| (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 | Q3 FY 23 | Q2 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 | Q3 FY 17 | Q2 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 1,383.0 | 1,511.0 | 1,243.0 | 872.0 | 709.0 | 482.0 | 771.0 | 265.0 | 123.0 | 299.0 | (139.0) | 21.0 | 66.0 | 447.0 | 786.0 | 974.0 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | 5,009.0 | 4,335.0 | 1,641.0 | 854.0 | 1,320.0 | 3,162.0 | 2,490.0 | 341.0 | 337.0 | (33.0) | (498.0) | (660.0) | (403.0) | (83.0) | (1,183.0) | 491.0 | 471.0 | 293.0 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | - | 521.0 | 454.0 | 441.0 | 439.0 | 296.0 | 217.0 | 222.0 | 170.0 | 144.0 | 133.0 | 167.0 | 203.0 | 236.0 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 974.0 | 636.0 | 546.0 | 450.0 | 301.0 | 294.0 | 217.0 | 163.0 | 113.0 | 77.0 | 96.0 | 95.0 | 84.0 | 133.0 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 782.0 | 0.0 | 1,080.0 | 55.0 | 491.0 | 170.0 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 6,735.0 | 2,405.0 | 1,121.0 | 3,115.0 | 3,220.0 | 777.0 | 276.0 | (129.0) | (101.0) | 4.0 | (322.0) | (193.0) | (232.0) | (471.0) | ||||
| 923.0 |
| 710.0 |
| 555.0 |
| 1,781.0 |
| 390.0 |
| 157.0 |
| 162.0 |
| 170.0 |
| 120.0 |
| 35.0 |
| 16.0 |
| 38.0 |
| 102.0 |
| 116.0 |
| 81.0 |
| 61.0 |
| (33.0) |
| (52.0) |
| (406.0) |
| 69.0 |
| (109.0) |
| (102.0) |
| (197.0) |
| (181.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 68.0 | - | - | - | 46.0 | - | - | - | 44.0 | - | 34.0 | - | - | - | 33.0 | - | - | - |
| Amortization Of Intangibles | 551.0 | - | - | - | 567.0 | - | - | - | 622.0 | 660.0 | 823.0 | - | 1,000.0 | 1,000.0 | 479.0 | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 487.0 | 486.0 | 419.0 | 369.0 | 364.0 | 339.0 | 351.0 | 346.0 | 371.0 | 353.0 | 309.0 | 315.0 | 275.0 | 292.0 | 199.0 | 112.0 | 99.0 | |||||||||||||||||||||||
| Deffered Income Tax | (79.0) | - | - | - | (167.0) | - | - | - | (66.0) | - | (308.0) | - | - | - | (342.0) | - | - | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (280.0) | - | - | - | (748.0) | - | - | - | (913.0) | - | 86.0 | - | - | - | 672.0 | - | ||||||||||||||||||||||||
| Change In Inventory | 125.0 | - | - | - | 682.0 | - | - | - | 368.0 | - | (464.0) | - | - | - | 26.0 | - | - | |||||||||||||||||||||||
| Change In Accounts Payable | (104.0) | - | - | - | (289.0) | - | - | - | (561.0) | - | 73.0 | - | - | - | 4.0 | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | (28.0) | - | - | - | (37.0) | - | - | - | (4.0) | - | 5.0 | - | - | - | 2.0 | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 2,955.0 | - | - | - | 939.0 | - | - | - | 521.0 | - | 486.0 | - | - | - | 995.0 | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 389.0 | - | - | - | 212.0 | - | - | - | 142.0 | - | 158.0 | - | - | - | 71.0 | - | - | - | 66.0 | - | - | - | 55.0 | - | - | - | 62.0 | - | - | - | 46.0 | - | 23.0 | - | - | - | 26.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | 1,400.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | 0.0 | - | - | - | (1.0) | - | 6.0 | - | - | - | 1.0 | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (2,565.0) | - | - | - | (357.0) | - | - | - | (135.0) | - | (1,237.0) | - | - | - | 3,158.0 | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 0.0 | - | - | - | 2,441.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 221.0 | - | - | - | 749.0 | - | - | - | 4.0 | - | 241.0 | - | - | - | 1,914.0 | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | 0.0 | - | - | - | (1.0) | - | 0.0 | - | - | - | (1.0) | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (350.0) | - | - | - | 1,666.0 | - | - | - | (129.0) | - | (259.0) | - | - | - | (1,948.0) | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 40.0 | - | - | - | 2,248.0 | - | - | - | 257.0 | - | (1,010.0) | - | - | - | 2,205.0 | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 2,566.0 | - | - | - | 727.0 | - | - | - | 379.0 | - | 328.0 | - | - | - | 924.0 | - | - | - | 832.0 | - | - | - | (120.0) | - | - | - | (275.0) | - | - | - | (153.0) | - | (322.0) | - | - | - | (68.0) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| (3,096.0) |
| 260.0 |
| 317.0 |
| 383.0 |
| 1,128.0 |
| 1,223.0 |
| Amortization Of Intangibles | - | 2,300.0 | 2,400.0 | 2,800.0 | - | - | - | - | - | 0.0 | 0.0 | 3.0 | 14.0 | 18.0 | 14.0 | 29.0 | 61.0 | 70.0 | 137.0 |
| Stock-Based Compensation | 1,761.0 | 1,638.0 | 1,407.0 | 1,384.0 | 1,081.0 | 379.0 | 274.0 | 197.0 | 137.0 | 97.0 | 86.0 | 63.0 | 81.0 | 91.0 | 97.0 | 90.0 | 87.0 | 75.0 | 83.0 |
| Deffered Income Tax | - | 252.0 | (1,163.0) | (1,019.0) | (1,505.0) | (308.0) | 1,223.0 | (7.0) | (4.0) | (16.0) | 20.0 | (1.0) | 0.0 | 1.0 | (40.0) | (6.0) | (5.0) | 128.0 | 82.0 |
| Asset Impairments | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 45.0 | 0.0 | 0.0 | 0.0 | 6.0 | 0.0 | 4.0 | 1.0 | 0.0 | - | - |
| Gains & Losses On Investments | - | 341.0 | 0.0 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 121.0 | 1,865.0 | 1,339.0 | 278.0 | 640.0 | 219.0 | 623.0 | 806.0 | 103.0 | (178.0) | (280.0) | (7.0) | 200.0 | (290.0) | 347.0 | 1,138.0 | 960.0 | (101.0) |
| Change In Inventory | - | 2,189.0 | 1,458.0 | 580.0 | 1,401.0 | 556.0 | 417.0 | 137.0 | 151.0 | 3.0 | 48.0 | 11.0 | (199.0) | 322.0 | 83.0 | (157.0) | 144.0 | (89.0) | (152.0) |
| Change In Accounts Payable | - | 410.0 | 3.0 | (519.0) | 931.0 | 801.0 | (513.0) | 153.0 | 212.0 | (8.0) | 66.0 | (156.0) | (231.0) | 266.0 | (232.0) | (148.0) | (182.0) | (133.0) | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | 92.0 | 12.0 | 1.0 | (11.0) | 18.0 | 41.0 |
| Other Operating Activities | - | (120.0) | (125.0) | (45.0) | (64.0) | 2.0 | (8.0) | 1.0 | 1.0 | 0.0 | 7.0 | 3.0 | 13.0 | 1.0 | (2.0) | (9.0) | 27.0 | 44.0 | - |
| Cash From Operating Activities | - | 7,709.0 | 3,041.0 | 1,667.0 | 3,565.0 | 3,521.0 | 1,071.0 | 493.0 | 34.0 | 12.0 | 81.0 | (226.0) | (98.0) | (148.0) | (338.0) | 382.0 | (412.0) | 473.0 | (692.0) |
| 250.0 |
| 148.0 |
| 466.0 |
| 624.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 281.0 | 0.0 | 0.0 | - | - |
| Divestitures | - | 1,356.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 127.0 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (10.0) | (2.0) | 0.0 | 11.0 | 7.0 | 0.0 | (2.0) | 0.0 | 1.0 | (2.0) | 0.0 | 0.0 | 0.0 | 9.0 | 19.0 | (19.0) | (4.0) | (6.0) |
| Cash From Investing Activities | - | (5,533.0) | (1,101.0) | (1,423.0) | 1,999.0 | 686.0 | (952.0) | (149.0) | (170.0) | (54.0) | 277.0 | 147.0 | (12.0) | 455.0 | (19.0) | (113.0) | (1,123.0) | (1,273.0) | (27.0) |
| 1,520.0 |
| - |
| - |
| Debt Repaid | - | 950.0 | 750.0 | 0.0 | 312.0 | 0.0 | 200.0 | 403.0 | 41.0 | 110.0 | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 667.0 | 0.0 | 0.0 | 3.0 | 14.0 | 18.0 | 15.0 | 125.0 | - |
| Common Stock Repurchased | - | 1,316.0 | 862.0 | 985.0 | 3,702.0 | 1,762.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | 0.0 | (1.0) | (2.0) | (2.0) | 0.0 | 1.0 | (1.0) | 5.0 | (13.0) | (4.0) | (2.0) | 2.0 | 10.0 | (2.0) | (5.0) | 4.0 | 1.0 | (1.0) |
| Cash From Financing Activities | - | (431.0) | (2,062.0) | (1,146.0) | (3,264.0) | 1,895.0 | 6.0 | 43.0 | 28.0 | (33.0) | 122.0 | 59.0 | 46.0 | 13.0 | 37.0 | (6.0) | 484.0 | 1,524.0 | 220.0 |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 1,745.0 | (122.0) | (902.0) | 2,300.0 | 940.0 | 125.0 | 387.0 | (108.0) | (75.0) | 480.0 | (20.0) | (64.0) | 320.0 | (320.0) | 263.0 | (1,051.0) | 724.0 | (499.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 132.0 |
| (560.0) |
| 7.0 |
| (1,316.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | (170.0) | (211.0) | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 83.0 |
| 85.0 |
| 79.0 |
| 76.0 |
| 60.0 |
| 59.0 |
| 57.0 |
| 54.0 |
| 45.0 |
| 41.0 |
| 36.0 |
| 36.0 |
| 33.0 |
| 32.0 |
| - |
| 23.0 |
| - |
| - |
| - |
| 16.0 |
| - |
| - |
| - |
| - |
| 73.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 112.0 |
| - |
| - |
| - |
| (168.0) |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 295.0 |
| - |
| 395.0 |
| - |
| - |
| - |
| (26.0) |
| - |
| - |
| - |
| - |
| 254.0 |
| - |
| - |
| - |
| 74.0 |
| - |
| - |
| - |
| 110.0 |
| - |
| - |
| - |
| 21.0 |
| - |
| (76.0) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| - |
| 466.0 |
| - |
| - |
| - |
| (369.0) |
| - |
| - |
| - |
| (208.0) |
| - |
| - |
| - |
| 39.0 |
| - |
| 60.0 |
| - |
| - |
| - |
| (27.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (1.0) |
| - |
| (5.0) |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 898.0 |
| - |
| - |
| - |
| (65.0) |
| - |
| - |
| - |
| (213.0) |
| - |
| - |
| - |
| (107.0) |
| - |
| (299.0) |
| - |
| - |
| - |
| (42.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| 2.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (722.0) |
| - |
| - |
| - |
| (73.0) |
| - |
| - |
| - |
| (173.0) |
| - |
| - |
| - |
| (25.0) |
| - |
| (246.0) |
| - |
| - |
| - |
| (26.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 164.0 |
| - |
| - |
| - |
| 14.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 668.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| (5.0) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 286.0 |
| - |
| - |
| - |
| (8.0) |
| - |
| 3.0 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 168.0 |
| - |
| - |
| - |
| (136.0) |
| - |
| - |
| - |
| (100.0) |
| - |
| - |
| - |
| (140.0) |
| - |
| (542.0) |
| - |
| - |
| - |
| (69.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |