| (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 | 2,320.0 | 3,210.0 | 2,801.0 | 2,968.0 | 1,331.0 | 2,575.0 | 2,324.0 | 2,230.0 | 2,143.0 | 3,300.0 | 2,043.0 | 1,793.0 | 1,892.0 | 1,311.0 | 792.0 | 1,190.0 | ||||||||||||||||||||||||
| (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 | 11,299.0 | 10,310.0 | 9,272.0 | 9,028.0 | 5,246.0 | 8,525.0 | 3,533.0 | 4,454.0 | 3,962.0 | 3,861.0 | 4,135.0 | 2,834.0 | 2,853.0 | 3,758.0 | 2,706.0 | 1,540.0 | 3,085.0 | 2,549.0 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | 2,424.0 | 2,408.0 | 0.0 | 0.0 | 1,576.0 | 988.0 | 2,828.0 | 2,171.0 | 0.0 | - | 6,090.0 | 699.0 | 947.0 | - | - | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 215.0 | (150.0) | (1.0) | (146.0) | (106.0) | 8.0 | 20.0 | (65.0) | 1.0 | (25.0) | (145.0) | (139.0) | (7.0) | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| 1,953.0 |
| 2,127.0 |
| 1,833.0 |
| 2,265.0 |
| 2,300.0 |
| 2,418.0 |
| 1,194.0 |
| (331.0) |
| 252.0 |
| 1,173.0 |
| 1,091.0 |
| 1,150.0 |
| 1,040.0 |
| 355.0 |
| 1,231.0 |
| 1,294.0 |
| 1,082.0 |
| 1,533.0 |
| (70.0) |
| 1,305.0 |
| 1,093.0 |
| 1,610.0 |
| 1,360.0 |
| 726.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 73.0 | 77.0 | 75.0 | 74.0 | 75.0 | 82.0 | 81.0 | 80.0 | 80.0 | 84.0 | 84.0 | 70.0 | 72.0 | 74.0 | 69.0 | 71.0 | ||||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (592.0) | - | - | - | (567.0) | - | - | - | (267.0) | - | - | - | (390.0) | - | - | - | (274.0) | |||||||||||||||||||||||
| Change In Other Working Capital | (226.0) | - | - | - | 247.0 | - | - | - | (184.0) | - | - | - | (32.0) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 3,947.0 | - | - | - | 1,566.0 | - | - | - | 3,220.0 | - | - | - | 2,251.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | 0.0 | - | - | - | 236.0 | - | - | - | 23.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 3,750.0 | - | - | - | 2,902.0 | - | - | - | 2,149.0 | - | - | - | 1,541.0 | - | - | - | 3,003.0 | |||||||||||||||||||||||
| Other Investing Activities | 386.0 | - | - | - | 415.0 | - | - | - | 382.0 | - | - | - | 172.0 | - | - | - | 120.0 | |||||||||||||||||||||||
| Cash From Investing Activities | (2,835.0) | - | - | - | (798.0) | - | - | - | (3,746.0) | - | - | - | (570.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 254.0 | - | - | - | 0.0 | - | - | - | 996.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 2,175.0 | - | - | - | 0.0 | - | - | - |
| Debt Repaid | 0.0 | - | - | - | 800.0 | - | - | - | 0.0 | - | - | - | 475.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 1,174.0 | - | - | - | 691.0 | - | - | - | 404.0 | - | - | - | 545.0 | - | - | - | 1,001.0 | |||||||||||||||||||||||
| Dividends Paid | 380.0 | - | - | - | 366.0 | - | - | - | 349.0 | - | - | - | 345.0 | - | - | - | 341.0 | - | ||||||||||||||||||||||
| Other Financing Activities | (121.0) | - | - | - | (112.0) | - | - | - | (109.0) | - | - | - | (109.0) | - | - | - | (15.0) | |||||||||||||||||||||||
| Cash From Financing Activities | (950.0) | - | - | - | (1,125.0) | - | - | - | 562.0 | - | - | - | (1,424.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 2.0 | - | - | - | 58.0 | - | - | - | (6.0) | - | - | - | (2.0) | - | - | - | (40.0) | - | - | - | (36.0) | - | - | - | (45.0) | - | - | - | 34.0 | - | - | - | 25.0 | - | - | - | (17.0) | - | - | - |
| Net Change In Cash | 164.0 | - | - | - | (299.0) | - | - | - | 30.0 | - | - | - | 255.0 | - | - | - | 103.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 1,197.0 |
| 2,578.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Amortization Of Intangibles | 299.0 | 301.0 | 323.0 | 310.0 | 285.0 | 287.0 | 290.0 | 305.0 | 339.0 | 260.0 | 19.0 | 171.0 | 108.0 | 95.0 | 51.0 | 29.0 | 9.0 | 11.0 | 12.0 | - |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.0 | 28.0 | 27.0 | - | - |
| Deffered Income Tax | - | 337.0 | 86.0 | (1,084.0) | 158.0 | (90.0) | (299.0) | (113.0) | 43.0 | (498.0) | (9.0) | 158.0 | 153.0 | 249.0 | (35.0) | 17.0 | 110.0 | (19.0) | (141.0) | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | 84.0 | (145.0) | (420.0) | (507.0) | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 53.0 | 342.0 | (735.0) | (68.0) | (2,423.0) | (98.0) | (207.0) | 375.0 | (517.0) | (97.0) | 179.0 | 13.0 | 37.0 | (42.0) | 39.0 | 130.0 | (206.0) | - | - |
| Change In Other Working Capital | - | (16.0) | (1,374.0) | (1,819.0) | (789.0) | (3,325.0) | (759.0) | (655.0) | 351.0 | (100.0) | (286.0) | (142.0) | (149.0) | (212.0) | (335.0) | (361.0) | (178.0) | 215.0 | 190.0 | (187.0) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 12,816.0 | 16,182.0 | 12,632.0 | 11,258.0 | 11,151.0 | 9,785.0 | 6,342.0 | 5,480.0 | 4,503.0 | 5,292.0 | 3,864.0 | 4,496.0 | 4,022.0 | 3,995.0 | 3,470.0 | 3,546.0 | 3,335.0 | 4,101.0 | 4,701.0 |
| - |
| - |
| - |
| - |
| - |
| Acquisitions | - | 289.0 | 538.0 | 34.0 | 5,166.0 | 1,184.0 | 0.0 | 29.0 | 0.0 | 0.0 | 14,248.0 | (264.0) | 766.0 | 977.0 | 98.0 | 606.0 | 1,139.0 | 0.0 | 2,521.0 | 0.0 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 12,675.0 | 10,810.0 | 7,026.0 | 9,415.0 | 17,361.0 | 12,450.0 | 9,039.0 | 7,352.0 | 10,425.0 | 9,349.0 | 6,567.0 | 6,413.0 | 6,941.0 | 5,523.0 | 3,720.0 | 3,660.0 | 3,404.0 | 2,780.0 | 3,232.0 |
| Other Investing Activities | - | 712.0 | 1,412.0 | 889.0 | 560.0 | 337.0 | 470.0 | 657.0 | 533.0 | 530.0 | 402.0 | 263.0 | 274.0 | 393.0 | 555.0 | 482.0 | 333.0 | (99.0) | 608.0 | 419.0 |
| Cash From Investing Activities | - | (11,260.0) | (13,923.0) | (7,648.0) | (5,654.0) | (6,659.0) | (7,521.0) | (5,905.0) | (2,935.0) | (2,422.0) | (5,322.0) | (6,294.0) | (2,504.0) | (4,442.0) | (3,439.0) | (3,036.0) | (4,181.0) | (3,224.0) | (4,124.0) | (4,530.0) |
| 699.0 |
| 500.0 |
| 1,245.0 |
| - |
| Debt Repaid | - | 800.0 | 1,437.0 | 475.0 | 1,000.0 | 0.0 | 1,301.0 | 510.0 | 2,001.0 | 501.0 | 0.0 | 1,150.0 | 501.0 | - | - | - | 500.0 | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 3,694.0 | 1,801.0 | 2,411.0 | 2,894.0 | 4,861.0 | 523.0 | 1,530.0 | 1,044.0 | 801.0 | - | 758.0 | 1,429.0 | 287.0 | 11.0 | 195.0 | 235.0 | - | - | - |
| Dividends Paid | - | 1,505.0 | 1,436.0 | 1,394.0 | 1,375.0 | 1,401.0 | 1,388.0 | 1,354.0 | 1,337.0 | 1,308.0 | 1,173.0 | 862.0 | 862.0 | 517.0 | 815.0 | 459.0 | 435.0 | 388.0 | 362.0 | 341.0 |
| Other Financing Activities | - | (268.0) | (262.0) | (245.0) | (106.0) | (81.0) | (87.0) | 0.0 | 0.0 | 0.0 | (4.0) | (40.0) | (6.0) | 0.0 | - | - | - | - | - | - |
| Cash From Financing Activities | - | (1,850.0) | (2,181.0) | (4,489.0) | (5,142.0) | (4,411.0) | (2,082.0) | (151.0) | (1,991.0) | (2,319.0) | (742.0) | 3,695.0 | (1,777.0) | 391.0 | (550.0) | (565.0) | 732.0 | (321.0) | 314.0 | (253.0) |
| (5.0) |
| (27.0) |
| 6.0 |
| 12.0 |
| 66.0 |
| 27.0 |
| Net Change In Cash | - | (79.0) | (72.0) | 494.0 | 316.0 | (25.0) | 190.0 | 306.0 | 489.0 | (237.0) | (797.0) | 1,120.0 | 76.0 | (36.0) | 1.0 | (158.0) | 103.0 | (198.0) | 357.0 | (55.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 71.0 |
| 71.0 |
| 71.0 |
| 73.0 |
| 72.0 |
| 73.0 |
| 72.0 |
| 72.0 |
| 73.0 |
| 76.0 |
| 76.0 |
| 77.0 |
| 76.0 |
| 86.0 |
| 83.0 |
| 85.0 |
| 85.0 |
| 66.0 |
| 65.0 |
| 65.0 |
| 64.0 |
| 3.0 |
| 4.0 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.0 |
| 18.0 |
| (2.0) |
| 0.0 |
| (10.0) |
| 101.0 |
| (7.0) |
| 365.0 |
| 100.0 |
| (216.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (663.0) |
| - |
| - |
| - |
| (392.0) |
| - |
| - |
| - |
| (502.0) |
| - |
| - |
| - |
| (724.0) |
| - |
| - |
| - |
| (491.0) |
| - |
| - |
| - |
| 79.0 |
| - |
| - |
| - |
| (301.0) |
| - |
| - |
| - |
| (140.0) |
| - |
| - |
| - |
| 205.0 |
| - |
| - |
| - |
| 26.0 |
| - |
| - |
| - |
| (174.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,444.0 |
| - |
| - |
| - |
| 2,105.0 |
| - |
| - |
| - |
| 1,712.0 |
| - |
| - |
| - |
| 1,322.0 |
| - |
| - |
| - |
| 551.0 |
| - |
| - |
| - |
| 1,013.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,289.0 |
| - |
| - |
| - |
| 2,756.0 |
| - |
| - |
| - |
| 1,831.0 |
| - |
| - |
| - |
| 1,865.0 |
| - |
| - |
| - |
| 2,543.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.0 |
| - |
| - |
| - |
| 125.0 |
| - |
| - |
| - |
| 87.0 |
| - |
| - |
| - |
| 32.0 |
| - |
| - |
| - |
| 106.0 |
| - |
| - |
| - |
| - |
| (995.0) |
| - |
| - |
| - |
| (1,252.0) |
| - |
| - |
| - |
| (1,010.0) |
| - |
| - |
| - |
| (673.0) |
| - |
| - |
| - |
| (881.0) |
| - |
| - |
| - |
| (66.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 300.0 |
| - |
| - |
| - |
| 500.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 519.0 |
| - |
| - |
| - |
| 323.0 |
| - |
| - |
| - |
| 367.0 |
| - |
| - |
| - |
| 29.0 |
| - |
| - |
| - |
| 128.0 |
| - |
| - |
| - |
| - |
| - |
| 352.0 |
| - |
| - |
| - |
| 339.0 |
| - |
| - |
| - |
| 336.0 |
| - |
| - |
| - |
| 330.0 |
| - |
| - |
| - |
| 324.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (65.0) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (1,306.0) |
| - |
| - |
| - |
| (812.0) |
| - |
| - |
| - |
| (645.0) |
| - |
| - |
| - |
| (630.0) |
| - |
| - |
| - |
| 1,567.0 |
| - |
| - |
| - |
| (858.0) |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| 53.0 |
| - |
| - |
| - |
| 1,262.0 |
| - |
| - |
| - |
| 72.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |