| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | 446.0 | 279.0 | 205.0 | 603.0 | 347.0 | 274.0 | (223.0) | 541.0 | 212.0 | 1,512.0 | 555.0 | 462.0 | 326.0 | 539.0 | 530.0 | 1,067.0 | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 1,533.0 | 1,434.0 | 804.0 | 2,855.0 | 4,082.0 | 1,313.0 | (4,904.0) | (3,682.0) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 2,214.0 | 2,304.0 | 2,266.0 | 1,540.0 | 1,233.0 | 1,360.0 | 1,772.0 | 2,680.0 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | 846.0 | 0.0 | 0.0 | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (109.0) | 538.0 | (158.0) | (57.0) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| 1,946.0 |
| 485.0 |
| (30.0) |
| 408.0 |
| 450.0 |
| 55.0 |
| 41.0 |
| (378.0) |
| (4,622.0) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 553.0 | 566.0 | 565.0 | 530.0 | 643.0 | 653.0 | 595.0 | 588.0 | 430.0 | 423.0 | 418.0 | 367.0 | 332.0 | 354.0 | 310.0 | 278.0 | 291.0 | 332.0 | 335.0 | 351.0 | 342.0 | 390.0 | 398.0 | 418.0 | 566.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deffered Income Tax | (15.0) | 57.0 | 133.0 | 131.0 | 39.0 | (233.0) | (461.0) | 23.0 | (65.0) | (1,640.0) | (144.0) | (16.0) | 138.0 | (80.0) | 285.0 | (20.0) | (40.0) | ||||||||
| Asset Impairments | - | - | 0.0 | - | - | - | 1,111.0 | 0.0 | - | 15.0 | 0.0 | 46.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 190.0 | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | 391.0 | - | - | - | (128.0) | - | - | - | (18.0) | - | - | - | 53.0 | - | - | - | 255.0 | ||||||||
| Change In Inventory | (1.0) | - | - | - | (14.0) | - | - | - | 17.0 | - | - | - | 31.0 | - | - | - | 43.0 | ||||||||
| Change In Accounts Payable | (71.0) | - | - | - | (122.0) | - | - | - | 37.0 | - | - | - | (110.0) | - | - | - | 18.0 | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | (9.0) | - | - | - | (13.0) | - | - | - | (10.0) | - | - | - | (30.0) | - | - | - | 29.0 | ||||||||
| Cash From Operating Activities | 554.0 | - | - | - | 1,096.0 | - | - | - | 368.0 | - | - | - | 335.0 | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | (4.0) | - | - | - | (4.0) | - | - | - | 13.0 | - | - | - | 4.0 | - | - | - | 4.0 | ||||||||
| Cash From Investing Activities | (542.0) | - | - | - | (786.0) | - | - | - | (88.0) | - | - | - | (532.0) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | 0.0 | - | - | - | 846.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | 88.0 | 89.0 | 90.0 | 90.0 | 91.0 | 93.0 | 92.0 | 92.0 | 76.0 | 76.0 | 77.0 | 77.0 | 78.0 | 80.0 | 41.0 | 43.0 | 43.0 | 25.0 | |||||||
| Other Financing Activities | (3.0) | - | - | - | (25.0) | - | - | - | (16.0) | - | - | - | (9.0) | - | - | - | (20.0) | ||||||||
| Cash From Financing Activities | (235.0) | - | - | - | (868.0) | - | - | - | (265.0) | - | - | - | 106.0 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (223.0) | - | - | - | (558.0) | - | - | - | 15.0 | - | - | - | (91.0) | - | - | - | (68.0) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 107.0 | 49.0 | 84.0 | 348.0 | 175.0 | 47.0 | 138.0 |
| Deffered Income Tax | 306.0 | 360.0 | (736.0) | (1,662.0) | 145.0 | (74.0) | (112.0) | 14.0 |
| Asset Impairments | - | 44.0 | 1,129.0 | 61.0 | 0.0 | 208.0 | 4,501.0 | 2,949.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (850.0) | 104.0 | 157.0 | 93.0 | 386.0 | (149.0) | (133.0) |
| Change In Inventory | - | (7.0) | 11.0 | (13.0) | 1.0 | 9.0 | (19.0) | 41.0 |
| Change In Accounts Payable | - | (365.0) | 81.0 | (84.0) | (4.0) | 245.0 | (167.0) | (5.0) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (57.0) | (2.0) | (26.0) | 73.0 | (28.0) | (102.0) | (50.0) |
| Cash From Operating Activities | - | 4,545.0 | 3,620.0 | 3,129.0 | 4,943.0 | 3,496.0 | 1,388.0 | 2,867.0 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (2.0) | 50.0 | 38.0 | (28.0) | (21.0) | 31.0 | 31.0 |
| Cash From Investing Activities | - | (2,153.0) | (924.0) | (2,138.0) | (1,511.0) | (833.0) | (1,466.0) | (3,446.0) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | 357.0 | 360.0 | 353.0 | 308.0 | 207.0 | 52.0 | 123.0 | 376.0 |
| Other Financing Activities | - | (28.0) | (38.0) | (15.0) | (28.0) | (42.0) | (44.0) | (55.0) |
| Cash From Financing Activities | - | (2,501.0) | (2,158.0) | (1,149.0) | (3,489.0) | (2,623.0) | 93.0 | 112.0 |
| 40.0 |
| 15.0 |
| (467.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.0) |
| (31.0) |
| (44.0) |
| 21.0 |
| (41.0) |
| (27.0) |
| (11.0) |
| (33.0) |
| 18.0 |
| 0.0 |
| 0.0 |
| (19.0) |
| 0.0 |
| 20.0 |
| 4,500.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.0 |
| - |
| - |
| - |
| (221.0) |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| (30.0) |
| - |
| - |
| - |
| 75.0 |
| - |
| - |
| - |
| (80.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| 8.0 |
| - |
| 891.0 |
| - |
| - |
| - |
| 671.0 |
| - |
| - |
| - |
| 502.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| 21.0 |
| - |
| 466.0 |
| - |
| - |
| - |
| (267.0) |
| - |
| - |
| - |
| (509.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 9.0 |
| 9.0 |
| 10.0 |
| 9.0 |
| 10.0 |
| 94.0 |
| - |
| - |
| - |
| (10.0) |
| - |
| - |
| - |
| (8.0) |
| - |
| (1,425.0) |
| - |
| - |
| - |
| (128.0) |
| - |
| - |
| - |
| 188.0 |
| - |
| - |
| 276.0 |
| - |
| - |
| - |
| 181.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |