| (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 | 316.0 | 264.0 | 293.0 | 198.0 | 297.0 | 248.0 | 193.0 | 228.0 | 350.0 | 192.0 | 282.0 | 118.0 | 325.0 | 134.0 | 202.0 | 190.0 | ||||||||||||||||||||||||
| 531.0 |
| 654.0 |
| 218.0 |
| 251.0 |
| 363.0 |
| 200.0 |
| 121.0 |
| 105.0 |
| (1,199.0) |
| 157.0 |
| 270.0 |
| 195.0 |
| 169.0 |
| 120.0 |
| 158.0 |
| (75.0) |
| 165.0 |
| 1,296.0 |
| 169.0 |
| 135.0 |
| 192.0 |
| 101.0 |
| 179.0 |
| (2.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 423.0 | 405.0 | 392.0 | 370.0 | 363.0 | 356.0 | 334.0 | 386.0 | 363.0 | 359.0 | 374.0 | 349.0 | 319.0 | 314.0 | 329.0 | 327.0 | 318.0 | 329.0 | 353.0 | 327.0 | 307.0 | 304.0 | 306.0 | 297.0 | 282.0 | 287.0 | 316.0 | 322.0 | 300.0 | 248.0 | 326.0 | 342.0 | 314.0 | 271.0 | 269.0 | 254.0 | 226.0 | 253.0 | 324.0 | 289.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | 78.0 | - | - | - | 45.0 | - | - | - | 193.0 | - | - | - | (13.0) | - | - | - | 28.0 | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | (65.0) | - | - | - | (110.0) | - | - | - | (93.0) | - | - | - | (95.0) | - | - | - | (132.0) | |||||||||||||||||||||||
| Change In Accounts Payable | (259.0) | - | - | - | (216.0) | - | - | - | (70.0) | - | - | - | (323.0) | - | - | - | (85.0) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | 6.0 | - | - | - | 1.0 | - | - | - | (20.0) | - | - | - | 2.0 | - | - | - | 58.0 | |||||||||||||||||||||||
| Cash From Operating Activities | 282.0 | - | - | - | 410.0 | - | - | - | 538.0 | - | - | - | 1,713.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 1,198.0 | - | - | - | 1,038.0 | - | - | - | 845.0 | - | - | - | 1,123.0 | - | - | - | 846.0 | - | - | - | 594.0 | - | - | - | 664.0 | - | - | - | 537.0 | - | - | - | 362.0 | - | - | - | 312.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | 0.0 | - | - | - | 1,219.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 2,060.0 | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 702.0 | |||||||||||||||||||||||
| Other Investing Activities | (10.0) | - | - | - | 58.0 | - | - | - | (1.0) | - | - | - | 32.0 | - | - | - | (18.0) | |||||||||||||||||||||||
| Cash From Investing Activities | (1,188.0) | - | - | - | (234.0) | - | - | - | (844.0) | - | - | - | (1,155.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 3,441.0 | - | - | - | 665.0 | - | - | - | 398.0 | - | - | - | 3,026.0 | - | - | - | 792.0 | - | - | - | 2,795.0 | - | - | - | 0.0 | - | - | - | 721.0 | - | - | - | 997.0 | - | - | - | 298.0 | - | - | - |
| Debt Repaid | 748.0 | - | - | - | 11.0 | - | - | - | 22.0 | - | - | - | 2,036.0 | - | - | - | 1,113.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | 0.0 | - | - | - | 3.0 | - | - | - | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 150.0 | - | - | - | 143.0 | - | - | - | 126.0 | - | - | - | 120.0 | - | - | - | 107.0 | - | ||||||||||||||||||||||
| Other Financing Activities | (27.0) | - | - | - | (16.0) | - | - | - | (27.0) | - | - | - | (23.0) | - | - | - | (6.0) | |||||||||||||||||||||||
| Cash From Financing Activities | 1,513.0 | - | - | - | 1,053.0 | - | - | - | 376.0 | - | - | - | (519.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (916.0) | - | - | - | (628.0) | - | - | - | (307.0) | - | - | - | 590.0 | - | - | - | (266.0) | - | - | - | (2,275.0) | - | - | - | (2.0) | - | - | - | (266.0) | - | - | - | 122.0 | - | - | - | 5.0 | - | - | - |
| Free Cash Flow To Equity | 1,777.0 | - | - | - | 26.0 | - | - | - | 69.0 | - | - | - | 1,580.0 | - | - | - | (587.0) | |||||||||||||||||||||||
| (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 | 1,071.0 | 1,052.0 | 1,019.0 | 917.0 | 1,057.0 | 1,486.0 | (773.0) | 791.0 | 368.0 | 1,792.0 | 432.0 | (692.0) | 611.0 | 311.0 | 417.0 | 1,357.0 | 442.0 | 372.0 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | 1,590.0 | 1,530.0 | 1,439.0 | 1,401.0 | 1,288.0 | 1,316.0 | 1,189.0 | 1,225.0 | 1,230.0 | 1,020.0 | 1,126.0 | 970.0 | 1,013.0 | 954.0 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | 4,870.0 | 4,513.0 | 4,401.0 | 4,419.0 | 3,164.0 | 2,596.0 | 2,506.0 | 1,651.0 | 1,426.0 | 1,414.0 | 1,584.0 | 1,372.0 | 1,286.0 | 1,212.0 | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | 3,714.0 | 3,955.0 | 6,044.0 | 2,089.0 | 4,493.0 | 799.0 | 2,916.0 | 2,495.0 | 1,096.0 | 600.0 | 200.0 | 600.0 | 1,050.0 | 2,495.0 | |||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | (2,384.0) | (2,374.0) | (524.0) | (2,609.0) | (3,142.0) | (601.0) | (868.0) | 485.0 | (9.0) | 509.0 | 286.0 | 25.0 | 327.0 | 648.0 | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 9.0 |
| (4.0) |
| 2.0 |
| 2.0 |
| 0.0 |
| (5.0) |
| 2.0 |
| 1.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.0 |
| - |
| - |
| - |
| (377.0) |
| - |
| - |
| - |
| (14.0) |
| - |
| - |
| - |
| (17.0) |
| - |
| - |
| - |
| 85.0 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 185.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (99.0) |
| - |
| - |
| - |
| (110.0) |
| - |
| - |
| - |
| (120.0) |
| - |
| - |
| - |
| (139.0) |
| - |
| - |
| - |
| (74.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| (55.0) |
| - |
| - |
| - |
| (192.0) |
| - |
| - |
| - |
| (332.0) |
| - |
| - |
| - |
| (209.0) |
| - |
| - |
| - |
| (122.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| 580.0 |
| - |
| - |
| - |
| (1,681.0) |
| - |
| - |
| - |
| 662.0 |
| - |
| - |
| - |
| 271.0 |
| - |
| - |
| - |
| 484.0 |
| - |
| - |
| - |
| 317.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 5,987.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 132.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 16.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| 1,934.0 |
| - |
| - |
| - |
| (604.0) |
| - |
| - |
| - |
| (654.0) |
| - |
| - |
| - |
| (6,539.0) |
| - |
| - |
| - |
| (331.0) |
| - |
| - |
| - |
| (372.0) |
| - |
| - |
| - |
| - |
| - |
| 388.0 |
| - |
| - |
| - |
| 63.0 |
| - |
| - |
| - |
| 994.0 |
| - |
| - |
| - |
| 165.0 |
| - |
| - |
| - |
| 405.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.0 |
| - |
| - |
| - |
| 145.0 |
| - |
| - |
| - |
| 144.0 |
| - |
| - |
| - |
| 120.0 |
| - |
| - |
| - |
| 115.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (14.0) |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| - |
| (2,621.0) |
| - |
| - |
| - |
| 2,285.0 |
| - |
| - |
| - |
| (32.0) |
| - |
| - |
| - |
| 2,345.0 |
| - |
| - |
| - |
| (192.0) |
| - |
| - |
| - |
| (36.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (87.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 132.0 |
| - |
| - |
| - |
| (65.0) |
| - |
| - |
| - |
| (539.0) |
| - |
| - |
| - |
| 954.0 |
| - |
| - |
| - |
| (102.0) |
| - |
| - |
| - |
| 446.0 |
| 395.0 |
| 1,050.0 |
| 886.0 |
| 864.0 |
| 743.0 |
| 708.0 |
| 631.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | 2.0 | 24.0 | 0.0 | 0.0 | 4.0 | 2.0 | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deffered Income Tax | - | 122.0 | 221.0 | 31.0 | 20.0 | 213.0 | (429.0) | 69.0 | 48.0 | (770.0) | 213.0 | (413.0) | 280.0 | 356.0 | 328.0 | 443.0 | 199.0 | 269.0 | 487.0 | 0.0 |
| Asset Impairments | - | - | - | - | 0.0 | 0.0 | 185.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 252.0 | 0.0 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | 163.0 | 236.0 | 154.0 | 19.0 | 67.0 | 82.0 | 139.0 | 114.0 |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | 17.0 | (42.0) | (167.0) | 259.0 | 140.0 | (9.0) | 52.0 | (1.0) | 7.0 | (34.0) | (28.0) | 102.0 | 22.0 | (27.0) | (11.0) | 54.0 | (236.0) | (109.0) | (102.0) |
| Change In Accounts Payable | - | (15.0) | 210.0 | (302.0) | 203.0 | 175.0 | 2.0 | (455.0) | 220.0 | 136.0 | 133.0 | (224.0) | (3.0) | 152.0 | (6.0) | (81.0) | (34.0) | (237.0) | 87.0 | (185.0) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | (24.0) | (17.0) | (24.0) | 2.0 | (16.0) | (33.0) | 12.0 |
| Other Operating Activities | - | (84.0) | 14.0 | 60.0 | 79.0 | 85.0 | 35.0 | 128.0 | 12.0 | 24.0 | 48.0 | 27.0 | 13.0 | 24.0 | 17.0 | - | - | - | - | - |
| Cash From Operating Activities | - | 2,486.0 | 2,139.0 | 3,877.0 | 1,810.0 | 22.0 | 1,995.0 | 1,638.0 | 2,136.0 | 1,417.0 | 1,923.0 | 1,870.0 | 1,397.0 | 1,613.0 | 1,860.0 | 1,888.0 | 1,386.0 | 1,841.0 | 851.0 | 774.0 |
| 1,303.0 |
| 1,509.0 |
| 1,160.0 |
| (1,020.0) |
| 1,114.0 |
| Acquisitions | - | - | - | - | - | 0.0 | 0.0 | 5,991.0 | 0.0 | 132.0 | 102.0 | 0.0 | 0.0 | 0.0 | 360.0 | - | - | - | - | - |
| Divestitures | - | 1,219.0 | 0.0 | 144.0 | 2,075.0 | 22.0 | 1,215.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | 0.0 | 6.0 | 0.0 | 0.0 | 363.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | 0.0 | 0.0 | 702.0 | 1,320.0 | 0.0 | 0.0 | 398.0 | 0.0 | 178.0 | 32.0 | 0.0 | 9.0 | 0.0 | 0.0 | - | - | - | - |
| Other Investing Activities | - | 8.0 | (24.0) | (24.0) | (14.0) | (15.0) | (36.0) | (34.0) | (16.0) | (4.0) | (7.0) | (5.0) | 4.0 | 2.0 | 13.0 | (2.0) | (22.0) | (30.0) | 44.0 | (2.0) |
| Cash From Investing Activities | - | (4,016.0) | (4,489.0) | (4,233.0) | (1,628.0) | (1,851.0) | (1,265.0) | (8,421.0) | (1,207.0) | (1,257.0) | (1,034.0) | (1,387.0) | (1,384.0) | (1,300.0) | (1,603.0) | (1,206.0) | (1,420.0) | (896.0) | (1,368.0) | (1,300.0) |
| 550.0 |
| 0.0 |
| 1,165.0 |
| 1,088.0 |
| 900.0 |
| Debt Repaid | - | 1,579.0 | 1,050.0 | 3,190.0 | 1,795.0 | 2,968.0 | 1,724.0 | 1,302.0 | 484.0 | 1,211.0 | 1,218.0 | 644.0 | 537.0 | 1,573.0 | 1,590.0 | 909.0 | 783.0 | 222.0 | 1,373.0 | 548.0 |
| Common Stock Issuance | - | 0.0 | 494.0 | 0.0 | 0.0 | 0.0 | 672.0 | 0.0 | 1,844.0 | 0.0 | 0.0 | 0.0 | 1.0 | 4.0 | 4.0 | 6.0 | 416.0 | 504.0 | 80.0 | 22.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 574.0 | 522.0 | 485.0 | 440.0 | 385.0 | 392.0 | 577.0 | 499.0 | 461.0 | 443.0 | 426.0 | 408.0 | 355.0 | 346.0 | 337.0 | 319.0 | 276.0 | 246.0 | 218.0 |
| Other Financing Activities | - | 39.0 | (28.0) | (25.0) | (7.0) | (5.0) | (6.0) | (14.0) | (5.0) | (4.0) | (2.0) | (5.0) | 6.0 | 18.0 | 0.0 | 0.0 | 0.0 | 6.0 | 1.0 | 5.0 |
| Cash From Financing Activities | - | 1,549.0 | 2,271.0 | 374.0 | (345.0) | 1,916.0 | (834.0) | 2,776.0 | 3,053.0 | (245.0) | (808.0) | (517.0) | 77.0 | (751.0) | 169.0 | (661.0) | (507.0) | (372.0) | 555.0 | 528.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | (81.0) | 77.0 | (34.0) | 90.0 | (438.0) | 426.0 | 21.0 | (541.0) | 573.0 | 38.0 | 2.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 585.0 |
| (123.0) |
| 681.0 |
| 1,871.0 |
| (340.0) |
| Free Cash Flow To Equity | - | (249.0) | 531.0 | 2,330.0 | (2,315.0) | (1,617.0) | (1,526.0) | 746.0 | 2,496.0 | (124.0) | (109.0) | (158.0) | 88.0 | (196.0) | 1,553.0 | 226.0 | (906.0) | 1,624.0 | 1,586.0 | 12.0 |