| (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 | 1,772.0 | 2,033.0 | 1,822.0 | 1,643.0 | 1,499.0 | 1,627.0 | 1,505.0 | 1,477.0 | 1,344.0 | 883.0 | 1,570.0 | 1,500.0 | 1,694.0 | 1,548.0 | 1,640.0 | 1,496.0 | ||||||||||||||||||||||||
| (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 | 7,270.0 | 6,997.0 | 5,953.0 | 5,647.0 | 6,113.0 | 5,725.0 | 7,558.0 | 5,418.0 | 5,346.0 | 5,388.0 | 3,985.0 | 4,143.0 | 4,207.0 | 4,212.0 | 2,994.0 | 3,071.0 | 3,397.0 | 2,403.0 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | - | 381.0 | 259.0 | 1,149.0 | 1,139.0 | 1,066.0 | 983.0 | 1,035.0 | 940.0 | 921.0 | 843.0 | 809.0 | 776.0 | 715.0 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| 1,429.0 |
| 1,306.0 |
| 1,490.0 |
| 1,103.0 |
| 1,826.0 |
| 1,456.0 |
| 1,532.0 |
| 3,655.0 |
| 915.0 |
| 1,381.0 |
| 1,392.0 |
| 1,374.0 |
| 1,271.0 |
| 1,351.0 |
| 1,400.0 |
| 1,356.0 |
| 1,239.0 |
| 2,091.0 |
| 1,126.0 |
| 1,097.0 |
| 1,074.0 |
| 1,047.0 |
| 1,006.0 |
| 989.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 66.0 | - | - | - | 90.0 | (587.0) | 281.0 | 285.0 | 280.0 | 299.0 | 285.0 | 284.0 | 281.0 | 296.0 | 277.0 | 289.0 | 277.0 | 299.0 | 277.0 | 256.0 | 234.0 | 246.0 | 246.0 | 251.0 | 240.0 | 297.0 | 247.0 | 257.0 | 234.0 | 246.0 | 224.0 | 237.0 | 233.0 | 235.0 | 229.0 | 243.0 | 214.0 | 217.0 | 209.0 | 215.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | (102.0) | - | - | - | (47.0) | - | - | - | (44.0) | - | - | - | (30.0) | - | - | - | 61.0 | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | (480.0) | - | - | - | 22.0 | - | - | - | (427.0) | - | - | - | (168.0) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 1,928.0 | - | - | - | (509.0) | - | - | - | 1,758.0 | - | - | - | 1,876.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | 80.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 1,904.0 | - | - | - | 1,671.0 | - | - | - | 1,056.0 | - | - | - | 2,293.0 | - | - | - | 6,639.0 | |||||||||||||||||||||||
| Other Investing Activities | 1,640.0 | - | - | - | 145.0 | - | - | - | 91.0 | - | - | - | 317.0 | - | - | - | (224.0) | |||||||||||||||||||||||
| Cash From Investing Activities | (10,586.0) | - | - | - | (980.0) | - | - | - | 3,443.0 | - | - | - | (5,712.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 796.0 | - | - | - | 262.0 | - | - | - | 223.0 | - | - | - | 459.0 | - | - | - | 1,279.0 | |||||||||||||||||||||||
| Dividends Paid | 696.0 | - | - | - | 639.0 | - | - | - | 624.0 | - | - | - | 607.0 | - | - | - | 531.0 | - | ||||||||||||||||||||||
| Other Financing Activities | 154.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 644.0 | - | - | - | (6,362.0) | - | - | - | 3,619.0 | - | - | - | 2,733.0 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (8,014.0) | - | - | - | (7,851.0) | - | - | - | 8,820.0 | - | - | - | (1,103.0) | - | - | - | (432.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 914.0 |
| 1,491.0 |
| 707.0 |
| 659.0 |
| 697.0 |
| 773.0 |
| 463.0 |
| 391.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | 128.0 | 243.0 | 310.0 | 324.0 | 304.0 | 326.0 | 210.0 | - |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | 200.0 | 200.0 | 200.0 | 200.0 | 154.0 | 101.0 | 103.0 | 107.0 | 93.0 | 71.0 | - |
| Deffered Income Tax | - | (40.0) | (30.0) | (252.0) | 351.0 | 178.0 | (401.0) | 179.0 | 11.0 | (403.0) | 326.0 | 404.0 | 255.0 | 1,196.0 | 563.0 | 840.0 | 1,201.0 | 930.0 | (236.0) | 78.0 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | 45.0 | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 99.0 | 204.0 | 249.0 | 426.0 | 550.0 | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (708.0) | (1,596.0) | (1,195.0) | (831.0) | 258.0 | (684.0) | 341.0 | (32.0) | (340.0) | (65.0) | 439.0 | 515.0 | 190.0 | 301.0 | 328.0 | 904.0 | (418.0) | (130.0) | 147.0 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 4,384.0 | 7,880.0 | 10,111.0 | 9,083.0 | 7,214.0 | 4,659.0 | 7,363.0 | 7,840.0 | 5,579.0 | 3,500.0 | 5,525.0 | 5,585.0 | 5,555.0 | 6,827.0 | 6,035.0 | 4,812.0 | 5,754.0 | 7,414.0 | (416.0) |
| - |
| - |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | 10,511.0 | - | (75.0) | - | 1,342.0 | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | 14,225.0 | 75.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 6,668.0 | 6,622.0 | 6,916.0 | 13,324.0 | 30,691.0 | 30,901.0 | 11,974.0 | 9,388.0 | 10,734.0 | 11,061.0 | 7,920.0 | 6,915.0 | 9,668.0 | 9,195.0 | 6,074.0 | 7,730.0 | 7,291.0 | 4,225.0 | 4,374.0 |
| Other Investing Activities | - | 2,636.0 | 1,103.0 | 1,985.0 | 2,995.0 | 2,682.0 | 1,264.0 | 705.0 | 1,684.0 | 1,220.0 | 817.0 | 706.0 | 199.0 | (129.0) | (97.0) | 160.0 | (753.0) | 541.0 | 770.0 | 800.0 |
| Cash From Investing Activities | - | (15,617.0) | (3,232.0) | 10,105.0 | (60,358.0) | (2,795.0) | (51,122.0) | (24,990.0) | (3,969.0) | (14,895.0) | (7,307.0) | (16,260.0) | (24,893.0) | (18,935.0) | (17,261.0) | (6,549.0) | 5,729.0 | 9,479.0 | (12,986.0) | (14,639.0) |
| - |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 1,338.0 | 687.0 | 651.0 | 3,731.0 | 1,079.0 | 1,624.0 | 3,578.0 | 2,877.0 | 2,447.0 | 2,062.0 | 2,152.0 | 1,176.0 | 24.0 | 216.0 | 73.0 | 204.0 | 188.0 | 234.0 | 963.0 |
| Dividends Paid | - | 2,635.0 | 2,537.0 | 2,461.0 | 2,391.0 | 2,056.0 | 1,980.0 | 1,895.0 | 1,601.0 | 1,266.0 | 1,061.0 | 1,038.0 | 1,000.0 | 911.0 | 820.0 | 604.0 | 204.0 | 430.0 | 902.0 | 806.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 4,695.0 | (9,122.0) | (3,854.0) | 3,384.0 | (3,432.0) | 48,419.0 | 17,080.0 | (3,512.0) | 9,686.0 | 4,621.0 | 10,440.0 | 19,625.0 | 12,203.0 | 11,549.0 | 1,322.0 | (11,532.0) | (15,416.0) | 6,476.0 | 15,099.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (6,538.0) | (4,474.0) | 16,362.0 | (47,891.0) | 987.0 | 1,956.0 | (547.0) | 359.0 | 370.0 | 814.0 | (295.0) | 317.0 | (1,177.0) | 1,115.0 | 808.0 | (991.0) | (183.0) | 904.0 | 44.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (138.0) |
| - |
| - |
| - |
| (226.0) |
| - |
| - |
| - |
| 111.0 |
| - |
| - |
| - |
| 81.0 |
| - |
| - |
| - |
| 21.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (45.0) |
| - |
| - |
| - |
| 54.0 |
| - |
| - |
| - |
| 189.0 |
| - |
| - |
| - |
| 84.0 |
| - |
| - |
| - |
| (104.0) |
| - |
| - |
| - |
| 122.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (989.0) |
| - |
| - |
| - |
| 780.0 |
| - |
| - |
| - |
| (696.0) |
| - |
| - |
| - |
| 1,401.0 |
| - |
| - |
| - |
| 2,922.0 |
| - |
| - |
| - |
| 1,590.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7,263.0 |
| - |
| - |
| - |
| 4,332.0 |
| - |
| - |
| - |
| 2,103.0 |
| - |
| - |
| - |
| 2,027.0 |
| - |
| - |
| - |
| 2,790.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 339.0 |
| - |
| - |
| - |
| 125.0 |
| - |
| - |
| - |
| (213.0) |
| - |
| - |
| - |
| 284.0 |
| - |
| - |
| - |
| 158.0 |
| - |
| - |
| - |
| - |
| 12,707.0 |
| - |
| - |
| - |
| (6,072.0) |
| - |
| - |
| - |
| (23,379.0) |
| - |
| - |
| - |
| (6,023.0) |
| - |
| - |
| - |
| (1,250.0) |
| - |
| - |
| - |
| (5,620.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.0 |
| - |
| - |
| - |
| 1,522.0 |
| - |
| - |
| - |
| 826.0 |
| - |
| - |
| - |
| 840.0 |
| - |
| - |
| - |
| 688.0 |
| - |
| - |
| - |
| - |
| - |
| 493.0 |
| - |
| - |
| - |
| 503.0 |
| - |
| - |
| - |
| 436.0 |
| - |
| - |
| - |
| 358.0 |
| - |
| - |
| - |
| 271.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12,150.0) |
| - |
| - |
| - |
| 5,730.0 |
| - |
| - |
| - |
| 26,507.0 |
| - |
| - |
| - |
| 4,076.0 |
| - |
| - |
| - |
| (2,272.0) |
| - |
| - |
| - |
| 4,154.0 |
| - |
| - |
| - |
| - |
| - |
| 438.0 |
| - |
| - |
| - |
| 2,432.0 |
| - |
| - |
| - |
| (546.0) |
| - |
| - |
| - |
| (600.0) |
| - |
| - |
| - |
| 124.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |