0 | - | - | - | - | - | - | - | - |
| Deffered Income Tax | - | (168.0) | 28.0 | 18.0 | 553.0 | 116.0 | 242.0 | 179.0 | 331.0 | 539.0 | 453.0 | 487.0 | 311.0 | (63.0) | (842.0) | (5.0) | (13.0) | - |
| Asset Impairments | 0.0 | 305.0 | 118.0 | 149.0 | 0.0 | 0.0 | 50.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | 117.0 | (361.0) | 72.0 | 144.0 | (120.0) | 285.0 | 307.0 | 243.0 | (50.0) | 102.0 | 185.0 | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (237.0) | (264.0) | (150.0) | (267.0) | 106.0 | 93.0 | 53.0 | 31.0 | (81.0) | (165.0) | (4.0) | 247.0 | 434.0 | 216.0 | (586.0) | 540.0 | 1,414.0 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 3,729.0 | 4,528.0 | 4,557.0 | 6,247.0 | 4,042.0 | 3,739.0 | 4,050.0 | 4,150.0 | 4,079.0 | 4,567.0 | 5,111.0 | 3,403.0 | 2,501.0 | 5,049.0 | 5,493.0 | 11,607.0 | (5,132.0) |
| - |
| - |
| - |
| Acquisitions | - | - | - | 0.0 | 0.0 | 699.0 | 0.0 | 171.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Divestitures | - | 2,412.0 | 1,956.0 | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | 1,049.0 | 47.0 | 7,444.0 | 516.0 | 50.0 | 161.0 | 296.0 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 1,876.0 | 2,143.0 | 2,057.0 | 4,276.0 | 10,724.0 | 11,903.0 | 5,154.0 | 3,215.0 | 2,899.0 | 3,379.0 | 4,255.0 | 2,657.0 | 5,509.0 | 5,673.0 | 4,965.0 | 4,527.0 | 4,527.0 |
| Other Investing Activities | - | 600.0 | 608.0 | 579.0 | 531.0 | 443.0 | 450.0 | 379.0 | 340.0 | 219.0 | 306.0 | (3.0) | (6.0) | (51.0) | 43.0 | (797.0) | (3,119.0) | (2,098.0) |
| Cash From Investing Activities | - | (5,264.0) | 4,991.0 | (7,182.0) | (17,263.0) | (11,098.0) | 8,427.0 | (3,769.0) | (14,509.0) | (8,727.0) | (9,070.0) | (10,003.0) | (3,212.0) | (3,543.0) | (16,555.0) | (14,128.0) | (7,567.0) | 17,128.0 |
| 44,754.0 |
| 39,002.0 |
| 30,679.0 |
| Debt Repaid | - | 5,181.0 | 4,484.0 | 4,595.0 | 6,464.0 | 6,068.0 | 16,107.0 | 17,224.0 | 17,940.0 | 27,908.0 | 26,412.0 | 31,350.0 | 30,426.0 | 31,892.0 | 39,909.0 | 40,473.0 | 49,530.0 | 61,493.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1,270.0 | 0.0 | 0.0 | 0.0 | 1,247.0 |
| Common Stock Repurchased | - | 59.0 | 38.0 | 33.0 | 1,650.0 | 1,994.0 | 106.0 | 1,039.0 | 939.0 | 753.0 | 341.0 | 16.0 | 0.0 | - | - | - | - | - |
| Dividends Paid | - | 379.0 | 372.0 | 368.0 | 384.0 | 324.0 | 289.0 | 273.0 | 242.0 | 184.0 | 108.0 | 2,571.0 | 268.0 | 810.0 | 802.0 | 819.0 | 1,253.0 | 1,592.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (927.0) | 234.0 | 869.0 | 1,064.0 |
| Cash From Financing Activities | - | 1,956.0 | (5,566.0) | 3,839.0 | 11,575.0 | (3,848.0) | 25.0 | (1,530.0) | 10,721.0 | 2,033.0 | 3,670.0 | 5,444.0 | (145.0) | (3,079.0) | 8,037.0 | 10,050.0 | (7,985.0) | (10,980.0) |
| (58.0) |
| 49.0 |
| 102.0 |
| (602.0) |
| Net Change In Cash | - | 429.0 | 3,941.0 | 1,217.0 | 552.0 | (10,904.0) | 12,194.0 | (1,246.0) | 357.0 | (2,612.0) | (832.0) | 548.0 | 45.0 | (4,076.0) | (3,527.0) | 1,464.0 | (3,843.0) | 414.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 6.0 |
| 5.0 |
| 4.0 |
| 5.0 |
| 4.0 |
| 4.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| 2.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.0 |
| 3.0 |
| 3.0 |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 50.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 73.0 |
| 24.0 |
| 65.0 |
| 123.0 |
| 134.0 |
| 64.0 |
| 188.0 |
| (79.0) |
| 69.0 |
| 27.0 |
| 39.0 |
| 108.0 |
| (87.0) |
| 22.0 |
| 27.0 |
| (12.0) |
| 29.0 |
| 23.0 |
| 23.0 |
| 27.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (22.0) |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| (83.0) |
| - |
| - |
| - |
| 73.0 |
| - |
| - |
| - |
| (33.0) |
| - |
| - |
| - |
| (36.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,641.0 |
| - |
| - |
| - |
| 1,170.0 |
| - |
| - |
| - |
| 814.0 |
| - |
| - |
| - |
| 1,081.0 |
| - |
| - |
| - |
| 1,097.0 |
| - |
| - |
| - |
| 1,175.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,612.0 |
| - |
| - |
| - |
| 1,623.0 |
| - |
| - |
| - |
| 694.0 |
| - |
| - |
| - |
| 795.0 |
| - |
| - |
| - |
| 589.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.0 |
| - |
| - |
| - |
| 76.0 |
| - |
| - |
| - |
| 95.0 |
| - |
| - |
| - |
| 82.0 |
| - |
| - |
| - |
| 56.0 |
| - |
| - |
| - |
| - |
| (5,685.0) |
| - |
| - |
| - |
| 452.0 |
| - |
| - |
| - |
| (325.0) |
| - |
| - |
| - |
| (2,041.0) |
| - |
| - |
| - |
| (4,402.0) |
| - |
| - |
| - |
| (1,015.0) |
| - |
| - |
| - |
| - |
| - |
| 1,340.0 |
| - |
| - |
| - |
| 3,939.0 |
| - |
| - |
| - |
| 4,490.0 |
| - |
| - |
| - |
| 5,771.0 |
| - |
| - |
| - |
| 7,573.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 219.0 |
| - |
| - |
| - |
| 104.0 |
| - |
| - |
| - |
| 211.0 |
| - |
| - |
| - |
| 185.0 |
| - |
| - |
| - |
| 169.0 |
| - |
| - |
| - |
| - |
| - |
| 73.0 |
| - |
| - |
| - |
| 72.0 |
| - |
| - |
| - |
| 70.0 |
| - |
| - |
| - |
| 58.0 |
| - |
| - |
| - |
| 38.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,987.0 |
| - |
| - |
| - |
| (1,167.0) |
| - |
| - |
| - |
| 2,201.0 |
| - |
| - |
| - |
| 237.0 |
| - |
| - |
| - |
| 2,976.0 |
| - |
| - |
| - |
| (2,144.0) |
| - |
| - |
| - |
| - |
| - |
| 457.0 |
| - |
| - |
| - |
| 2,686.0 |
| - |
| - |
| - |
| (722.0) |
| - |
| - |
| - |
| (331.0) |
| - |
| - |
| - |
| (1,984.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |