| (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 | 662.0 | 648.0 | 274.0 | 645.0 | 663.0 | 546.0 | 582.0 | 566.0 | 546.0 | 558.0 | 525.0 | 463.0 | 580.0 | 521.0 | 629.0 | 577.0 | ||||||||||||||||||||||||
| (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 | 2,229.0 | 2,230.0 | 2,240.0 | 2,126.0 | 2,290.0 | 2,137.0 | 1,392.0 | 1,842.0 | 2,101.0 | 1,504.0 | 1,553.0 | 1,624.0 | 1,439.0 | 1,228.6 | 1,051.3 | 883.6 | 733.5 | 535.0 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | 555.0 | 550.0 | 542.0 | 555.0 | 569.0 | 574.0 | 559.0 | 526.0 | 498.0 | 443.0 | 379.0 | 330.0 | 208.0 | 179.9 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | 288.0 | 297.0 | 317.0 | 332.0 | 279.0 | 398.0 | 392.0 | 377.0 | 284.0 | 300.0 | 273.0 | 212.0 | 261.6 | 334.5 | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | - | 0.0 | 0.0 | 650.0 | 0.0 | 0.0 | - | - | - | 0.0 | 0.0 | 1,000.0 | 0.0 | 0.0 | - | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 22.0 | (49.0) | 33.0 | (21.0) | (16.0) | (17.0) | (34.0) | (36.0) | 51.0 | (30.0) | (19.0) | (18.0) | (19.2) | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | 2,595.0 | 1,827.0 | 2,013.0 | 2,236.0 | 2,216.0 | 2,901.0 | 2,107.0 | 2,215.0 | 2,123.0 | 1,345.0 | 1,914.0 | 1,261.0 | 1,162.2 | 838.1 | |||||
| 563.0 |
| 576.0 |
| 544.0 |
| 512.0 |
| 505.0 |
| 316.0 |
| 348.0 |
| 361.0 |
| 367.0 |
| 395.0 |
| 497.0 |
| 509.0 |
| 441.0 |
| 648.0 |
| 477.0 |
| 456.0 |
| 520.0 |
| (18.0) |
| 495.0 |
| 470.0 |
| 557.0 |
| 416.0 |
| 444.0 |
| 252.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 141.0 | 140.0 | 135.0 | 139.0 | 136.0 | 152.0 | 129.0 | 128.0 | 133.0 | 163.0 | 129.0 | 131.0 | 132.0 | 141.0 | 141.0 | 144.0 | 143.0 | 144.0 | 144.0 | 145.0 | 141.0 | 149.0 | 138.0 | 136.0 | 136.0 | 141.0 | 127.0 | 125.0 | 133.0 | - | - | - | 117.0 | - | - | - | 104.0 | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 46.0 | - | - | - | 42.0 | - | - | - | 42.0 | - | - | - | 44.0 | - | - | - | 56.0 | |||||||||||||||||||||||
| Deffered Income Tax | 111.0 | - | - | - | 54.0 | - | - | - | (26.0) | - | - | - | (16.0) | - | - | - | 70.0 | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 143.0 | - | - | - | 177.0 | - | - | - | (39.0) | - | - | - | (89.0) | - | - | - | 117.0 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | 25.0 | - | - | - | 9.0 | - | - | - | (47.0) | - | - | - | (26.0) | - | - | - | 35.0 | |||||||||||||||||||||||
| Change In Other Working Capital | 206.0 | - | - | - | 42.0 | - | - | - | 347.0 | - | - | - | 17.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | 6.0 | - | - | - | 6.0 | - | - | - | (32.0) | - | - | - | (27.0) | - | - | - | (27.0) | |||||||||||||||||||||||
| Cash From Operating Activities | 274.0 | - | - | - | 400.0 | - | - | - | 95.0 | - | - | - | 729.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 76.0 | - | - | - | 77.0 | - | - | - | 79.0 | - | - | - | 98.0 | - | - | - | 120.0 | - | - | - | 88.0 | - | - | - | 112.0 | - | - | - | 106.0 | - | - | - | 96.0 | - | - | - | 66.0 | - | - | - |
| Acquisitions | 730.0 | - | - | - | 0.0 | - | - | - | 421.0 | - | - | - | 409.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 19.0 | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (806.0) | - | - | - | (7.0) | - | - | - | (238.0) | - | - | - | (215.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 444.0 | - | - | - | 209.0 | - | - | - | 133.0 | - | - | - | 222.0 | - | - | - | 474.0 | |||||||||||||||||||||||
| Dividends Paid | 159.0 | - | - | - | 155.0 | - | - | - | 151.0 | - | - | - | 150.0 | - | - | - | 143.0 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (597.0) | - | - | - | (657.0) | - | - | - | (304.0) | - | - | - | (350.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (1.0) | - | - | - | 13.0 | - | - | - | (39.0) | - | - | - | 0.0 | - | - | - | (6.0) | - | - | - | (10.0) | - | - | - | (119.0) | - | - | - | 3.0 | - | - | - | 1.0 | - | - | - | 30.0 | - | - | - |
| Net Change In Cash | (1,130.0) | - | - | - | (251.0) | - | - | - | (486.0) | - | - | - | 164.0 | - | - | - | 400.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 198.0 | - | - | - | 323.0 | - | - | - | 16.0 | - | - | - | 631.0 | - | - | - | 186.0 | - | - | - | 93.0 | - | - | - | 385.0 | - | - | - | 163.0 | - | - | - | 292.0 | - | - | - | 211.0 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 430.8 |
| 350.1 |
| 156.6 |
| 124.2 |
| 110.2 |
| 89.4 |
| 74.8 |
| 53.9 |
| Amortization Of Intangibles | - | 218.0 | 188.0 | 165.0 | 184.0 | 182.0 | 152.0 | 162.0 | 151.0 | 130.0 | 113.0 | 97.0 | 36.0 | 24.2 | 19.0 | 16.9 | 17.0 | 10.2 | 8.1 | - |
| Stock-Based Compensation | - | 181.0 | 175.0 | 176.0 | 261.0 | 246.0 | 232.0 | 217.0 | 267.0 | 221.0 | 217.0 | 192.0 | 135.0 | 118.8 | 107.4 | 90.2 | 57.0 | 44.8 | 43.9 | 35.9 |
| Deffered Income Tax | - | 327.0 | (355.0) | (339.0) | (273.0) | 27.0 | 184.0 | (306.0) | 8.0 | 124.0 | (91.0) | (126.0) | (100.0) | (88.2) | (117.9) | (8.6) | (51.9) | (26.6) | (5.0) | 25.1 |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 366.0 | 49.0 | 43.0 | 238.0 | 407.0 | (264.0) | (37.0) | 365.0 | 249.0 | 330.0 | 322.0 | 259.0 | 258.5 | 158.6 | 284.2 | 278.4 | 98.5 | 168.4 | 119.9 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (2.0) | (23.0) | (23.0) | (11.0) | (35.0) | 109.0 | 8.0 | (4.0) | 16.0 | 6.0 | 19.0 | 26.0 | (12.1) | 32.8 | (8.6) | 18.6 | 6.7 | 19.3 | 10.6 |
| Change In Other Working Capital | - | 118.0 | 386.0 | (123.0) | (343.0) | (348.0) | (73.0) | (159.0) | 8.0 | 270.0 | - | - | - | - | - | 28.8 | 24.3 | 9.3 | 10.0 | 15.8 |
| Other Operating Activities | - | 5.0 | (32.0) | (1.0) | (45.0) | 1.0 | (119.0) | (119.0) | (125.0) | 71.0 | (46.0) | (49.0) | (31.0) | (52.6) | (2.5) | (46.0) | 7.6 | (6.1) | - | - |
| Cash From Operating Activities | - | 2,883.0 | 2,124.0 | 2,330.0 | 2,568.0 | 2,495.0 | 3,299.0 | 2,499.0 | 2,592.0 | 2,407.0 | 1,645.0 | 2,187.0 | 1,473.0 | 1,423.8 | 1,172.6 | 875.2 | 764.7 | 672.3 | 429.7 | 344.3 |
| 288.2 |
| 185.5 |
| 76.6 |
| 169.4 |
| 182.5 |
| Acquisitions | - | 0.0 | 1,615.0 | 409.0 | 367.0 | 970.0 | 1,123.0 | 617.0 | 1,111.0 | 216.0 | - | 1.7 | 2,691.4 | 193.8 | 59.9 | 82.8 | 33.9 | 68.6 | 21.0 | 146.8 |
| Divestitures | - | - | 0.0 | 0.0 | 28.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | 5,169.0 | 3,004.0 | 2,498.0 | 1,848.8 | 1,428.5 | 1,338.7 | 934.2 | 348.2 | 135.2 | 968.7 |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (230.0) | (1,646.0) | (331.0) | (106.0) | (2,164.0) | (1,238.0) | 1,588.0 | (1,627.0) | (582.0) | (963.0) | (1,371.0) | (3,161.0) | (730.8) | (570.0) | (850.3) | (446.9) | (394.8) | (55.0) | (277.3) |
| - |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | 14.2 | 0.0 | 0.0 | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 1,378.0 | 605.0 | 1,064.0 | 1,422.0 | 771.0 | 1,621.0 | 2,247.0 | 1,261.0 | 1,889.0 | 512.0 | 460.0 | 248.0 | 179.0 | 520.8 | 374.1 | 59.0 | 16.3 | 27.8 | 105.4 |
| Dividends Paid | - | 610.0 | 600.0 | 591.0 | 564.0 | 509.0 | 480.0 | 453.0 | 468.0 | 265.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (2,272.0) | (915.0) | (1,609.0) | (1,939.0) | (1,203.0) | (2,009.0) | (2,569.0) | (1,693.0) | (1,985.0) | (743.0) | (682.0) | 1,503.0 | (30.9) | (343.0) | (255.5) | 120.0 | 76.9 | 44.0 | 4.0 |
| (0.4) |
| 0.5 |
| 2.3 |
| 11.4 |
| (23.5) |
| 2.9 |
| Net Change In Cash | - | 403.0 | (486.0) | 423.0 | 502.0 | (888.0) | 35.0 | 1,484.0 | (764.0) | (109.0) | (91.0) | 115.0 | (203.0) | 642.9 | 259.2 | (230.1) | 440.0 | 365.9 | 395.2 | 73.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 586.9 |
| 579.1 |
| 595.7 |
| 260.3 |
| 161.9 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | 2,246.8 | 1,162.2 | 838.1 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.0 |
| - |
| - |
| - |
| 55.0 |
| - |
| - |
| - |
| 66.0 |
| - |
| - |
| - |
| 59.0 |
| - |
| - |
| - |
| 54.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 122.0 |
| - |
| - |
| - |
| (19.0) |
| - |
| - |
| - |
| (42.0) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.0 |
| - |
| - |
| - |
| (13.0) |
| - |
| - |
| - |
| 131.0 |
| - |
| - |
| - |
| 273.0 |
| - |
| - |
| - |
| 86.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.0 |
| - |
| - |
| - |
| 44.0 |
| - |
| - |
| - |
| 49.0 |
| - |
| - |
| - |
| 86.0 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| 73.0 |
| - |
| - |
| - |
| 36.0 |
| - |
| - |
| - |
| (26.0) |
| - |
| - |
| - |
| (90.0) |
| - |
| - |
| - |
| (247.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (144.0) |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| (23.0) |
| - |
| - |
| - |
| 55.0 |
| - |
| - |
| - |
| - |
| 306.0 |
| - |
| - |
| - |
| 181.0 |
| - |
| - |
| - |
| 497.0 |
| - |
| - |
| - |
| 269.0 |
| - |
| - |
| - |
| 388.0 |
| - |
| - |
| - |
| 277.0 |
| - |
| - |
| - |
| - |
| - |
| 310.0 |
| - |
| - |
| - |
| 86.0 |
| - |
| - |
| - |
| 197.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,584.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 700.0 |
| - |
| - |
| - |
| (538.0) |
| - |
| - |
| - |
| (272.0) |
| - |
| - |
| - |
| 356.0 |
| - |
| - |
| - |
| (227.0) |
| - |
| - |
| - |
| 91.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 240.0 |
| - |
| - |
| - |
| 511.0 |
| - |
| - |
| - |
| 771.0 |
| - |
| - |
| - |
| 316.0 |
| - |
| - |
| - |
| 1,514.0 |
| - |
| - |
| - |
| - |
| - |
| 128.0 |
| - |
| - |
| - |
| 121.0 |
| - |
| - |
| - |
| 116.0 |
| - |
| - |
| - |
| 118.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (600.0) |
| - |
| - |
| - |
| (340.0) |
| - |
| - |
| - |
| 1,135.0 |
| - |
| - |
| - |
| (839.0) |
| - |
| - |
| - |
| (488.0) |
| - |
| - |
| - |
| (1,124.0) |
| - |
| - |
| - |
| - |
| - |
| (707.0) |
| - |
| - |
| - |
| 1,241.0 |
| - |
| - |
| - |
| (211.0) |
| - |
| - |
| - |
| (326.0) |
| - |
| - |
| - |
| (726.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |