| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||
| Net Income | 238.0 | 53.0 | 428.0 | 591.0 | 412.0 | 2,551.0 | 447.0 | 2,337.0 | 269.0 | 372.0 | 357.0 | 233.0 | 387.0 | 228.0 | 1,332.0 | 587.0 | |||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 1,310.0 | 1,484.0 | 5,604.0 | 1,349.0 | 3,534.0 | 1,701.0 | 2,006.0 | 2,155.0 | 2,769.0 |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 1,274.0 | 1,232.0 | 491.0 | 328.0 | 338.0 | 336.0 | 335.0 | 357.0 |
| Amortization Of Intangibles | 893.0 | 884.0 | 843.0 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 392.0 | 519.0 | 439.0 | 317.0 | 344.0 | 312.0 | 243.0 | 263.0 |
| Acquisitions | - | 107.0 | 10,890.0 | 84.0 | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | 48.0 | 3,412.0 | 5,609.0 | 432.0 | 140.0 | 11,784.0 | 107.0 | 117.0 |
| Debt Repaid | - | 1,212.0 | 5,345.0 | 111.0 | 1,275.0 | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | (56.0) | (16.0) | 45.0 | 1.0 | (39.0) |
| Net Change In Cash | - | (2,390.0) | (6,201.0) | 6,647.0 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | 2,121.0 | 44.0 | 2,168.0 | 1,426.0 | 1,893.0 | 1,380.0 | 1,820.0 | 1,792.0 |
| Free Cash Flow To Equity | - | 957.0 | (1,889.0) | 7,666.0 | |||||
| 1,387.0 |
| 332.0 |
| 480.0 |
| 497.0 |
| 392.0 |
| 908.0 |
| 741.0 |
| 261.0 |
| 96.0 |
| 479.0 |
| 492.0 |
| 784.0 |
| 400.0 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 171.0 | 56.0 | 53.0 | 56.0 | 172.0 | 54.0 | 55.0 | 54.0 |
| Amortization Of Intangibles | 217.0 | 227.0 | 228.0 | 221.0 | 208.0 | 211.0 | 213.0 | 208.0 | 211.0 | 42.0 | 54.0 | 61.0 | 64.0 | 25.0 | 38.0 | 20.0 | |||||||||||||
| Stock-Based Compensation | 21.0 | 19.0 | 11.0 | 21.0 | 23.0 | 22.0 | 28.0 | 26.0 | 22.0 | 18.0 | 23.0 | 18.0 | 22.0 | 29.0 | 18.0 | 9.0 | 21.0 | ||||||||||||
| Deffered Income Tax | (179.0) | - | - | - | (69.0) | - | - | - | (104.0) | - | - | - | (24.0) | - | - | - | 48.0 | ||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Receivable | 509.0 | - | - | - | 362.0 | - | - | - | 181.0 | - | - | - | 157.0 | - | - | - | 207.0 | ||||||||||||
| Change In Inventory | 138.0 | - | - | - | 301.0 | - | - | - | 83.0 | - | - | - | 126.0 | - | - | - | 390.0 | ||||||||||||
| Change In Accounts Payable | 351.0 | - | - | - | 481.0 | - | - | - | (146.0) | - | - | - | (25.0) | - | - | - | 132.0 | ||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | 52.0 | - | - | - | 60.0 | - | - | - | |||||||||||||
| Other Operating Activities | 39.0 | - | - | - | 52.0 | - | - | - | (59.0) | - | - | - | 6.0 | - | - | - | (83.0) | ||||||||||||
| Cash From Operating Activities | 79.0 | - | - | - | 483.0 | - | - | - | 40.0 | - | - | - | 120.0 | - | - | ||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditures | 94.0 | - | - | - | 63.0 | - | - | - | 102.0 | - | - | - | 70.0 | - | - | - | 56.0 | - | - | - | 53.0 | - | - | - | 48.0 | - | - | - | 41.0 |
| Acquisitions | 23.0 | - | - | - | 12.0 | - | - | - | 10,772.0 | - | - | - | 52.0 | - | - | - | 9.0 | - | |||||||||||
| Divestitures | 8.0 | - | - | - | 8.0 | - | - | - | 0.0 | - | - | - | 35.0 | - | - | - | 2,935.0 | - | |||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Investing Activities | (9.0) | - | - | - | (1.0) | - | - | - | (3.0) | - | - | - | (5.0) | - | - | - | 18.0 | ||||||||||||
| Cash From Investing Activities | (65.0) | - | - | - | (23.0) | - | - | - | (11,081.0) | - | - | - | (100.0) | - | - | ||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||
| Debt Issued | 22.0 | - | - | - | 9.0 | - | - | - | 2,548.0 | - | - | - | 5.0 | - | - | - | 14.0 | - | - | - | 51.0 | - | - | - | 10,961.0 | - | - | - | 52.0 |
| Debt Repaid | 16.0 | - | - | - | 1,205.0 | - | - | - | 5.0 | - | - | - | 2.0 | - | - | - | 1,123.0 | - | |||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Repurchased | 306.0 | - | - | - | 1,288.0 | - | - | - | 0.0 | - | - | - | 62.0 | - | - | - | 734.0 | ||||||||||||
| Dividends Paid | 201.0 | - | - | - | 198.0 | - | - | - | 159.0 | - | - | - | 154.0 | - | - | - | 129.0 | - | |||||||||||
| Other Financing Activities | (10.0) | - | - | - | (16.0) | - | - | - | (19.0) | - | - | - | (10.0) | - | - | - | (15.0) | ||||||||||||
| Cash From Financing Activities | (141.0) | - | - | - | (2,747.0) | - | - | - | 2,379.0 | - | - | - | (213.0) | - | - | ||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | 20.0 | - | - | - | (1.0) | - | - | - | (9.0) | - | - | - | (28.0) | - | - | - | 16.0 |
| Net Change In Cash | (140.0) | - | - | - | (2,270.0) | - | - | - | (8,730.0) | - | - | - | (173.0) | - | - | - | 597.0 | - | |||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow | (15.0) | - | - | - | 420.0 | - | - | - | (62.0) | - | - | - | 50.0 | - | - | - | (258.0) | - | - | - | 131.0 | - | - | - | (1.0) | - | - | - | (224.0) |
| Free Cash Flow To Equity | (9.0) | - | - | - | (776.0) | - | - | - | 2,481.0 | - | - | - | 53.0 | - | - | - | (1,367.0) | ||||||||||||
| 221.0 |
| 104.0 |
| 98.0 |
| 102.0 |
| 116.0 |
| 136.0 |
| Stock-Based Compensation | 72.0 | 74.0 | 98.0 | 81.0 | 77.0 | 92.0 | 77.0 | 52.0 | 44.0 |
| Deffered Income Tax | - | (401.0) | (352.0) | (243.0) | (106.0) | (74.0) | 97.0 | (122.0) | 133.0 |
| Asset Impairments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 98.0 | 40.0 | 161.0 | 51.0 | 97.0 | (49.0) | 129.0 | 211.0 |
| Change In Inventory | - | 81.0 | (292.0) | (123.0) | 173.0 | 408.0 | 240.0 | 2.0 | 151.0 |
| Change In Accounts Payable | - | (219.0) | 87.0 | 541.0 | (17.0) | 829.0 | 237.0 | (296.0) | 88.0 |
| Change In Other Working Capital | - | - | - | 117.0 | (104.0) | 11.0 | (3.0) | (62.0) | 7.0 |
| Other Operating Activities | - | (42.0) | 357.0 | (53.0) | (217.0) | 4.0 | (220.0) | (9.0) | 3.0 |
| Cash From Operating Activities | - | 2,513.0 | 563.0 | 2,607.0 | 1,743.0 | 2,237.0 | 1,692.0 | 2,063.0 | 2,055.0 |
| 506.0 |
| 366.0 |
| 0.0 |
| 0.0 |
| 310.0 |
| Divestitures | - | 27.0 | 634.0 | 54.0 | 2,902.0 | 0.0 | 0.0 | - | 1,000.0 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (24.0) | (14.0) | (15.0) | (20.0) | (7.0) | (1.0) | 22.0 | 44.0 |
| Cash From Investing Activities | - | (307.0) | (2,025.0) | (660.0) | 1,745.0 | (692.0) | 1,106.0 | (259.0) | 415.0 |
| 704.0 |
| 1,911.0 |
| 138.0 |
| 0.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 2,892.0 | 1,944.0 | 62.0 | 1,380.0 | 527.0 | 0.0 | 0.0 | - |
| Dividends Paid | - | 772.0 | 670.0 | 620.0 | 509.0 | 417.0 | 138.0 | 0.0 | 0.0 |
| Other Financing Activities | - | (18.0) | (30.0) | (121.0) | (1.0) | (25.0) | 14.0 | 6.0 | (16.0) |
| Cash From Financing Activities | - | (4,672.0) | (4,636.0) | 4,612.0 | (2,931.0) | (1,562.0) | (681.0) | (1,982.0) | (2,627.0) |
| 501.0 |
| (33.0) |
| 2,162.0 |
| (177.0) |
| (196.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| 583.0 |
| 1,329.0 |
| 11,253.0 |
| 1,789.0 |
| 1,909.0 |
| 21.0 |
| 24.0 |
| 25.0 |
| 25.0 |
| 24.0 |
| 26.0 |
| 26.0 |
| 25.0 |
| 25.0 |
| 28.0 |
| 30.0 |
| 27.0 |
| 31.0 |
| 31.0 |
| 21.0 |
| 21.0 |
| 19.0 |
| 21.0 |
| 21.0 |
| 22.0 |
| 13.0 |
| 12.0 |
| 18.0 |
| 14.0 |
| 8.0 |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 135.0 |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.0 |
| - |
| - |
| - |
| 19.0 |
| - |
| - |
| - |
| 148.0 |
| - |
| - |
| - |
| 248.0 |
| - |
| - |
| - |
| 264.0 |
| - |
| - |
| - |
| 230.0 |
| - |
| - |
| - |
| 151.0 |
| - |
| - |
| - |
| (24.0) |
| - |
| - |
| - |
| (227.0) |
| 15.0 |
| - |
| - |
| - |
| 23.0 |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| 50.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 16.0 |
| - |
| (202.0) |
| - |
| - |
| - |
| 184.0 |
| - |
| - |
| - |
| 47.0 |
| - |
| - |
| - |
| (183.0) |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (15.0) |
| - |
| - |
| - |
| 3.0 |
| - |
| 2,820.0 |
| - |
| - |
| - |
| (49.0) |
| - |
| - |
| - |
| (128.0) |
| - |
| - |
| - |
| (43.0) |
| - |
| - |
| 570.0 |
| - |
| - |
| - |
| 34.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (23.0) |
| - |
| (2,020.0) |
| - |
| - |
| - |
| (643.0) |
| - |
| - |
| - |
| (76.0) |
| - |
| - |
| - |
| (57.0) |
| - |
| - |
| (517.0) |
| - |
| - |
| - |
| (185.0) |
| - |
| - |
| - |
| (267.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (388.0) |
| - |
| - |
| - |
| 10,926.0 |
| - |
| - |
| - |
| (173.0) |