| (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 | 664.0 | 759.0 | 792.0 | 716.0 | 584.0 | 681.0 | 721.0 | 655.0 | 531.0 | 482.0 | 690.0 | 867.0 | 702.0 | 765.7 | 646.6 | 217.5 | ||||||||||||||||||||||||
| (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 | 2,931.0 | 2,851.0 | 2,588.0 | 2,741.0 | 1,992.0 | 1,859.0 | 1,353.2 | 1,929.1 | 1,918.1 | 1,408.3 | 1,315.1 | 1,079.7 | 1,066.2 | 1,138.5 | 1,029.5 | 859.5 | 736.2 | 379.9 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | - | 323.0 | 316.0 | 304.0 | 282.0 | - | - | - | 104.9 | 109.6 | 107.0 | 99.0 | 96.5 | 91.5 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | - | 256.0 | 214.0 | 149.0 | 172.0 | 178.0 | 98.0 | 79.0 | 108.0 | 82.0 | 73.0 | 130.0 | 92.0 | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | 3,533.0 | 5,497.0 | 5,035.0 | 999.0 | 10.0 | - | - | 1,773.2 | 2,146.0 | - | 1,500.0 | 4,345.5 | 799.8 | - | - | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | - | 3,649.0 | 4,360.0 | 2,566.0 | 617.2 | 2,179.6 | 1,991.9 | 2,702.9 | 1,075.4 | 1,660.4 | 1,026.0 | 802.3 | 408.0 | 1,702.2 | ||||
| 362.2 |
| 458.2 |
| 495.5 |
| 458.1 |
| 447.2 |
| 471.1 |
| 372.1 |
| 241.1 |
| 268.8 |
| 493.1 |
| 480.1 |
| 473.3 |
| 482.7 |
| 546.2 |
| 526.1 |
| 493.2 |
| 352.6 |
| 322.4 |
| 355.9 |
| 381.1 |
| 348.9 |
| 330.6 |
| 350.0 |
| 336.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 79.0 | - | - | - | 83.0 | - | - | - | 80.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 51.0 | - | - | - | 27.3 | - | - | - | 27.4 | - | - | - |
| Amortization Of Intangibles | 9.0 | 10.0 | 10.0 | 9.0 | 13.0 | 13.0 | 12.0 | 13.0 | 15.0 | 15.0 | 15.0 | 15.0 | 17.0 | 18.0 | 18.4 | 18.4 | ||||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | 14.0 | - | - | - | (6.0) | - | - | - | 2.0 | - | - | - | 11.0 | - | - | - | 4.2 | - | ||||||||||||||||||||||
| Asset Impairments | 3.0 | - | - | - | 3.0 | - | - | - | 6.0 | - | - | - | 1.0 | - | - | - | 0.3 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 97.0 | - | - | - | 140.0 | - | - | - | 74.0 | - | - | - | 43.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 1,012.0 | - | - | - | 635.0 | - | - | - | 608.0 | - | - | - | 428.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 1,211.0 | - | - | - | 820.0 | - | - | - | 1,989.0 | - | - | - | 141.0 | - | - | - | 220.3 | |||||||||||||||||||||||
| Other Investing Activities | 180.0 | - | - | - | (134.0) | - | - | - | 280.0 | - | - | - | 251.0 | - | - | - | 215.2 | |||||||||||||||||||||||
| Cash From Investing Activities | (4,324.0) | - | - | - | (349.0) | - | - | - | (7,082.0) | - | - | - | (1,747.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 508.0 | - | - | - | 743.0 | - | - | - | 3,357.0 | - | - | - | 3,486.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 999.6 | - | - | - | - | - | - | - |
| Debt Repaid | 212.0 | - | - | - | 2,950.0 | - | - | - | 49.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 1,238.0 | - | - | - | 656.0 | - | - | - | 0.0 | - | - | - | 594.0 | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 227.0 | - | - | - | 225.0 | - | - | - | 221.0 | - | - | - | 221.0 | - | - | - | 156.7 | - | ||||||||||||||||||||||
| Other Financing Activities | (26.0) | - | - | - | (1.0) | - | - | - | (15.0) | - | - | - | (19.0) | - | - | - | (8.6) | |||||||||||||||||||||||
| Cash From Financing Activities | 891.0 | - | - | - | 1,697.0 | - | - | - | 6,438.0 | - | - | - | 1,617.0 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 555.9 |
| 654.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| Amortization Of Intangibles | 38.0 | 42.0 | 53.0 | 62.0 | 56.0 | 10.0 | 14.9 | 19.5 | 24.5 | 31.4 | 42.6 | 26.4 | 33.8 | 46.9 | 60.6 | 61.6 | 58.1 | 64.3 | 66.6 | 66.5 |
| Stock-Based Compensation | - | 136.0 | 116.0 | 118.0 | 111.0 | 85.0 | 80.0 | 76.0 | 66.0 | 61.0 | 65.0 | 67.0 | 65.0 | 55.0 | 57.0 | 56.0 | 54.0 | 54.0 | 50.0 | - |
| Deffered Income Tax | - | (18.0) | (27.0) | (97.0) | (30.0) | 87.0 | (31.3) | 57.5 | 15.9 | 400.8 | 174.0 | 396.6 | 92.8 | 139.8 | 131.9 | 33.9 | 51.1 | 82.5 | (17.0) | (44.7) |
| Asset Impairments | - | 18.0 | 40.0 | 4.0 | 8.0 | 8.0 | 21.0 | 7.7 | 24.8 | 15.4 | 21.0 | 9.0 | 6.6 | 17.9 | 63.8 | 170.6 | 101.1 | 171.2 | 190.1 | 139.8 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (14.0) | (282.0) | (561.0) | 70.0 | (53.0) | 418.8 | (75.9) | (13.4) | 202.0 | (60.3) | 289.1 | 68.7 | (71.5) | 200.7 | (147.5) | (144.7) | 155.0 | 201.4 | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 3,003.0 | 3,610.0 | 3,905.0 | 4,574.0 | 2,715.0 | 789.2 | 2,357.6 | 2,089.9 | 2,781.9 | 1,183.4 | 1,742.4 | 1,099.0 | 932.3 | 500.0 | 1,772.2 | 1,675.6 | 1,189.4 | 1,628.4 | 1,334.8 |
| 70.0 |
| - |
| - |
| - |
| - |
| Acquisitions | - | - | 0.0 | 0.0 | (394.0) | - | - | - | - | - | - | 1,932.6 | - | - | - | (178.9) | (213.2) | (203.0) | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 4,456.0 | 6,072.0 | 743.0 | 795.0 | 1,434.0 | 1,614.6 | 2,621.6 | 1,997.3 | 2,131.1 | 2,309.2 | 2,392.3 | 998.4 | 1,034.6 | 1,585.3 | 1,307.6 | 1,539.6 | 2,187.6 | 1,908.7 | 2,184.8 |
| Other Investing Activities | - | (19.0) | 538.0 | 440.0 | 620.0 | 511.0 | (67.4) | 195.9 | (47.9) | (19.8) | (278.0) | (10.9) | (19.5) | (95.7) | (32.5) | (144.7) | 0.9 | 71.0 | 123.3 | 37.9 |
| Cash From Investing Activities | - | (6,816.0) | (9,746.0) | (4,764.0) | 16,592.0 | (13,631.0) | (22,020.5) | 727.0 | (1,410.1) | 3,394.9 | (720.8) | 7,714.3 | (11,710.4) | (2,203.6) | (4,060.9) | 368.9 | 475.4 | 2,501.7 | (2,263.8) | (4,782.7) |
| 1.4 |
| 0.0 |
| 3,850.0 |
| 3,550.2 |
| Debt Repaid | - | 5,380.0 | 1,009.0 | 824.0 | 907.0 | 853.0 | 2,665.0 | 1,553.5 | 1,459.1 | 3,433.4 | 1,119.9 | 8,912.5 | 426.3 | 261.2 | 2,080.2 | 1,810.0 | 2,514.3 | 2,390.2 | 2,217.0 | 528.5 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 2,631.0 | 396.0 | 594.0 | 1,800.0 | - | 373.8 | 1,349.8 | 2,194.4 | 1,205.9 | 641.3 | - | - | - | - | - | - | 0.0 | 0.0 | 508.4 |
| Dividends Paid | - | 899.0 | 895.0 | 868.0 | 784.0 | 580.0 | 568.1 | 552.1 | 510.4 | 457.4 | 441.9 | 375.0 | 371.2 | 365.3 | 357.7 | 350.1 | 335.3 | 325.7 | 308.5 | 281.9 |
| Other Financing Activities | - | (20.0) | 114.0 | 18.0 | (14.0) | (28.0) | (11.4) | (25.4) | 17.2 | 10.7 | 161.7 | 69.8 | 88.6 | 138.0 | 63.6 | 31.2 | 69.4 | 9.2 | 5.4 | 70.7 |
| Cash From Financing Activities | - | 1,800.0 | (2,882.0) | 4,180.0 | (20,984.0) | 10,701.0 | 21,347.7 | (3,253.7) | (495.3) | (6,076.5) | (510.1) | (9,462.0) | 10,311.8 | 957.6 | 4,095.1 | (1,622.5) | (2,463.6) | (4,012.9) | 435.9 | 3,590.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | 100.3 | (47.5) | (5.3) | (299.6) | (313.7) | 534.2 | 518.6 | (312.6) | (321.8) | (199.4) | 142.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | 7,860.0 | 4,452.0 | 1,723.0 | - | - | 2,306.0 | 1,415.4 | - | (5,752.1) | 4,945.2 | 1,340.9 | - | - | - | - | - | - |
| 1.3 |
| 1.8 |
| 2.7 |
| 2.7 |
| 2.7 |
| 3.1 |
| 3.9 |
| 3.9 |
| 3.9 |
| 4.3 |
| 5.1 |
| 5.1 |
| 5.0 |
| 5.4 |
| 6.1 |
| 6.4 |
| 6.6 |
| 7.0 |
| 7.8 |
| 8.1 |
| 8.4 |
| 9.1 |
| 9.8 |
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.3 |
| - |
| - |
| - |
| (36.2) |
| - |
| - |
| - |
| 13.4 |
| - |
| - |
| - |
| (124.8) |
| - |
| - |
| - |
| 36.7 |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.2 |
| - |
| - |
| - |
| 27.3 |
| - |
| - |
| - |
| 73.4 |
| - |
| - |
| - |
| 171.3 |
| - |
| - |
| - |
| (165.1) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,295.8 |
| - |
| - |
| - |
| 994.7 |
| - |
| - |
| - |
| (394.4) |
| - |
| - |
| - |
| 413.3 |
| - |
| - |
| - |
| 484.2 |
| - |
| - |
| - |
| 1,285.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 422.2 |
| - |
| - |
| - |
| 304.0 |
| - |
| - |
| - |
| 371.7 |
| - |
| - |
| - |
| 349.3 |
| - |
| - |
| - |
| 697.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 179.4 |
| - |
| - |
| - |
| (420.7) |
| - |
| - |
| - |
| (5.7) |
| - |
| - |
| - |
| 41.3 |
| - |
| - |
| - |
| (11.9) |
| - |
| - |
| - |
| - |
| 4,195.6 |
| - |
| - |
| - |
| (8,931.7) |
| - |
| - |
| - |
| (3,852.4) |
| - |
| - |
| - |
| 271.3 |
| - |
| - |
| - |
| (248.5) |
| - |
| - |
| - |
| (826.0) |
| - |
| - |
| - |
| - |
| - |
| 852.9 |
| - |
| - |
| - |
| 753.1 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 504.2 |
| - |
| - |
| - |
| 1,401.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 373.8 |
| - |
| - |
| - |
| 365.6 |
| - |
| - |
| - |
| 721.0 |
| - |
| - |
| - |
| 532.1 |
| - |
| - |
| - |
| - |
| - |
| 142.0 |
| - |
| - |
| - |
| 143.2 |
| - |
| - |
| - |
| 139.6 |
| - |
| - |
| - |
| 112.3 |
| - |
| - |
| - |
| 116.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.6) |
| - |
| - |
| - |
| (10.6) |
| - |
| - |
| - |
| (17.1) |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| (5,417.5) |
| - |
| - |
| - |
| 7,644.3 |
| - |
| - |
| - |
| 4,108.7 |
| - |
| - |
| - |
| (1,022.7) |
| - |
| - |
| - |
| (363.9) |
| - |
| - |
| - |
| (493.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (33.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |