| (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 | 1,945.0 | 2,045.0 | 2,001.0 | 1,815.0 | 1,709.0 | 1,663.0 | 1,714.0 | 1,603.0 | 1,319.0 | 847.0 | 1,523.0 | 1,361.0 | 1,698.0 | 925.0 | 1,812.0 | 1,531.0 | ||||||||||||||||||||||||
| (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 | 7,806.0 | 7,570.0 | 6,299.0 | 5,429.0 | 5,825.0 | 7,963.0 | 4,959.0 | 6,914.0 | 7,096.0 | 6,218.0 | 5,888.0 | 5,879.0 | 5,851.0 | 5,836.0 | 5,647.0 | 4,872.0 | 3,317.0 | 2,205.0 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | 10,360.0 | 12,017.0 | 15,583.0 | 8,732.0 | 2,626.0 | 14,501.0 | 9,899.0 | 12,078.0 | 9,434.0 | 10,715.0 | 5,067.0 | 16,394.0 | 2,041.0 | 4,966.0 | |||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| 1,557.0 |
| 1,673.0 |
| 2,028.0 |
| 1,982.0 |
| 2,280.0 |
| 1,519.0 |
| 1,580.0 |
| 689.0 |
| 1,171.0 |
| 1,486.0 |
| 1,908.0 |
| 1,821.0 |
| 1,699.0 |
| 1,856.0 |
| 1,815.0 |
| 1,750.0 |
| 1,675.0 |
| 1,682.0 |
| 1,563.0 |
| 1,500.0 |
| 1,473.0 |
| 1,478.0 |
| 1,502.0 |
| 1,522.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 110.0 | 126.0 | 125.0 | 124.0 | 123.0 | 139.0 | 142.0 | 142.0 | 146.0 | 156.0 | 161.0 | 159.0 | 160.0 | 85.0 | 43.0 | 40.0 | ||||||||||||||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | (950.0) | - | - | - | (3,217.0) | - | - | - | 532.0 | - | - | - | (1,283.0) | - | - | - | 2,609.0 | |||||||||||||||||||||||
| Cash From Operating Activities | 1,340.0 | - | - | - | (308.0) | - | - | - | 2,661.0 | - | - | - | 842.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 2,470.0 | - | - | - | 1,340.0 | - | - | - | 1,412.0 | - | - | - | 1,407.0 | - | - | - | 5,498.0 | |||||||||||||||||||||||
| Other Investing Activities | 959.0 | - | - | - | 634.0 | - | - | - | 232.0 | - | - | - | 2,912.0 | - | - | - | 452.0 | |||||||||||||||||||||||
| Cash From Investing Activities | (5,351.0) | - | - | - | (2,548.0) | - | - | - | (4,953.0) | - | - | - | 4,943.0 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 3,289.0 | - | - | - | 3,590.0 | - | - | - | 3,565.0 | - | - | - | 3,701.0 | - | - | - | 2,153.0 | - | - | - | 69.0 | - | - | - | 11,271.0 | - | - | - | 3,000.0 | - | - | - | 2,110.0 | - | - | - | 3,162.0 | - | - | - |
| Debt Repaid | 3,225.0 | - | - | - | 2,101.0 | - | - | - | 2,172.0 | - | - | - | 1,594.0 | - | - | - | 1,118.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | 16.0 | - | - | - | 16.0 | - | - | - | 13.0 | - | - | - | 6.0 | - | - | - | 15.0 | |||||||||||||||||||||||
| Common Stock Repurchased | 276.0 | - | - | - | 160.0 | - | - | - | 49.0 | - | - | - | 44.0 | - | - | - | 54.0 | |||||||||||||||||||||||
| Dividends Paid | 816.0 | - | - | - | 787.0 | - | - | - | 770.0 | - | - | - | 740.0 | - | - | - | 687.0 | - | ||||||||||||||||||||||
| Other Financing Activities | (14.0) | - | - | - | (24.0) | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 5,673.0 | - | - | - | (3,896.0) | - | - | - | 18,085.0 | - | - | - | 6,901.0 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 1,530.0 | - | - | - | (6,489.0) | - | - | - | 15,793.0 | - | - | - | 12,686.0 | - | - | - | 15,398.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 2,946.0 |
| 4,324.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Amortization Of Intangibles | 485.0 | 498.0 | 569.0 | 636.0 | 215.0 | 159.0 | 176.0 | 168.0 | 161.0 | 175.0 | 179.0 | 174.0 | 199.0 | 223.0 | 274.0 | 299.0 | 367.0 | 387.0 | 355.0 | 376.0 |
| Stock-Based Compensation | - | 235.0 | 232.0 | 224.0 | 202.0 | 207.0 | 189.0 | 178.0 | 174.0 | 163.0 | 150.0 | 125.0 | 125.0 | 129.0 | 129.0 | 118.0 | 113.0 | 89.0 | 85.0 | - |
| Deffered Income Tax | - | 308.0 | 29.0 | (509.0) | - | - | - | - | - | - | - | - | - | (69.0) | 49.0 | 748.0 | (370.0) | (545.0) | (1,045.0) | (97.0) |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2,152.0 | 664.0 | (158.0) |
| Other Operating Activities | - | (2,308.0) | 2,152.0 | (205.0) | 6,790.0 | 2,428.0 | (1,058.0) | 458.0 | 1,010.0 | (2,049.0) | 487.0 | 787.0 | 43.0 | (115.0) | 1,916.0 | 449.0 | 1,495.0 | (2,152.0) | - | - |
| Cash From Operating Activities | - | 7,970.0 | 11,350.0 | 8,393.0 | 21,119.0 | 9,870.0 | 3,716.0 | 4,889.0 | 10,564.0 | 6,472.0 | 5,336.0 | 8,782.0 | 5,332.0 | 11,446.0 | 7,958.0 | 9,820.0 | 5,241.0 | 7,600.0 | 5,307.0 | 2,904.0 |
| - |
| - |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | (3,436.0) | 58.0 | (94.0) | (636.0) | (923.0) | (3,074.0) | (1,483.0) | 111.0 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15,124.0 | 6,075.0 | 9,816.0 |
| Sales Of Investments | - | 6,981.0 | 6,006.0 | 6,314.0 | 14,927.0 | 41,199.0 | 40,639.0 | 11,454.0 | 11,411.0 | 13,042.0 | 14,625.0 | 13,395.0 | 7,212.0 | 10,147.0 | 15,374.0 | 12,713.0 | 16,068.0 | 7,307.0 | 5,700.0 | - |
| Other Investing Activities | - | 2,961.0 | 1,835.0 | 1,184.0 | 5,392.0 | (664.0) | 80.0 | 1,295.0 | 289.0 | 404.0 | (322.0) | 1,526.0 | (506.0) | 303.0 | 1,261.0 | 1,070.0 | 936.0 | 74.0 | 1,353.0 | 1,367.0 |
| Cash From Investing Activities | - | (20,538.0) | (24,534.0) | 18,925.0 | 7,500.0 | (57,487.0) | (15,440.0) | (21,560.0) | (8,977.0) | (12,126.0) | (17,958.0) | (21,150.0) | (29,812.0) | (21,024.0) | (20,253.0) | (32,704.0) | (16,372.0) | (719.0) | (16,319.0) | (15,141.0) |
| 3,611.0 |
| 7,044.0 |
| 6,040.0 |
| 8,534.0 |
| 22,395.0 |
| Debt Repaid | - | 9,052.0 | 6,042.0 | 4,084.0 | 6,926.0 | 11,432.0 | 14,476.0 | 11,119.0 | 2,928.0 | 10,517.0 | 9,495.0 | 5,311.0 | 4,128.0 | 2,883.0 | 11,415.0 | 3,300.0 | 8,394.0 | 11,740.0 | 16,546.0 | 16,836.0 |
| Common Stock Issuance | - | 45.0 | 32.0 | 951.0 | 21.0 | 43.0 | 15.0 | 88.0 | 86.0 | 159.0 | 355.0 | 295.0 | 453.0 | 524.0 | 395.0 | 180.0 | 119.0 | 2,703.0 | 688.0 | 427.0 |
| Common Stock Repurchased | - | 489.0 | 173.0 | 62.0 | 69.0 | 1,555.0 | 1,672.0 | 4,525.0 | 2,822.0 | 2,631.0 | 2,556.0 | 2,190.0 | 2,200.0 | 2,282.0 | 1,856.0 | 514.0 | - | 0.0 | 0.0 | 1,983.0 |
| Dividends Paid | - | 3,168.0 | 3,092.0 | 2,970.0 | 2,776.0 | 2,579.0 | 2,552.0 | 2,443.0 | 2,092.0 | 1,928.0 | 1,810.0 | 1,777.0 | 1,726.0 | 1,576.0 | 1,347.0 | 817.0 | 383.0 | 1,025.0 | 2,959.0 | 2,785.0 |
| Other Financing Activities | - | (86.0) | (55.0) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 2,250.0 | 8,821.0 | (19,998.0) | (3,982.0) | 13,942.0 | 51,899.0 | 17,623.0 | 361.0 | 9,454.0 | 17,180.0 | 12,861.0 | 26,657.0 | 9,803.0 | 6,585.0 | 22,359.0 | 19,412.0 | (7,534.0) | 8,987.0 | 12,482.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (9,612.0) | (4,690.0) | 7,650.0 | 24,637.0 | (33,675.0) | 40,175.0 | 952.0 | 1,948.0 | 3,800.0 | - | - | - | - | (5,710.0) | (525.0) | 8,281.0 | (653.0) | (2,025.0) | 245.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 47.0 |
| 40.0 |
| 41.0 |
| 40.0 |
| 38.0 |
| 47.0 |
| 44.0 |
| 43.0 |
| 42.0 |
| 44.0 |
| 42.0 |
| 42.0 |
| 40.0 |
| 41.0 |
| 41.0 |
| 40.0 |
| 39.0 |
| 44.0 |
| 44.0 |
| 43.0 |
| 44.0 |
| 45.0 |
| 45.0 |
| 44.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 172.0 |
| - |
| - |
| - |
| (666.0) |
| - |
| - |
| - |
| (71.0) |
| - |
| - |
| - |
| (768.0) |
| - |
| - |
| - |
| (649.0) |
| - |
| - |
| - |
| - |
| 8,477.0 |
| - |
| - |
| - |
| 937.0 |
| - |
| - |
| - |
| 2,354.0 |
| - |
| - |
| - |
| 1,296.0 |
| - |
| - |
| - |
| 1,434.0 |
| - |
| - |
| - |
| 3,190.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12,550.0 |
| - |
| - |
| - |
| 5,649.0 |
| - |
| - |
| - |
| 1,865.0 |
| - |
| - |
| - |
| 2,771.0 |
| - |
| - |
| - |
| 2,786.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (106.0) |
| - |
| - |
| - |
| 1,085.0 |
| - |
| - |
| - |
| 102.0 |
| - |
| - |
| - |
| 330.0 |
| - |
| - |
| - |
| (76.0) |
| - |
| - |
| - |
| - |
| (7,364.0) |
| - |
| - |
| - |
| (19,466.0) |
| - |
| - |
| - |
| (22,259.0) |
| - |
| - |
| - |
| (6,544.0) |
| - |
| - |
| - |
| 82.0 |
| - |
| - |
| - |
| (1,721.0) |
| - |
| - |
| - |
| - |
| - |
| 3,830.0 |
| - |
| - |
| - |
| 156.0 |
| - |
| - |
| - |
| 3,657.0 |
| - |
| - |
| - |
| 1,137.0 |
| - |
| - |
| - |
| 473.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| 40.0 |
| - |
| - |
| - |
| 112.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 646.0 |
| - |
| - |
| - |
| 1,660.0 |
| - |
| - |
| - |
| 648.0 |
| - |
| - |
| - |
| 588.0 |
| - |
| - |
| - |
| 594.0 |
| - |
| - |
| - |
| - |
| - |
| 637.0 |
| - |
| - |
| - |
| 647.0 |
| - |
| - |
| - |
| 597.0 |
| - |
| - |
| - |
| 499.0 |
| - |
| - |
| - |
| 478.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14,285.0 |
| - |
| - |
| - |
| (550.0) |
| - |
| - |
| - |
| 44,305.0 |
| - |
| - |
| - |
| 1,910.0 |
| - |
| - |
| - |
| (1,775.0) |
| - |
| - |
| - |
| 3,145.0 |
| - |
| - |
| - |
| - |
| - |
| (19,079.0) |
| - |
| - |
| - |
| 24,400.0 |
| - |
| - |
| - |
| (3,338.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |