| (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 | 597.0 | 905.0 | 1,431.0 | 533.0 | 707.0 | (57.0) | 448.0 | 1,198.0 | 1,138.0 | 1,317.0 | (802.0) | 511.0 | 1,462.0 | (52.0) | (92.0) | (1,010.0) | ||||||||||||||||||||||||
| (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 | 3,466.0 | 3,576.0 | 2,727.0 | 2,488.0 | (1,647.0) | 8,868.0 | (374.0) | 4,186.0 | 4,074.0 | 7,863.0 | 4,368.0 | 5,642.0 | 1,381.0 | (667.0) | 520.0 | 3,632.0 | 3,001.0 | 3,124.0 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | - | 128.0 | 383.0 | - | 117.0 | 206.0 | 457.0 | 460.0 | 161.0 | 222.0 | 318.0 | 113.0 | 631.0 | 411.0 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 77.0 | (254.0) | 37.0 | (159.0) | (309.0) | 340.0 | 16.0 | 142.0 | 110.0 | 50.0 | 69.0 | (458.0) | (1,014.0) | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| (493.0) |
| 2,352.0 |
| 1,530.0 |
| 2,158.0 |
| 2,828.0 |
| 819.0 |
| 1,487.0 |
| (2,409.0) |
| (271.0) |
| 1,128.0 |
| 1,418.0 |
| 708.0 |
| 932.0 |
| 842.0 |
| 1,672.0 |
| 197.0 |
| 1,363.0 |
| 3,765.0 |
| 2,238.0 |
| 491.0 |
| 1,369.0 |
| 284.0 |
| 1,827.0 |
| 921.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 143.0 | - | - | - | - | - | - | - | 397.0 | - | - | - | 41.0 | - | - | - | 15.0 | - | - | - | 30.0 | - | - | - | 329.0 | - | - | - | 20.0 | - | - | - | (22.0) | - | - | - | (50.0) | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 1,441.0 | - | - | - | 2,358.0 | - | - | - | 935.0 | - | - | - | 1,876.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 1,008.0 | - | - | - | (2,506.0) | - | - | - | 5,221.0 | - | - | - | 1,343.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 3,703.0 | - | - | - | 1,862.0 | - | - | - | 1,061.0 | - | - | - | 550.0 | - | - | - | 563.0 | |||||||||||||||||||||||
| Sales Of Investments | 1,778.0 | - | - | - | 2,344.0 | - | - | - | 2,266.0 | - | - | - | 550.0 | - | - | - | 1,544.0 | |||||||||||||||||||||||
| Other Investing Activities | (78.0) | - | - | - | (108.0) | - | - | - | 60.0 | - | - | - | 68.0 | - | - | - | (29.0) | |||||||||||||||||||||||
| Cash From Investing Activities | (10,176.0) | - | - | - | (5,465.0) | - | - | - | (10,244.0) | - | - | - | (3,303.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 246.0 | - | - | - | 246.0 | - | - | - | 242.0 | - | - | - | 251.0 | - | - | - | 364.0 | |||||||||||||||||||||||
| Dividends Paid | 502.0 | - | - | - | 491.0 | - | - | - | 483.0 | - | - | - | 473.0 | - | - | - | 466.0 | - | ||||||||||||||||||||||
| Other Financing Activities | 246.0 | - | - | - | 253.0 | - | - | - | 181.0 | - | - | - | 220.0 | - | - | - | (139.0) | |||||||||||||||||||||||
| Cash From Financing Activities | 5,440.0 | - | - | - | 5,499.0 | - | - | - | 4,543.0 | - | - | - | 2,129.0 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (28.0) | - | - | - | 56.0 | - | - | - | (227.0) | - | - | - | 5.0 | - | - | - | (86.0) | - | - | - | (213.0) | - | - | - | (22.0) | - | - | - | (2.0) | - | - | - | 304.0 | - | - | - | 116.0 | - | - | - |
| Net Change In Cash | (3,756.0) | - | - | - | (2,416.0) | - | - | - | (707.0) | - | - | - | 174.0 | - | - | - | 1,202.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| (1,117.0) |
| 3,662.0 |
| 302.0 |
| 290.0 |
| (104.0) |
| 175.0 |
| 717.0 |
| 339.0 |
| Amortization Of Intangibles | - | 73.0 | 80.0 | 89.0 | 104.0 | 110.0 | 102.0 | 65.0 | 61.0 | 51.0 | 116.0 | 64.0 | 55.0 | 61.0 | 56.0 | 50.0 | 45.0 | 45.0 | 48.0 | - |
| Stock-Based Compensation | - | 257.0 | 314.0 | 254.0 | 208.0 | 268.0 | 226.0 | 231.0 | 155.0 | 263.0 | 202.0 | 164.0 | 166.0 | 217.0 | 155.0 | 141.0 | 134.0 | 153.0 | 91.0 | - |
| Deffered Income Tax | - | 398.0 | (778.0) | (75.0) | (988.0) | 107.0 | (369.0) | (20.0) | 480.0 | (1,996.0) | 700.0 | 709.0 | (27.0) | (1,092.0) | (875.0) | 1,068.0 | 1,611.0 | 54.0 | (735.0) | 437.0 |
| Asset Impairments | - | 0.0 | 0.0 | 177.0 | 903.0 | 1,060.0 | - | - | - | - | - | - | - | - | - | - | - | - | 337.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 4,487.0 | 2,124.0 | 3,707.0 | 609.0 | 1,903.0 | 3,884.0 | (1,671.0) | (680.0) | 1,127.0 | 839.0 | 278.0 | (1,309.0) | (1,081.0) | (170.0) | (1,481.0) | (610.0) | 2,199.0 | 3,043.0 | (86.0) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 6,271.0 | 8,502.0 | 6,510.0 | 5,158.0 | 9,812.0 | 8,368.0 | 19,625.0 | 21,664.0 | 13,460.0 | 14,876.0 | 13,942.0 | 19,396.0 | 8,445.0 | 20,909.0 | 12,377.0 | 6,542.0 | 5,840.0 | 10,855.0 | 5,992.0 |
| - |
| - |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | 488.0 | 0.0 | 0.0 | - | - | - | - |
| Divestitures | - | - | 0.0 | 0.0 | 422.0 | 132.0 | 1,454.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 8,473.0 | 6,576.0 | 4,296.0 | 3,451.0 | 4,430.0 | 3,168.0 | 2,813.0 | 3,254.0 | 2,990.0 | 3,334.0 | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 7,741.0 | 5,790.0 | 4,348.0 | 3,697.0 | 4,290.0 | 2,704.0 | 2,708.0 | 3,771.0 | 4,718.0 | 3,866.0 | 47,080.0 | - | - | - | - | 17,346.0 | 18,182.0 | 12,308.0 | - |
| Other Investing Activities | - | 207.0 | 50.0 | 676.0 | 98.0 | 596.0 | 278.0 | 437.0 | 188.0 | 723.0 | 356.0 | (106.0) | (227.0) | 353.0 | (143.0) | (182.0) | (422.0) | 193.0 | 351.0 | 261.0 |
| Cash From Investing Activities | - | (25,892.0) | (28,585.0) | (12,122.0) | (7,638.0) | (5,342.0) | (16,210.0) | (17,028.0) | (21,628.0) | (11,957.0) | (21,694.0) | (7,746.0) | (17,088.0) | (16,334.0) | (15,420.0) | (13,295.0) | (8,522.0) | 2,429.0 | (10,705.0) | (5,058.0) |
| - |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 970.0 | 1,391.0 | 0.0 | 0.0 |
| Common Stock Repurchased | - | 1,000.0 | 1,000.0 | 1,012.0 | 1,488.0 | 2,500.0 | 500.0 | 2,500.0 | 1,500.0 | 1,250.0 | 2,000.0 | 1,013.0 | 1,000.0 | 738.0 | 650.0 | 999.0 | 0.0 | 0.0 | 2,161.0 | 3,000.0 |
| Dividends Paid | - | 1,926.0 | 1,891.0 | 1,846.0 | 1,817.0 | 1,814.0 | 1,766.0 | 1,641.0 | 1,521.0 | 1,296.0 | 1,300.0 | 1,117.0 | 1,008.0 | 828.0 | 768.0 | 704.0 | 575.0 | 347.0 | 298.0 | 514.0 |
| Other Financing Activities | - | 848.0 | 830.0 | 645.0 | 2,226.0 | (364.0) | (456.0) | (181.0) | (282.0) | (14.0) | (168.0) | (268.0) | 133.0 | (331.0) | 160.0 | 153.0 | 139.0 | 251.0 | (149.0) | 325.0 |
| Cash From Financing Activities | - | 20,773.0 | 19,394.0 | 7,739.0 | 4,933.0 | (3,011.0) | 4,883.0 | (1,634.0) | 781.0 | (1,258.0) | 3,201.0 | (3,571.0) | 1,629.0 | 2,242.0 | (1,305.0) | 2,099.0 | 1,613.0 | (10,421.0) | 3,721.0 | 1,567.0 |
| (335.0) |
| 155.0 |
| 118.0 |
| 288.0 |
| 97.0 |
| (30.0) |
| Net Change In Cash | - | 1,229.0 | (943.0) | 2,164.0 | 4,365.0 | (921.0) | (2,619.0) | 979.0 | 959.0 | 355.0 | (3,567.0) | 2,694.0 | 3,479.0 | (6,661.0) | 3,849.0 | 1,336.0 | (249.0) | (1,864.0) | 3,968.0 | 2,471.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (681.0) |
| - |
| - |
| - |
| 1,562.0 |
| - |
| - |
| - |
| 2,470.0 |
| - |
| - |
| - |
| 1,099.0 |
| - |
| - |
| - |
| (144.0) |
| - |
| - |
| - |
| 754.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (3,297.0) |
| - |
| - |
| - |
| 14,766.0 |
| - |
| - |
| - |
| 3,085.0 |
| - |
| - |
| - |
| 2,301.0 |
| - |
| - |
| - |
| 1,648.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 867.0 |
| - |
| - |
| - |
| 616.0 |
| - |
| - |
| - |
| 737.0 |
| - |
| - |
| - |
| 890.0 |
| - |
| - |
| - |
| 747.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 938.0 |
| - |
| - |
| - |
| 523.0 |
| - |
| - |
| - |
| 675.0 |
| - |
| - |
| - |
| 980.0 |
| - |
| - |
| - |
| 903.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.0 |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| 97.0 |
| - |
| - |
| - |
| 40.0 |
| - |
| - |
| - |
| 145.0 |
| - |
| - |
| - |
| - |
| 495.0 |
| - |
| - |
| - |
| 6,476.0 |
| - |
| - |
| - |
| (5,780.0) |
| - |
| - |
| - |
| (5,299.0) |
| - |
| - |
| - |
| (2,273.0) |
| - |
| - |
| - |
| (3,019.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 359.0 |
| - |
| - |
| - |
| 485.0 |
| - |
| - |
| - |
| 484.0 |
| - |
| - |
| - |
| 363.0 |
| - |
| - |
| - |
| 291.0 |
| - |
| - |
| - |
| - |
| - |
| 471.0 |
| - |
| - |
| - |
| 448.0 |
| - |
| - |
| - |
| 420.0 |
| - |
| - |
| - |
| 388.0 |
| - |
| - |
| - |
| 329.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 376.0 |
| - |
| - |
| - |
| (65.0) |
| - |
| - |
| - |
| 330.0 |
| - |
| - |
| - |
| 66.0 |
| - |
| - |
| - |
| (369.0) |
| - |
| - |
| - |
| - |
| 426.0 |
| - |
| - |
| - |
| (670.0) |
| - |
| - |
| - |
| 6,359.0 |
| - |
| - |
| - |
| 1,566.0 |
| - |
| - |
| - |
| 889.0 |
| - |
| - |
| - |
| 430.0 |
| - |
| - |
| - |
| - |
| - |
| 2,296.0 |
| - |
| - |
| - |
| 15,323.0 |
| - |
| - |
| - |
| (650.0) |
| - |
| - |
| - |
| 1,221.0 |
| - |
| - |
| - |
| (825.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |