| (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 | 1,980.0 | 701.0 | 1,471.0 | 1,345.0 | 1,463.0 | 1,251.0 | 1,673.0 | 1,690.0 | 1,789.0 | 1,988.0 | 2,030.0 | 1,553.0 | 2,023.0 | 2,277.0 | 2,854.0 | 2,238.0 | ||||||||||||||||||||||||
| (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 | 5,497.0 | 4,980.0 | 6,403.0 | 7,594.0 | 7,759.0 | 4,664.0 | (605.0) | 2,735.0 | 3,419.0 | 2,582.6 | (1,096.7) | (4,524.5) | 2,915.5 | 2,197.1 | 570.3 | 1,091.1 | 160.7 | 546.6 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | 4,641.0 | 4,461.0 | 4,108.0 | 3,492.0 | 3,542.0 | 3,651.0 | 3,400.0 | 3,750.0 | 3,435.4 | 3,409.4 | 3,553.4 | 3,313.6 | 3,997.0 | 3,601.0 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | 4,471.0 | 985.0 | 0.0 | 0.0 | - | - | - | 0.0 | 0.0 | 991.1 | 990.2 | 496.2 | 0.0 | 1,234.1 | 0.0 | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 0.0 | (1.0) | 0.0 | (1.0) | 1.0 | (0.3) | (0.3) | (37.9) | (7.9) | 18.0 | (14.5) | (38.9) | 1.1 | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| 390.0 |
| 1,985.0 |
| 1,095.0 |
| 907.0 |
| 677.0 |
| 337.0 |
| (42.0) |
| (910.0) |
| 10.0 |
| 636.6 |
| 615.1 |
| 847.8 |
| 635.4 |
| 892.8 |
| 1,191.0 |
| 696.7 |
| 638.6 |
| 2,430.5 |
| 100.5 |
| 23.1 |
| 28.5 |
| (142.4) |
| (190.0) |
| (292.6) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 1,193.0 | 1,226.0 | 1,169.0 | 1,053.0 | 1,013.0 | 1,019.0 | 1,031.0 | 984.0 | 1,074.0 | 930.0 | 898.0 | 866.0 | 798.0 | 878.0 | 906.0 | 911.0 | 847.0 | 910.0 | 927.0 | 914.0 | 900.0 | 870.0 | 823.0 | 707.0 | 1,000.0 | 959.5 | 953.6 | 957.3 | 879.6 | 920.0 | 918.2 | 848.7 | 748.6 | 881.7 | 846.2 | 865.4 | 816.0 | 862.5 | 899.5 | 862.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 58.0 | - | - | - | 50.0 | - | - | - | 45.0 | - | - | - | 34.0 | - | - | - | 35.0 | |||||||||||||||||||||||
| Deffered Income Tax | 18.0 | - | - | - | 44.0 | - | - | - | 199.0 | - | - | - | 234.0 | - | - | - | (465.0) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 907.0 | - | - | - | (48.0) | - | - | - | (58.0) | - | - | - | (338.0) | - | - | - | 878.0 | |||||||||||||||||||||||
| Change In Inventory | (21.0) | - | - | - | (76.0) | - | - | - | (117.0) | - | - | - | 77.0 | - | - | - | 14.0 | |||||||||||||||||||||||
| Change In Accounts Payable | 279.0 | - | - | - | (129.0) | - | - | - | (58.0) | - | - | - | (77.0) | - | - | - | 130.0 | |||||||||||||||||||||||
| Change In Other Working Capital | (55.0) | - | - | - | 43.0 | - | - | - | 161.0 | - | - | - | (52.0) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | (15.0) | - | - | - | (11.0) | - | - | - | (9.0) | - | - | - | (4.0) | - | - | - | (6.0) | |||||||||||||||||||||||
| Cash From Operating Activities | 2,966.0 | - | - | - | 2,289.0 | - | - | - | 2,903.0 | - | - | - | 3,255.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (1,545.0) | - | - | - | (1,430.0) | - | - | - | (1,597.0) | - | - | - | (1,567.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 1,250.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 418.0 | - | - | - | 806.0 | - | - | - | 759.0 | - | - | - | 317.0 | - | - | - | 43.0 | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (968.0) | - | - | - | (1,352.0) | - | - | - | (1,292.0) | - | - | - | (2,642.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (2.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.1 | - | - | - | (0.4) | - | - | - |
| Net Change In Cash | 453.0 | - | - | - | (493.0) | - | - | - | 14.0 | - | - | - | (954.0) | - | - | - | (1,200.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 2,436.9 |
| 1,089.9 |
| 3,169.7 |
| 2,516.4 |
| 1,941.9 |
| 1,549.2 |
| 1,326.9 |
| 1,065.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 216.0 | 199.0 | 177.0 | 133.0 | 152.0 | 146.0 | 175.0 | 155.3 | 133.8 | 128.1 | 130.6 | 145.1 | 134.1 | 127.8 | 128.3 | 107.4 | 95.2 | 97.5 | 67.3 |
| Deffered Income Tax | - | 343.0 | 467.0 | 683.0 | (61.0) | (122.0) | (186.0) | 632.0 | 894.2 | (1,473.9) | (515.2) | (2,482.3) | 1,704.9 | 874.8 | 292.9 | 499.3 | 76.2 | 174.4 | 1,133.6 | 426.8 |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 667.0 | 9,154.0 | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.0 | 5.0 | - | - | - | - |
| Change In Accounts Receivable | - | (300.0) | (101.0) | 38.0 | 347.0 | 821.0 | (467.0) | 92.0 | 368.2 | 392.1 | 232.8 | (641.4) | (85.0) | 23.6 | 178.7 | 339.8 | (339.1) | (47.8) | 95.2 | (85.0) |
| Change In Inventory | - | 49.0 | (259.0) | 231.0 | 534.0 | 13.0 | (123.0) | (90.0) | 395.4 | 174.5 | (170.7) | (58.5) | 162.0 | (53.4) | 156.8 | 176.6 | (171.8) | (50.1) | (92.0) | 9.6 |
| Change In Accounts Payable | - | (271.0) | (36.0) | (119.0) | 90.0 | 456.0 | (795.0) | 169.0 | 439.3 | 324.2 | (74.0) | (1,409.2) | 543.6 | 178.7 | (17.2) | 351.1 | 654.7 | (153.6) | 30.3 | 228.4 |
| Change In Other Working Capital | - | 17.0 | (44.0) | (39.0) | 364.0 | 136.0 | (325.0) | (358.0) | 125.4 | 658.6 | 40.6 | (118.1) | 14.4 | 109.6 | 118.5 | 23.6 | (32.2) | (5.5) | (10.7) | (8.4) |
| Other Operating Activities | - | (27.0) | (17.0) | (27.0) | 0.0 | (13.0) | (12.0) | (4.0) | (7.1) | (6.5) | (61.7) | (11.9) | (48.1) | (11.1) | (0.7) | (15.1) | (0.5) | - | - | - |
| Cash From Operating Activities | - | 10,044.0 | 12,143.0 | 11,340.0 | 11,093.0 | 8,791.0 | 5,008.0 | 8,163.0 | 7,768.6 | 4,265.3 | 2,359.1 | 3,595.2 | 8,649.2 | 7,329.4 | 5,236.8 | 4,578.4 | 2,708.6 | 2,922.4 | 4,633.2 | 2,901.0 |
| - |
| - |
| - |
| - |
| - |
| Acquisitions | - | 4,451.0 | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | (54.5) | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | 0.0 | 0.0 | 30.0 | 0.0 | 0.0 | 10.0 | 20.0 | 0.0 | 0.0 | - | - | - | 0.0 | 0.0 | 7.1 | (5.3) | (2.2) | 3.7 |
| Cash From Investing Activities | - | (10,936.0) | (5,967.0) | (6,340.0) | (5,056.0) | (3,419.0) | (3,348.0) | (6,177.0) | (6,170.2) | (3,987.4) | (1,252.9) | (5,320.3) | (7,513.6) | (6,314.8) | (6,119.3) | (5,754.9) | (4,902.8) | (3,414.6) | (4,966.5) | (3,455.8) |
| 2,478.7 |
| 900.0 |
| 750.0 |
| 610.0 |
| Debt Repaid | - | 2,516.0 | 0.0 | 1,250.0 | 0.0 | 750.0 | 1,000.0 | 900.0 | 350.0 | 600.0 | 563.8 | 500.0 | 500.0 | 400.0 | 0.0 | 220.0 | (37.0) | 0.0 | 38.0 | 158.4 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 2,564.0 | 3,246.0 | 1,038.0 | 118.0 | 41.0 | 16.0 | 25.0 | 63.5 | 63.4 | 82.1 | 48.8 | 127.4 | 63.8 | 58.6 | 23.9 | 11.3 | 11.0 | 17.8 | 7.6 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | (0.1) | 0.0 | 0.1 | (0.1) | 0.3 | (0.2) | 0.2 | 0.0 | (0.3) | 0.1 | (0.1) |
| Cash From Financing Activities | - | (2,804.0) | (4,361.0) | (5,694.0) | (5,273.0) | (3,493.0) | (359.0) | (1,513.0) | (839.1) | (1,035.7) | (242.7) | 370.9 | (327.7) | (573.9) | 1,139.8 | 1,008.5 | 2,303.4 | 834.2 | 645.1 | 386.1 |
| 3.4 |
| (5.1) |
| (6.1) |
| 12.4 |
| (34.8) |
| 4.7 |
| Net Change In Cash | - | (3,696.0) | 1,814.0 | (694.0) | 763.0 | 1,880.0 | 1,301.0 | 472.0 | 721.4 | (765.7) | 881.4 | (1,368.7) | 769.0 | 441.8 | 260.7 | (173.1) | 103.1 | 354.4 | 277.1 | (164.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.0 |
| - |
| - |
| - |
| 40.0 |
| - |
| - |
| - |
| 39.1 |
| - |
| - |
| - |
| 35.5 |
| 71.4 |
| 20.9 |
| 11.1 |
| 30.5 |
| 63.9 |
| 18.8 |
| 13.0 |
| - |
| - |
| - |
| (36.0) |
| - |
| - |
| - |
| 45.0 |
| - |
| - |
| - |
| 106.3 |
| - |
| - |
| - |
| 171.4 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 308.0 |
| - |
| - |
| - |
| (722.0) |
| - |
| - |
| - |
| 309.0 |
| - |
| - |
| - |
| 109.7 |
| - |
| - |
| - |
| (28.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| (64.0) |
| - |
| - |
| - |
| (103.0) |
| - |
| - |
| - |
| 19.0 |
| - |
| - |
| - |
| 106.8 |
| - |
| - |
| - |
| (24.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| 172.0 |
| - |
| - |
| - |
| 434.0 |
| - |
| - |
| - |
| 194.1 |
| - |
| - |
| - |
| 53.7 |
| - |
| - |
| - |
| 20.4 |
| - |
| - |
| - |
| 213.0 |
| - |
| - |
| - |
| 103.0 |
| - |
| - |
| - |
| (58.0) |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| 44.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| 828.0 |
| - |
| - |
| - |
| 1,870.0 |
| - |
| - |
| - |
| 2,585.0 |
| - |
| - |
| - |
| 1,607.8 |
| - |
| - |
| - |
| 1,552.2 |
| - |
| - |
| - |
| 898.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (956.0) |
| - |
| - |
| - |
| (821.0) |
| - |
| - |
| - |
| (1,531.0) |
| - |
| - |
| - |
| (1,891.0) |
| - |
| - |
| - |
| (1,456.4) |
| - |
| - |
| - |
| (836.4) |
| - |
| - |
| - |
| - |
| - |
| 750.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 16.8 |
| - |
| - |
| - |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,072.0) |
| - |
| - |
| - |
| (988.0) |
| - |
| - |
| - |
| (175.0) |
| - |
| - |
| - |
| (136.6) |
| - |
| - |
| - |
| (114.0) |
| - |
| - |
| - |
| (114.6) |
| - |
| - |
| - |
| - |
| - |
| 59.0 |
| - |
| - |
| - |
| 879.0 |
| - |
| - |
| - |
| (419.8) |
| - |
| - |
| - |
| (18.1) |
| - |
| - |
| - |
| (53.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |