| (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 | 7.0 | 86.0 | 80.0 | 213.0 | 131.0 | 173.0 | 306.0 | 399.0 | 368.0 | 550.0 | 537.0 | 706.0 | 482.0 | 592.0 | 556.0 | 548.0 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | 386.0 | 510.0 | 1,246.0 | 2,275.0 | 2,029.0 | 1,723.0 | (493.0) | 1,422.0 | 1,068.0 | 272.0 | (264.0) | 253.0 | 710.0 | 677.0 | 756.0 | 545.0 |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | - | 267.0 | 235.0 | 213.0 | 198.0 | 210.0 | 227.0 | 660.0 | 703.0 | 725.0 | 716.0 | 1,146.0 | 1,140.0 | 1,103.0 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | 2,134.0 | 2,507.0 | 2,836.0 | 2,666.0 | 2,234.0 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | 12,985.0 | 15,111.0 | 9,941.0 | 11,183.0 | 7,988.0 | 8,888.0 | 13,197.0 | 16,211.0 | 15,896.0 | 12,629.0 | 9,927.0 | 17,377.0 | 12,464.0 | 11,364.0 | |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | 375.0 | (16.0) | (698.0) | (491.0) | 18.0 | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | 634.0 | 279.0 | (2,155.0) | (1,144.0) | (1,392.0) | 191.0 |
| 333.0 |
| 302.0 |
| 323.0 |
| 690.0 |
| 408.0 |
| 164.0 |
| (942.0) |
| 350.0 |
| (65.0) |
| 114.0 |
| 637.0 |
| 414.0 |
| 257.0 |
| 254.0 |
| 222.0 |
| 396.0 |
| 196.0 |
| (58.0) |
| 56.0 |
| 231.0 |
| 43.0 |
| 83.0 |
| 39.0 |
| 126.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 152.0 | 155.0 | 166.0 | 162.0 | 163.0 | 169.0 | 165.0 | 174.0 | 179.0 | 185.0 | 46.0 | 186.0 | 177.0 | 316.0 | - | - | - |
| Amortization Of Intangibles | 45.0 | 38.0 | 43.0 | 42.0 | 42.0 | 43.0 | 48.0 | 46.0 | 45.0 | 45.0 | 43.0 | 38.0 | 38.0 | 29.0 | 35.0 | 34.0 | ||||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (319.0) | - | - | - | (351.0) | - | - | - | 22.0 | - | - | - | 355.0 | - | - | - | 95.0 | |||||||||||||||||||||||
| Change In Inventory | 566.0 | - | - | - | 192.0 | - | - | - | 681.0 | - | - | - | 1,057.0 | - | - | - | 985.0 | |||||||||||||||||||||||
| Change In Accounts Payable | 198.0 | - | - | - | (123.0) | - | - | - | (332.0) | - | - | - | 172.0 | - | - | - | 30.0 | |||||||||||||||||||||||
| Change In Other Working Capital | 52.0 | - | - | - | 50.0 | - | - | - | 332.0 | - | - | - | 187.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | (97.0) | - | - | - | (78.0) | - | - | - | (57.0) | - | - | - | (32.0) | - | - | - | (55.0) | |||||||||||||||||||||||
| Cash From Operating Activities | 35.0 | - | - | - | 162.0 | - | - | - | (894.0) | - | - | - | (701.0) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 467.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 40.0 | - | - | - | 17.0 | - | - | - | (76.0) | - | - | - | 327.0 | - | - | - | 698.0 | |||||||||||||||||||||||
| Cash From Investing Activities | 54.0 | - | - | - | (280.0) | - | - | - | (419.0) | - | - | - | (749.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 3,090.0 | - | - | - | 2,629.0 | - | - | - | 4,584.0 | - | - | - | 995.0 | - | - | - | 1,691.0 | - | - | - | 1,675.0 | - | - | - | 2,220.0 | - | - | - | 3,810.0 | - | - | - | 3,039.0 | - | - | - | 2,851.0 | - | - | - |
| Debt Repaid | 3,522.0 | - | - | - | 2,784.0 | - | - | - | 3,357.0 | - | - | - | 1,040.0 | - | - | - | 1,764.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 1.0 | - | - | - | 1.0 | - | - | - | 1.0 | - | - | - | 1.0 | - | - | - | 1.0 | - | ||||||||||||||||||||||
| Other Financing Activities | (26.0) | - | - | - | (5.0) | - | - | - | (581.0) | - | - | - | (71.0) | - | - | - | (20.0) | |||||||||||||||||||||||
| Cash From Financing Activities | (990.0) | - | - | - | (1,422.0) | - | - | - | 319.0 | - | - | - | 303.0 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | (92.0) | - | - | - | 23.0 | - | - | - | 17.0 | - | - | - | (250.0) | - | - | - | (264.0) | - | - | - | (42.0) | - | - | - | 64.0 | - | - | - | 73.0 | - | - | - |
| Net Change In Cash | (890.0) | - | - | - | (1,468.0) | - | - | - | (1,086.0) | - | - | - | (1,124.0) | - | - | - | (1,784.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (453.0) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 1,039.0 |
| 1,023.0 |
| Amortization Of Intangibles | 168.0 | 165.0 | 182.0 | 164.0 | 130.0 | 85.0 | 72.0 | 112.0 | 116.0 | 115.0 | 111.0 | 107.0 | 108.0 | 109.0 | 113.0 | 126.0 |
| Stock-Based Compensation | - | 45.0 | 71.0 | 99.0 | 87.0 | 90.0 | 30.0 | 33.0 | 35.0 | 19.0 | 3.0 | 49.0 | 49.0 | 39.0 | 67.0 | 63.0 |
| Deffered Income Tax | - | (196.0) | (106.0) | (524.0) | (72.0) | (269.0) | (100.0) | (474.0) | 64.0 | 103.0 | 68.0 | 97.0 | (22.0) | (84.0) | (15.0) | 178.0 |
| Asset Impairments | - | 172.0 | 11.0 | - | 0.0 | 0.0 | 259.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (708.0) | (1,015.0) | 2,268.0 | 2,447.0 | (191.0) | (1,011.0) | 460.0 | 180.0 | 659.0 | 92.0 | (279.0) | 810.0 | 658.0 | 1,145.0 | 701.0 |
| Change In Inventory | - | (749.0) | (787.0) | 259.0 | 151.0 | 555.0 | (1,224.0) | (440.0) | (112.0) | (682.0) | (769.0) | (473.0) | 172.0 | 1,205.0 | 103.0 | 1,290.0 |
| Change In Accounts Payable | - | (198.0) | (1,186.0) | (157.0) | 125.0 | 738.0 | 314.0 | (179.0) | 280.0 | 344.0 | 96.0 | (161.0) | (862.0) | 963.0 | (168.0) | 1,258.0 |
| Change In Other Working Capital | - | (15.0) | 530.0 | (296.0) | (232.0) | (561.0) | (449.0) | 297.0 | 273.0 | (216.0) | (662.0) | (361.0) | (330.0) | (266.0) | 157.0 | (370.0) |
| Other Operating Activities | - | (647.0) | (340.0) | (183.0) | (196.0) | (126.0) | (498.0) | (209.0) | (158.0) | (275.0) | 1,096.0 | 1,392.0 | (1,167.0) | (409.0) | (1,073.0) | 503.0 |
| Cash From Operating Activities | - | 2,538.0 | 1,968.0 | 907.0 | 557.0 | 4,082.0 | 5,529.0 | 1,826.0 | 2,554.0 | 2,865.0 | 2,768.0 | 2,786.0 | 681.0 | 1,522.0 | 842.0 | 2,165.0 |
| 1,974.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 136.0 | (182.0) | 259.0 | 496.0 | 2,670.0 | 614.0 | 160.0 | (228.0) | (43.0) | 152.0 | (174.0) | (225.0) | 127.0 | (1.0) | 443.0 |
| Cash From Investing Activities | - | (1,380.0) | (2,772.0) | (3,699.0) | (3,009.0) | (5,001.0) | (2,750.0) | (1,987.0) | (1,920.0) | (1,869.0) | (1,656.0) | (948.0) | (1,970.0) | (3,788.0) | (2,597.0) | (2,335.0) |
| 16,708.0 |
| Debt Repaid | - | 13,006.0 | 13,453.0 | 8,224.0 | 9,223.0 | 9,088.0 | 7,227.0 | 12,925.0 | 16,921.0 | 16,802.0 | 13,770.0 | 10,668.0 | 15,323.0 | 9,988.0 | 9,505.0 | 7,312.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 333.0 | 607.0 | 538.0 | 423.0 | 188.0 | 8.0 | 283.0 | 243.0 | 168.0 | 207.0 | 297.0 | 382.0 | 368.0 | 616.0 | 11.0 |
| Other Financing Activities | - | (100.0) | (702.0) | (652.0) | (153.0) | 0.0 | 0.0 | (57.0) | (156.0) | (25.0) | (58.0) | 23.0 | 18.0 | (6.0) | 13.0 | (2.0) |
| Cash From Financing Activities | - | (2,020.0) | (67.0) | 2,598.0 | 1,964.0 | (1,445.0) | 659.0 | 206.0 | (723.0) | (1,045.0) | (1,538.0) | (919.0) | 1,376.0 | 2,616.0 | 599.0 | 2,815.0 |
| - |
| (300.0) |
| Net Change In Cash | - | (637.0) | (1,179.0) | (84.0) | (716.0) | (2,767.0) | 3,856.0 | (30.0) | (397.0) | 346.0 | (457.0) | 221.0 | (404.0) | 368.0 | (1,156.0) | 2,345.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | (507.0) | (462.0) | (101.0) | 1,332.0 | 467.0 | 9,587.0 |
| 32.0 |
| 25.0 |
| 20.0 |
| 21.0 |
| 19.0 |
| 0.0 |
| 25.0 |
| 23.0 |
| 24.0 |
| 31.0 |
| 28.0 |
| 27.0 |
| 26.0 |
| 32.0 |
| 27.0 |
| 29.0 |
| 28.0 |
| 30.0 |
| 29.0 |
| 29.0 |
| 27.0 |
| 29.0 |
| 27.0 |
| 30.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 585.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 83.0 |
| - |
| - |
| - |
| (644.0) |
| - |
| - |
| - |
| 293.0 |
| - |
| - |
| - |
| (185.0) |
| - |
| - |
| - |
| (201.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| 522.0 |
| - |
| - |
| - |
| 551.0 |
| - |
| - |
| - |
| 879.0 |
| - |
| - |
| - |
| 755.0 |
| - |
| - |
| - |
| 564.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 311.0 |
| - |
| - |
| - |
| (504.0) |
| - |
| - |
| - |
| 129.0 |
| - |
| - |
| - |
| 145.0 |
| - |
| - |
| - |
| 198.0 |
| - |
| - |
| - |
| 242.0 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 212.0 |
| - |
| - |
| - |
| 240.0 |
| - |
| - |
| - |
| 114.0 |
| - |
| - |
| - |
| 132.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (30.0) |
| - |
| - |
| - |
| (39.0) |
| - |
| - |
| - |
| (33.0) |
| - |
| - |
| - |
| (50.0) |
| - |
| - |
| - |
| (539.0) |
| - |
| - |
| - |
| - |
| (887.0) |
| - |
| - |
| - |
| 372.0 |
| - |
| - |
| - |
| (532.0) |
| - |
| - |
| - |
| (751.0) |
| - |
| - |
| - |
| (74.0) |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 262.0 |
| - |
| - |
| - |
| (127.0) |
| - |
| - |
| - |
| (48.0) |
| - |
| - |
| - |
| 47.0 |
| - |
| - |
| - |
| 72.0 |
| - |
| - |
| - |
| - |
| (979.0) |
| - |
| - |
| - |
| (190.0) |
| - |
| - |
| - |
| (78.0) |
| - |
| - |
| - |
| (38.0) |
| - |
| - |
| - |
| (283.0) |
| - |
| - |
| - |
| (333.0) |
| - |
| - |
| - |
| - |
| - |
| 2,624.0 |
| - |
| - |
| - |
| 2,657.0 |
| - |
| - |
| - |
| 4,001.0 |
| - |
| - |
| - |
| 4,398.0 |
| - |
| - |
| - |
| 3,869.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (90.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.0 |
| - |
| - |
| - |
| (1,594.0) |
| - |
| - |
| - |
| (195.0) |
| - |
| - |
| - |
| (513.0) |
| - |
| - |
| - |
| (1,519.0) |
| - |
| - |
| - |
| (948.0) |
| - |
| - |
| - |
| - |
| - |
| (1,662.0) |
| - |
| - |
| - |
| (1,069.0) |
| - |
| - |
| - |
| (1,344.0) |
| - |
| - |
| - |
| (1,812.0) |
| - |
| - |
| - |
| (1,187.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,471.0) |
| - |
| - |
| - |