| (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 | 517.0 | 528.0 | 494.0 | 436.0 | 373.0 | 401.0 | 382.0 | 392.0 | 334.0 | 189.0 | 430.0 | 478.0 | 511.0 | 653.0 | 636.0 | 364.0 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||
| Net Income | 1,975.0 | 1,831.0 | 1,509.0 | 1,608.0 | 2,073.0 | 2,319.0 | 1,057.0 | 1,791.0 | 1,721.0 | 1,652.0 | 1,045.0 | 840.0 | 865.0 | (3,426.0) | 643.0 |
| Cash From Operating Activities | |||||||||||||||
| Depreciation & Amortization | - | 130.0 | 132.0 | 115.0 | 107.0 | 98.0 | 110.0 | 116.0 | 117.0 | 124.0 | 130.0 | 116.0 | 117.0 | 138.0 | |
| Cash From Investing Activities | |||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | 126.0 | 232.0 | 253.0 | 138.0 | 121.0 | 141.0 | 160.0 | 178.0 |
| Cash From Financing Activities | |||||||||||||||
| Debt Issued | - | 8,534.0 | 13,185.0 | 25,983.0 | 24,617.0 | 0.0 | 8,323.0 | 12,850.0 | 22,503.0 | 15,363.0 | 15,144.0 | 6,750.0 | 3,249.0 | - | - |
| Change In Cash & Equivalents | |||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Free Cash Flow | |||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | 1,571.0 | 1,535.0 | 1,630.0 | 1,352.0 | 1,108.0 | 1,249.0 | 2,489.0 | 1,536.0 |
| 420.0 |
| 530.0 |
| 530.0 |
| 648.0 |
| 611.0 |
| 456.0 |
| 314.0 |
| 253.0 |
| 34.0 |
| 450.0 |
| 449.0 |
| 453.0 |
| 439.0 |
| 465.0 |
| 443.0 |
| 425.0 |
| 388.0 |
| 666.0 |
| 348.0 |
| 318.0 |
| 320.0 |
| 282.0 |
| 297.0 |
| 243.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.0 | 12.0 | - | |||||||||||||||||||||||
| Stock-Based Compensation | 33.0 | - | - | - | 31.0 | - | - | - | 34.0 | - | - | - | 33.0 | - | - | - | 33.0 | |||||||||||||||||||||||
| Deffered Income Tax | 52.0 | - | - | - | (16.0) | - | - | - | 0.0 | - | - | - | (63.0) | - | - | - | (47.0) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 256.0 | - | - | - | (34.0) | - | - | - | 47.0 | - | - | - | 372.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 237.0 | - | - | - | (213.0) | - | - | - | 554.0 | - | - | - | 1,154.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.0 | - | - | - | 32.0 | - | - | - | 14.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 143.0 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 1,137.0 | - | - | - | 846.0 | - | - | - | 593.0 | - | - | - | 423.0 | - | - | - | 1,203.0 | |||||||||||||||||||||||
| Other Investing Activities | 97.0 | - | - | - | 50.0 | - | - | - | (23.0) | - | - | - | 227.0 | - | - | - | 83.0 | |||||||||||||||||||||||
| Cash From Investing Activities | (1,802.0) | - | - | - | (1,108.0) | - | - | - | 1,039.0 | - | - | - | 1,492.0 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 3,647.0 | - | - | - | 2,533.0 | - | - | - | 5,765.0 | - | - | - | 5,710.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 6,800.0 | - | - | - | 2,750.0 | - | - | - | 6,250.0 | - | - | - | 2,997.0 | - | - | - |
| Debt Repaid | 2,618.0 | - | - | - | 2,675.0 | - | - | - | 5,437.0 | - | - | - | 2,752.0 | - | - | - | 1,004.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 300.0 | - | - | - | 200.0 | - | - | - | 300.0 | - | - | - | 400.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Dividends Paid | 198.0 | 200.0 | 184.0 | 185.0 | 186.0 | 188.0 | 190.0 | 194.0 | 197.0 | - | 199.0 | - | 205.0 | - | - | - | 165.0 | - | ||||||||||||||||||||||
| Other Financing Activities | (43.0) | - | - | - | (24.0) | - | - | - | (12.0) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 1,168.0 | - | - | - | 2,261.0 | - | - | - | (1,622.0) | - | - | - | (5,219.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (397.0) | - | - | - | 940.0 | - | - | - | (29.0) | - | - | - | (2,573.0) | - | - | - | 778.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 456.0 | - | - | - | 672.0 | - | - | - | 839.0 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 163.0 |
| Amortization Of Intangibles | - | 33.0 | 35.0 | 42.0 | 41.0 | 11.0 | 11.0 | 11.0 | 3.0 | 0.0 | 0.0 | - | - | - | - |
| Stock-Based Compensation | - | 120.0 | 97.0 | 87.0 | 84.0 | 59.0 | 48.0 | 41.0 | 41.0 | 48.0 | 23.0 | 24.0 | 53.0 | 27.0 | 29.0 |
| Deffered Income Tax | - | (82.0) | (177.0) | (242.0) | 57.0 | (429.0) | (238.0) | 64.0 | 97.0 | (136.0) | 153.0 | 249.0 | 141.0 | (53.0) | 306.0 |
| 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 | 4,435.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | 16.0 | 29.0 | 28.0 | 144.0 | 95.0 |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (89.0) | 261.0 | (612.0) | 1,894.0 | 1,719.0 | 3,979.0 | 853.0 | 1,217.0 | 502.0 | 274.0 | 467.0 | 295.0 | (827.0) | (76.0) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 2,211.0 | 2,001.0 | 2,961.0 | 4,119.0 | 2,275.0 | 111.0 | 1,697.0 | 1,767.0 | 1,883.0 | 1,490.0 | 1,229.0 | 1,390.0 | 2,649.0 | 1,714.0 |
| Acquisitions | - | - | 0.0 | 0.0 | 255.0 | 165.0 | 3.0 | 129.0 | 533.0 | 0.0 | 0.0 | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | 162.0 | 326.0 | 246.0 | - | - | - | - |
| Sales Of Investments | - | 4,018.0 | 3,304.0 | 2,001.0 | 3,422.0 | 7,810.0 | 6,943.0 | 3,946.0 | 150.0 | 253.0 | 220.0 | 3,420.0 | 2,999.0 | 4,708.0 | 6,667.0 |
| Other Investing Activities | - | 347.0 | 93.0 | 61.0 | 771.0 | 316.0 | 65.0 | 106.0 | 419.0 | - | - | - | - | - | - |
| Cash From Investing Activities | - | (5,967.0) | 2,987.0 | 5,248.0 | (12,637.0) | (10,486.0) | (6,136.0) | (3,875.0) | (7,077.0) | (3,984.0) | (11,326.0) | (5,905.0) | (10,274.0) | (2,453.0) | 919.0 |
| Debt Repaid | - | 9,744.0 | 14,286.0 | 28,418.0 | 19,691.0 | 1,352.0 | 14,022.0 | 14,857.0 | 14,837.0 | 12,751.0 | 8,429.0 | 766.0 | 6.0 | 291.0 | 2,885.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 600.0 | 1,050.0 | 906.0 | 153.0 | 295.0 | 270.0 | 1,220.0 | 1,025.0 | 820.0 | 430.0 | 500.0 | 334.0 | 0.0 | 0.0 |
| Dividends Paid | 767.0 | 755.0 | 769.0 | 808.0 | 779.0 | 670.0 | 672.0 | 617.0 | 471.0 | 322.0 | 241.0 | 71.0 | 790.0 | 1,185.0 | 150.0 |
| Other Financing Activities | - | (8.0) | 18.0 | 21.0 | (25.0) | (22.0) | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 5,882.0 | (6,015.0) | (7,128.0) | 9,907.0 | 4,636.0 | 15,372.0 | 1,490.0 | 6,352.0 | 1,429.0 | 10,455.0 | 4,485.0 | 9,403.0 | (502.0) | (3,264.0) |
| - |
| Net Change In Cash | - | 2,126.0 | (1,027.0) | 1,081.0 | 1,389.0 | (3,575.0) | 9,347.0 | (688.0) | 1,042.0 | (672.0) | 619.0 | (191.0) | 519.0 | (306.0) | (631.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (436.0) |
| 9,201.0 |
| 4,242.0 |
| 8,067.0 |
| 7,092.0 |
| 4,492.0 |
| - |
| - |
| - |
| 2.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 2.0 |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.0 |
| - |
| - |
| - |
| 21.0 |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.0 |
| - |
| - |
| - |
| (134.0) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| 39.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 8.0 |
| - |
| 3.0 |
| 2.0 |
| 8.0 |
| - |
| 2.0 |
| 3.0 |
| 4.0 |
| 3.0 |
| 0.0 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,216.0 |
| - |
| - |
| - |
| 773.0 |
| - |
| - |
| - |
| 1,022.0 |
| - |
| - |
| - |
| 96.0 |
| - |
| - |
| - |
| (331.0) |
| - |
| - |
| - |
| (282.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,554.0 |
| - |
| - |
| - |
| (690.0) |
| - |
| - |
| - |
| (1,327.0) |
| - |
| - |
| - |
| 472.0 |
| - |
| - |
| - |
| 704.0 |
| - |
| - |
| - |
| 853.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 129.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.0 |
| - |
| - |
| - |
| 39.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,281.0 |
| - |
| - |
| - |
| 1,010.0 |
| - |
| - |
| - |
| 39.0 |
| - |
| - |
| - |
| 36.0 |
| - |
| - |
| - |
| 809.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.0 |
| - |
| - |
| - |
| 175.0 |
| - |
| - |
| - |
| 53.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3,914.0) |
| - |
| - |
| - |
| (1,072.0) |
| - |
| - |
| - |
| (8,768.0) |
| - |
| - |
| - |
| (1,471.0) |
| - |
| - |
| - |
| (1,118.0) |
| - |
| - |
| - |
| (1,143.0) |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 4,500.0 |
| - |
| - |
| - |
| 7,002.0 |
| - |
| - |
| - |
| 3,250.0 |
| - |
| - |
| - |
| 4,000.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.0 |
| - |
| - |
| - |
| 270.0 |
| - |
| - |
| - |
| 200.0 |
| - |
| - |
| - |
| 175.0 |
| - |
| - |
| - |
| 130.0 |
| - |
| 250.0 |
| - |
| - |
| - |
| 167.0 |
| - |
| - |
| - |
| 168.0 |
| - |
| - |
| - |
| 149.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,138.0 |
| - |
| - |
| - |
| 3,689.0 |
| - |
| - |
| - |
| 10,767.0 |
| - |
| - |
| - |
| (639.0) |
| - |
| - |
| - |
| 1,241.0 |
| - |
| - |
| - |
| 579.0 |
| - |
| - |
| - |
| - |
| - |
| 1,927.0 |
| - |
| - |
| - |
| 672.0 |
| - |
| - |
| - |
| (1,638.0) |
| - |
| - |
| - |
| 827.0 |
| - |
| - |
| - |
| 289.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3,796.0) |
| - |
| - |
| - |
| 3,672.0 |
| - |
| - |
| - |
| (164.0) |
| - |
| - |
| - |