| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 624.0 | 452.0 | 175.0 | 305.0 | (1,050.0) | 627.0 | 1,366.0 | 512.0 | 314.0 | 387.0 | 642.0 | 464.0 | 418.0 | 501.0 | (304.0) | 409.0 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||
| Net Income | 1,556.0 | 57.0 | 2,579.0 | 2,025.0 | 868.0 | 3,427.0 | (322.0) | 1,049.0 | 1,908.0 | 344.0 | 3,161.0 | 2,461.0 | 1,648.0 | 2,051.0 |
| Cash From Operating Activities | ||||||||||||||
| Depreciation & Amortization | - | 2,737.0 | 2,564.0 | 2,616.0 | 2,480.0 | 2,597.0 | 2,625.0 | 2,535.0 | 2,576.0 | 3,051.0 | 3,775.0 | 3,947.0 | 4,144.0 | 4,396.0 |
| Cash From Investing Activities | ||||||||||||||
| Capital Expenditures | - | 2,292.0 | 2,367.0 | 2,828.0 | 3,122.0 | 2,502.0 | 2,383.0 | 2,856.0 | 2,956.0 | 3,137.0 | 3,280.0 | 3,344.0 | 3,620.0 | 2,497.0 |
| Cash From Financing Activities | ||||||||||||||
| Debt Issued | - | - | - | - | 3,296.0 | 3,022.0 | 7,007.0 | 3,517.0 | 2,457.0 | 2,259.0 | 1,074.0 | 866.0 | 852.0 | 1,083.0 |
| Debt Repaid | ||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||
| Effects Of Exchange Rate Changes | - | (21.0) | (47.0) | 36.0 | (279.0) | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Free Cash Flow | ||||||||||||||
| Free Cash Flow | - | 627.0 | 1,974.0 | 1,600.0 | 1,471.0 | 3,369.0 | (143.0) | 1,141.0 | 8.0 | (1,802.0) | 1,776.0 | 317.0 | 3,291.0 | 6,242.0 |
| Free Cash Flow To Equity | ||||||||||||||
| 250.0 |
| 513.0 |
| 2,553.0 |
| 392.0 |
| 259.0 |
| 223.0 |
| 157.0 |
| 9.0 |
| (821.0) |
| 333.0 |
| 480.0 |
| (27.0) |
| 419.0 |
| 177.0 |
| (757.0) |
| 451.0 |
| 778.0 |
| 1,436.0 |
| 524.0 |
| 165.0 |
| (612.0) |
| 267.0 |
| 302.0 |
| 2,272.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | 872.0 | - | - | - | 599.0 | - | - | - | 657.0 | - | - | - | 656.0 | - | - | - | 621.0 | - | - | - | 674.0 | - | - | - | 690.0 | - | - | - | 639.0 | - | - | - | 635.0 | - | - | - | 840.0 | - | - |
| Amortization Of Intangibles | 323.0 | 311.0 | 310.0 | 126.0 | 37.0 | 38.0 | 69.0 | 60.0 | 67.0 | 71.0 | 72.0 | 72.0 | 71.0 | 73.0 | 73.0 | 73.0 | ||||||||||||||||||||||||
| Stock-Based Compensation | - | 216.0 | - | - | - | 154.0 | - | - | - | 141.0 | - | - | - | 140.0 | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | (151.0) | - | - | - | (2.0) | - | - | - | (22.0) | - | - | - | 20.0 | - | - | - | |||||||||||||||||||||||
| Asset Impairments | 0.0 | - | - | 0.0 | 1,361.0 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | (274.0) | - | - | - | (91.0) | - | - | - | 310.0 | - | - | - | 112.0 | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | 458.0 | - | - | - | 811.0 | - | - | - | 1,461.0 | - | - | - | (495.0) | - | - | - | |||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | 851.0 | - | - | - | 1,093.0 | - | - | - | 233.0 | - | - | - | (240.0) | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | (23.0) | - | - | - | (60.0) | - | - | - | (72.0) | - | - | - | 60.0 | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | 1,178.0 | - | - | - | (390.0) | - | - | - | 64.0 | - | - | - | (829.0) | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 569.0 | - | - | - | 528.0 | - | - | - | 656.0 | - | - | - | 794.0 | - | - | - | 624.0 | - | - | - | 513.0 | - | - | - | 568.0 | - | - | - | 729.0 | - | - | - | 669.0 | - | - | - | 923.0 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 32.0 | - | - | - | 0.0 | ||||||||||||||||||||||
| Divestitures | - | 0.0 | - | - | - | 210.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | 0.0 | - | - | - | 16.0 | - | - | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (793.0) | - | - | - | (23.0) | - | - | - | (740.0) | - | - | - | (1,237.0) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 248.0 | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | 158.0 | - | - | - | 52.0 | - | - | - | 3.0 | - | - | - | 73.0 | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | 190.0 | - | - | - | 171.0 | - | - | - | 169.0 | - | - | - | 156.0 | - | - | - | 155.0 | ||||||||||||||||||||||
| Other Financing Activities | - | (8.0) | - | - | - | (8.0) | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | (1,352.0) | - | - | - | (797.0) | - | - | - | 53.0 | - | - | - | 9.0 | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 33.0 | - | - | - | (43.0) | - | - | - | 14.0 | - | - | - | 138.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (934.0) | - | - | - | (1,253.0) | - | - | - | (609.0) | - | - | - | (1,919.0) | - | - | - | (56.0) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | 609.0 | - | - | - | (918.0) | - | - | - | (592.0) | - | - | - | (1,623.0) | - | - | - | (700.0) | - | - | - | 450.0 | - | - | - | (647.0) | - | - | - | (347.0) | - | - | - | (527.0) | - | - | - | (2,113.0) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization Of Intangibles | 1,070.0 | 511.0 | 267.0 | 288.0 | 293.0 | 354.0 | 379.0 | 267.0 | 294.0 | 321.0 | 272.0 | 229.0 | 906.0 | 1,228.0 |
| Stock-Based Compensation | - | 643.0 | 430.0 | 428.0 | 391.0 | 382.0 | 274.0 | 268.0 | 286.0 | 428.0 | 558.0 | 565.0 | 427.0 | 374.0 |
| Deffered Income Tax | - | (565.0) | (64.0) | (67.0) | (249.0) | (167.0) | (294.0) | 1,079.0 | 2,229.0 | (1,122.0) | (1,345.0) | (2,522.0) | (304.0) | (248.0) |
| Asset Impairments | - | 1,578.0 | 0.0 | 0.0 | 905.0 | 0.0 | 865.0 | 0.0 | 88.0 | 0.0 | - | - | - | - |
| Gains & Losses On Investments | - | (135.0) | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 700.0 | 83.0 | (577.0) | 186.0 | 591.0 | 461.0 | (374.0) | 220.0 | (457.0) | (991.0) | (9.0) | (986.0) | (580.0) |
| Change In Inventory | - | (1,783.0) | 3,358.0 | (400.0) | 713.0 | 1,959.0 | 527.0 | (46.0) | 260.0 | 542.0 | (34.0) | 424.0 | (69.0) | 251.0 |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (89.0) | 291.0 | (562.0) | 1,888.0 | (337.0) | (54.0) | (204.0) | (1,197.0) | 2,503.0 | 1,773.0 | 2,222.0 | 1,906.0 | 461.0 |
| Other Operating Activities | - | (181.0) | (136.0) | 0.0 | (310.0) | (202.0) | (163.0) | (204.0) | 158.0 | (543.0) | (195.0) | (374.0) | (11.0) | (325.0) |
| Cash From Operating Activities | - | 2,919.0 | 4,341.0 | 4,428.0 | 4,593.0 | 5,871.0 | 2,240.0 | 3,997.0 | 2,964.0 | 1,335.0 | 5,056.0 | 3,661.0 | 6,911.0 | 8,739.0 |
| Acquisitions |
| - |
| 12,278.0 |
| 147.0 |
| 761.0 |
| 0.0 |
| 505.0 |
| 866.0 |
| 1,526.0 |
| 207.0 |
| 2,202.0 |
| 22.0 |
| 2,644.0 |
| 49.0 |
| 167.0 |
| Divestitures | - | 210.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 13.0 | (20.0) | 3,342.0 | 140.0 | 6.0 | - |
| Purchase Of Investments | - | - | 16.0 | 15.0 | 55.0 | 60.0 | 101.0 | 39.0 | 33.0 | 45.0 | 656.0 | 243.0 | 940.0 | 938.0 |
| Sales Of Investments | - | 48.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (13,190.0) | (53.0) | (3,284.0) | (2,087.0) | (2,796.0) | (2,578.0) | (3,457.0) | (1,880.0) | (5,349.0) | 419.0 | (5,413.0) | (2,974.0) | (2,227.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 202.0 | 150.0 | 421.0 | 512.0 | 213.0 | 355.0 | 2,249.0 | 3,568.0 | 2,556.0 | 2,662.0 | 0.0 | 0.0 | - |
| Dividends Paid | - | 684.0 | 676.0 | 619.0 | 621.0 | 625.0 | 618.0 | 608.0 | 570.0 | 428.0 | 373.0 | - | - | - |
| Other Financing Activities | - | (10.0) | (8.0) | (7.0) | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 1,046.0 | 6,283.0 | (1,362.0) | (1,796.0) | (3,364.0) | 883.0 | (1,548.0) | (5,592.0) | 164.0 | (2,330.0) | 9,275.0 | (3,800.0) | (6,464.0) |
| Net Change In Cash | - | (9,246.0) | 10,524.0 | (182.0) | 431.0 | (289.0) | 545.0 | (1,008.0) | (4,508.0) | (3,850.0) | - | - | - | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.0 |
| 73.0 |
| 78.0 |
| 82.0 |
| 84.0 |
| 110.0 |
| 80.0 |
| 95.0 |
| 84.0 |
| 120.0 |
| 68.0 |
| 58.0 |
| 69.0 |
| 72.0 |
| 72.0 |
| 72.0 |
| 72.0 |
| 78.0 |
| 86.0 |
| 97.0 |
| 72.0 |
| 66.0 |
| (158.0) |
| 111.0 |
| 128.0 |
| - |
| - |
| - |
| 113.0 |
| - |
| - |
| - |
| 93.0 |
| - |
| - |
| - |
| 75.0 |
| - |
| - |
| - |
| 103.0 |
| - |
| - |
| 126.0 |
| 145.0 |
| 141.0 |
| 149.0 |
| 37.0 |
| - |
| - |
| - |
| (71.0) |
| - |
| - |
| - |
| (28.0) |
| - |
| - |
| - |
| 370.0 |
| - |
| - |
| - |
| (1,335.0) |
| - |
| - |
| - |
| (125.0) |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 865.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (543.0) |
| - |
| - |
| - |
| (446.0) |
| - |
| - |
| - |
| (82.0) |
| - |
| - |
| - |
| (113.0) |
| - |
| - |
| - |
| 34.0 |
| - |
| - |
| - |
| (466.0) |
| - |
| - |
| 834.0 |
| - |
| - |
| - |
| 148.0 |
| - |
| - |
| - |
| 204.0 |
| - |
| - |
| - |
| (99.0) |
| - |
| - |
| - |
| 146.0 |
| - |
| - |
| - |
| 132.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 627.0 |
| - |
| - |
| - |
| 62.0 |
| - |
| - |
| - |
| 633.0 |
| - |
| - |
| - |
| 568.0 |
| - |
| - |
| - |
| (817.0) |
| - |
| - |
| - |
| 2,529.0 |
| - |
| - |
| 27.0 |
| - |
| - |
| - |
| (65.0) |
| - |
| - |
| - |
| 36.0 |
| - |
| - |
| - |
| (46.0) |
| - |
| - |
| - |
| (102.0) |
| - |
| - |
| - |
| (125.0) |
| - |
| - |
| - |
| - |
| (76.0) |
| - |
| - |
| - |
| 963.0 |
| - |
| - |
| - |
| (79.0) |
| - |
| - |
| - |
| 382.0 |
| - |
| - |
| - |
| 142.0 |
| - |
| - |
| - |
| (1,190.0) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 76.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 292.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (20.0) |
| - |
| - |
| 21.0 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 59.0 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (335.0) |
| - |
| - |
| - |
| (652.0) |
| - |
| - |
| - |
| (64.0) |
| - |
| - |
| - |
| (616.0) |
| - |
| - |
| - |
| (1,131.0) |
| - |
| - |
| - |
| (1,157.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 129.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 204.0 |
| - |
| - |
| - |
| 814.0 |
| - |
| - |
| - |
| 742.0 |
| - |
| - |
| - |
| 641.0 |
| - |
| - |
| - |
| - |
| - |
| 155.0 |
| - |
| - |
| - |
| 156.0 |
| - |
| - |
| - |
| 157.0 |
| - |
| - |
| - |
| 120.0 |
| - |
| - |
| - |
| 109.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 355.0 |
| - |
| - |
| - |
| (459.0) |
| - |
| - |
| - |
| (385.0) |
| - |
| - |
| - |
| (945.0) |
| - |
| - |
| - |
| (929.0) |
| - |
| - |
| - |
| (782.0) |
| - |
| - |
| - |
| - |
| - |
| (148.0) |
| - |
| - |
| - |
| (528.0) |
| - |
| - |
| - |
| (1,179.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |