| (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 | 559.0 | 534.0 | 569.0 | 563.0 | 490.0 | 534.0 | 490.0 | 501.0 | 368.0 | 391.0 | 490.0 | 581.0 | 612.0 | 685.0 | 429.0 | 583.0 | ||||||||||||||||||||||||
| (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 | 2,225.0 | 2,156.0 | 1,893.0 | 2,074.0 | 2,245.0 | 2,521.0 | 1,094.0 | 1,582.0 | 1,759.0 | 1,263.0 | 1,163.0 | 1,062.0 | 1,147.0 | 1,091.0 | 1,120.0 | (215.0) | (539.0) | (1,031.0) | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | 0.0 | 3,740.0 | 2,000.0 | 0.0 | 647.0 | 4,698.0 | 21,274.0 | 21,750.0 | 6,649.0 | 3,357.0 | 5,996.0 | 0.0 | 750.0 | 0.0 | 1,001.0 | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| 548.0 |
| 438.0 |
| 651.0 |
| 790.0 |
| 642.0 |
| 616.0 |
| 530.0 |
| (214.0) |
| 162.0 |
| 389.0 |
| 409.0 |
| 390.0 |
| 394.0 |
| 406.0 |
| 564.0 |
| 375.0 |
| 414.0 |
| 335.0 |
| 311.0 |
| 316.0 |
| 301.0 |
| 295.0 |
| 320.0 |
| 275.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (3.0) | - | - | - | (25.0) | - | - | - | (50.0) | - | - | - | 2.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | (28.0) | - | - | - | 12.0 | - | - | - | (21.0) | - | - | - | (25.0) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 867.0 | - | - | - | 1,066.0 | - | - | - | 396.0 | - | - | - | 196.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 827.0 | - | - | - | 774.0 | - | - | - | 702.0 | - | - | - | 729.0 | - | - | - | 1,283.0 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (2,180.0) | - | - | - | 166.0 | - | - | - | 1,209.0 | - | - | - | (1,096.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | 0.0 | - | - | - | 1,000.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 3,950.0 | - | - | - | 12,025.0 | - | - | - | 4,350.0 | - | - | - | 0.0 | - | - | - |
| Debt Repaid | 1,000.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 401.0 | - | - | - | 242.0 | - | - | - | 102.0 | - | - | - | 0.0 | - | - | - | 215.0 | |||||||||||||||||||||||
| Dividends Paid | 230.0 | - | - | - | 227.0 | - | - | - | 222.0 | - | - | - | 187.0 | - | - | - | 161.0 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Financing Activities | 1,549.0 | - | - | - | 2,372.0 | - | - | - | 2,844.0 | - | - | - | (1,494.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 236.0 | - | - | - | 3,604.0 | - | - | - | 4,449.0 | - | - | - | (2,394.0) | - | - | - | (1,466.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| (5,596.0) |
| 1,251.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | 26.0 | 27.0 | 20.0 | 13.0 | 16.0 | - | - |
| Stock-Based Compensation | - | 69.0 | 73.0 | 61.0 | - | - | - | - | - | - | - | - | 30.0 | 25.0 | 21.0 | 14.0 | 19.0 | 32.0 | - | - |
| Deffered Income Tax | - | 78.0 | 21.0 | 32.0 | 22.0 | 165.0 | (158.0) | 62.0 | 183.0 | 216.0 | 47.0 | 155.0 | 174.0 | 366.0 | 486.0 | (31.0) | (195.0) | 216.0 | (407.0) | (124.0) |
| Asset Impairments | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 745.0 | - | 0.0 | 6,000.0 | 0.0 |
| Gains & Losses On Investments | - | (53.0) | (208.0) | (5.0) | (1.0) | 3.0 | 4.0 | (28.0) | 1.0 | 22.0 | 6.0 | 29.0 | 27.0 | 26.0 | 48.0 | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (43.0) | (111.0) | (87.0) | 77.0 | (66.0) | (103.0) | (177.0) | (37.0) | (48.0) | (180.0) | (124.0) | 17.0 | (23.0) | 1.0 | (18.0) | (1.0) | 38.0 | (168.0) | (42.0) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 2,181.0 | 1,598.0 | 2,308.0 | 3,102.0 | 3,030.0 | 2,324.0 | 2,581.0 | 2,275.0 | 2,297.0 | 2,037.0 | 1,599.0 | 2,107.0 | 3,745.0 | 2,441.0 | 4,753.0 | 4,227.0 | 2,037.0 | 2,007.0 | 3,287.0 |
| - |
| - |
| - |
| - |
| - |
| Acquisitions | - | - | - | 0.0 | 0.0 | 1,182.0 | 381.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | 0.0 | 0.0 | 357.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 855.0 | 0.0 | - | 0.0 | 0.0 | 6.0 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 3,289.0 | 3,225.0 | 2,930.0 | 4,433.0 | 5,848.0 | 4,921.0 | 3,532.0 | 3,383.0 | 3,575.0 | 4,072.0 | 3,890.0 | 3,207.0 | 5,406.0 | 6,844.0 | 5,848.0 | 8,012.0 | 5,405.0 | 3,181.0 | 2,496.0 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (1,418.0) | (262.0) | (1,607.0) | (12,941.0) | (2,865.0) | (4,853.0) | 509.0 | (3,045.0) | (801.0) | (700.0) | (6,124.0) | (3,781.0) | (71.0) | 1,007.0 | 659.0 | 4,084.0 | (1,640.0) | (6,233.0) | 1,323.0 |
| 3,743.0 |
| 2,792.0 |
| 11,606.0 |
| 6,934.0 |
| Debt Repaid | - | 1,900.0 | 100.0 | 2,000.0 | 0.0 | 1,779.0 | 10,918.0 | 25,926.0 | 17,451.0 | 6,255.0 | 3,916.0 | 1,142.0 | 1,350.0 | 1,719.0 | 2,202.0 | 6,004.0 | 9,116.0 | 3,246.0 | 3,955.0 | 4,223.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 875.0 | 0.0 | - | 1,769.0 | 0.0 | 0.0 |
| Common Stock Repurchased | - | 1,067.0 | 348.0 | 252.0 | 230.0 | 467.0 | 0.0 | 1,101.0 | 2,122.0 | 1,275.0 | 839.0 | 623.0 | 256.0 | 340.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 1,363.0 |
| Dividends Paid | - | 912.0 | 890.0 | 787.0 | 663.0 | 608.0 | 595.0 | 577.0 | 452.0 | 346.0 | 317.0 | 304.0 | 247.0 | 138.0 | 54.0 | 51.0 | 49.0 | 105.0 | 669.0 | 1,036.0 |
| Other Financing Activities | - | - | - | 0.0 | 0.0 | 3.0 | (3.0) | 0.0 | (1.0) | (7.0) | (2.0) | 12.0 | 6.0 | 2.0 | 1.0 | - | - | - | - | - |
| Cash From Financing Activities | - | (568.0) | 2,575.0 | (5,127.0) | (8,345.0) | 11,290.0 | 16,371.0 | (2,514.0) | 327.0 | (2,966.0) | (1,200.0) | 5,835.0 | 405.0 | (3,890.0) | (5,204.0) | (5,086.0) | (9,403.0) | (3,359.0) | 10,454.0 | (4,495.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 195.0 | 3,911.0 | (4,426.0) | (18,184.0) | 11,455.0 | 13,842.0 | 576.0 | (443.0) | (1,470.0) | 137.0 | 1,310.0 | (1,269.0) | (216.0) | (1,756.0) | 326.0 | (1,092.0) | (2,962.0) | 6,228.0 | 115.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| (106.0) |
| - |
| - |
| - |
| (98.0) |
| - |
| - |
| - |
| (51.0) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| (13.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 584.0 |
| - |
| - |
| - |
| 719.0 |
| - |
| - |
| - |
| 787.0 |
| - |
| - |
| - |
| 578.0 |
| - |
| - |
| - |
| 154.0 |
| - |
| - |
| - |
| 732.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,439.0 |
| - |
| - |
| - |
| 844.0 |
| - |
| - |
| - |
| 799.0 |
| - |
| - |
| - |
| 798.0 |
| - |
| - |
| - |
| 889.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3,599.0) |
| - |
| - |
| - |
| (67.0) |
| - |
| - |
| - |
| (5,280.0) |
| - |
| - |
| - |
| (1,688.0) |
| - |
| - |
| - |
| (44.0) |
| - |
| - |
| - |
| (125.0) |
| - |
| - |
| - |
| - |
| - |
| 632.0 |
| - |
| - |
| - |
| 1,799.0 |
| - |
| - |
| - |
| 11,525.0 |
| - |
| - |
| - |
| 4,500.0 |
| - |
| - |
| - |
| 1,750.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 190.0 |
| - |
| - |
| - |
| 235.0 |
| - |
| - |
| - |
| 150.0 |
| - |
| 215.0 |
| - |
| - |
| - |
| 149.0 |
| - |
| - |
| - |
| 149.0 |
| - |
| - |
| - |
| 143.0 |
| - |
| - |
| - |
| 102.0 |
| - |
| - |
| - |
| 157.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 1,549.0 |
| - |
| - |
| - |
| 6,312.0 |
| - |
| - |
| - |
| 5,634.0 |
| - |
| - |
| - |
| 1,379.0 |
| - |
| - |
| - |
| (906.0) |
| - |
| - |
| - |
| (1,684.0) |
| - |
| - |
| - |
| - |
| - |
| 6,964.0 |
| - |
| - |
| - |
| 1,141.0 |
| - |
| - |
| - |
| 269.0 |
| - |
| - |
| - |
| (796.0) |
| - |
| - |
| - |
| (1,077.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |