| (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 | 186.0 | 1,287.0 | 506.0 | 553.0 | 641.0 | 623.0 | 635.0 | 570.0 | 682.0 | 906.0 | 791.0 | 622.0 | 1,935.0 | 2,511.0 | (514.0) | 342.0 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 2,532.0 | 2,987.0 | 2,510.0 | 4,254.0 | 2,498.0 | 1,630.0 | 1,183.0 | 1,175.0 | 1,274.0 | 490.0 | (171.0) | (319.0) | (410.0) | (258.1) | (175.4) | (53.6) | 107.6 | 186.9 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 691.0 | 688.0 | 680.0 | 672.0 | 634.0 | 557.0 | 551.0 | 527.0 | 424.0 | 339.0 | 156.0 | 66.0 | 58.6 | 57.5 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 199.0 | 154.0 | 220.0 | 451.0 | 648.0 | 972.0 | 1,331.0 | 804.0 | 1,290.0 | 2,315.0 | 2,913.0 | 2,645.6 | 3,120.6 | 1,118.8 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 1,262.0 | 1,228.0 | 1,397.0 | 559.0 | 3,182.0 | 1,995.0 | 2,230.0 | 1,100.0 | 3,814.0 | 8,003.0 | 2,860.0 | 2,584.5 | 4,504.5 | 520.0 | |||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 2,569.0 | 2,814.0 | 2,889.0 | 3,698.0 | 1,643.0 | 779.0 | 216.0 | 1,070.0 | (313.0) | (2,315.0) | (3,084.0) | (2,782.6) | (3,085.0) | (1,156.5) | |||
| 159.0 |
| 507.0 |
| 381.0 |
| 395.0 |
| 347.0 |
| 409.0 |
| (67.0) |
| 406.0 |
| 435.0 |
| 448.0 |
| 110.0 |
| 232.0 |
| 385.0 |
| 351.0 |
| 307.0 |
| 281.0 |
| 335.0 |
| 374.0 |
| 23.0 |
| 46.0 |
| 47.0 |
| 86.0 |
| (82.0) |
| (100.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 174.0 | 173.0 | 173.0 | 171.0 | 171.0 | 171.0 | 171.0 | 170.0 | 168.0 | 172.0 | 166.0 | 167.0 | 167.0 | 165.0 | 160.0 | 156.0 | 153.0 | 140.0 | 140.0 | 138.0 | 139.0 | 138.0 | 137.0 | 138.0 | 138.0 | 137.0 | 138.0 | 138.0 | 114.0 | 106.0 | 107.0 | 106.0 | 105.0 | 100.0 | 87.0 | 86.0 | 66.0 | 64.0 | 44.0 | 29.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | (29.0) | - | - | - | 13.0 | - | - | - | (8.0) | - | - | - | (10.0) | - | - | - | (25.0) | |||||||||||||||||||||||
| Change In Accounts Payable | (246.0) | - | - | - | 35.0 | - | - | - | (343.0) | - | - | - | (617.0) | - | - | - | 13.0 | |||||||||||||||||||||||
| Change In Other Working Capital | (6.0) | - | - | - | 5.0 | - | - | - | (3.0) | - | - | - | (53.0) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | (5.0) | - | - | - | (4.0) | - | - | - | (5.0) | - | - | - | (6.0) | - | - | - | (4.0) | |||||||||||||||||||||||
| Cash From Operating Activities | 910.0 | - | - | - | 665.0 | - | - | - | 669.0 | - | - | - | 847.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 31.0 | - | - | - | 60.0 | - | - | - | 36.0 | - | - | - | 89.0 | - | - | - | 87.0 | - | - | - | 146.0 | - | - | - | 317.0 | - | - | - | 283.0 | - | - | - | 194.0 | - | - | - | 524.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 2.0 | - | - | - | 1.0 | - | - | - | 1.0 | - | - | - | 5.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Investing Activities | (33.0) | - | - | - | (61.0) | - | - | - | (37.0) | - | - | - | (94.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 0.0 | - | - | - | 125.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 1,500.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 2,314.0 | - | - | - |
| Debt Repaid | 253.0 | - | - | - | 425.0 | - | - | - | 150.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | (2.0) | - | - | - | (1.0) | - | - | - | (1.0) | - | - | - | (1.0) | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Financing Activities | (777.0) | - | - | - | (813.0) | - | - | - | (871.0) | - | - | - | (755.0) | - | - | |||||||||||||||||||||||||
| 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 | 879.0 | - | - | - | 605.0 | - | - | - | 633.0 | - | - | - | 758.0 | - | - | - | 713.0 | - | - | - | 442.0 | - | - | - | 218.0 | - | - | - | 61.0 | - | - | - | 137.0 | - | - | - | (409.0) | - | - | - |
| Free Cash Flow To Equity | 626.0 | - | - | - | 305.0 | - | - | - | 483.0 | - | - | - | - | - | - | - | 713.0 | |||||||||||||||||||||||
| 57.8 |
| 57.9 |
| 42.3 |
| 32.7 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | (0.3) | 0.3 | (0.0) | (0.5) | (0.9) | 0.6 | (1.5) |
| Change In Inventory | - | 30.0 | 10.0 | (18.0) | (12.0) | 68.0 | (8.0) | 16.0 | 5.0 | (13.0) | 58.0 | 25.0 | 19.0 | 30.9 | 11.5 | 0.3 | - | - |
| Change In Accounts Payable | - | 160.0 | 6.0 | (467.0) | 354.0 | 321.0 | 0.0 | (126.0) | 183.0 | 210.0 | 167.0 | (1.0) | 3.9 | (2.4) | 2.2 | (1.1) | 3.0 | (11.5) |
| Change In Other Working Capital | - | 53.0 | 32.0 | (24.0) | 52.0 | 38.0 | 26.0 | 36.0 | 12.0 | 5.0 | 7.0 | 11.0 | 4.2 | 7.6 | 0.6 | 1.0 | 0.0 | - |
| Other Operating Activities | - | (26.0) | (22.0) | (26.0) | (44.0) | (27.0) | (19.0) | (11.0) | (5.0) | (6.0) | (1.0) | 0.0 | (0.0) | 0.0 | (1.4) | 0.5 | 1.6 | (2.0) |
| Cash From Operating Activities | - | 2,768.0 | 2,968.0 | 3,109.0 | 4,149.0 | 2,291.0 | 1,751.0 | 1,547.0 | 1,874.0 | 977.0 | 0.0 | (171.0) | (137.0) | 35.7 | (37.7) | 6.8 | 104.1 | 234.3 |
| 7.4 |
| 5.0 |
| 96.9 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 313.9 | 0.0 | 0.0 | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 5.0 | 8.0 | 7.0 | 0.0 | 0.0 | 0.0 | 1.0 | 0.0 | 0.0 | 38.0 | 62.0 | 38.9 | 13.9 | 0.7 | 1.1 | 0.1 | 0.6 |
| Cash From Investing Activities | - | (204.0) | (162.0) | (227.0) | (451.0) | (648.0) | (972.0) | (1,332.0) | (804.0) | (1,290.0) | (2,353.0) | (2,975.0) | (2,684.4) | (328.8) | (4.8) | (8.4) | (5.1) | 92.1 |
| 0.0 |
| 0.0 |
| - |
| Debt Repaid | - | 1,917.0 | 2,030.0 | 1,700.0 | 1,560.0 | 3,600.0 | 2,000.0 | 730.0 | 1,090.0 | 2,173.0 | 5,251.0 | 0.0 | 177.0 | 100.0 | 550.0 | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | (23.0) | (21.0) | (37.0) | (40.0) | (107.0) | 4.0 | 5.0 | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.0 | (0.0) | 0.0 |
| Cash From Financing Activities | - | (2,742.0) | (3,058.0) | (3,247.0) | (3,676.0) | (1,976.0) | (1,434.0) | 206.0 | (1,118.0) | 1,297.0 | 2,524.0 | 2,591.0 | 2,206.7 | 224.9 | 380.4 | 29.7 | (163.3) | (208.9) |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | (102.6) | (102.2) | (68.3) | 337.9 | 28.1 | (64.2) | 117.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (0.6) |
| 99.2 |
| 137.4 |
| Free Cash Flow To Equity | - | 1,914.0 | 2,012.0 | 2,586.0 | 2,697.0 | 1,225.0 | 774.0 | 1,716.0 | 1,080.0 | 1,328.0 | 437.0 | (224.0) | (375.1) | 1,319.5 | (1,186.5) | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (19.0) |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| (17.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.0 |
| - |
| - |
| - |
| (100.0) |
| - |
| - |
| - |
| (131.0) |
| - |
| - |
| - |
| (69.0) |
| - |
| - |
| - |
| (38.0) |
| - |
| - |
| - |
| 49.0 |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 800.0 |
| - |
| - |
| - |
| 588.0 |
| - |
| - |
| - |
| 535.0 |
| - |
| - |
| - |
| 344.0 |
| - |
| - |
| - |
| 331.0 |
| - |
| - |
| - |
| 115.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (87.0) |
| - |
| - |
| - |
| (146.0) |
| - |
| - |
| - |
| (317.0) |
| - |
| - |
| - |
| (284.0) |
| - |
| - |
| - |
| (194.0) |
| - |
| - |
| - |
| (524.0) |
| - |
| - |
| - |
| - |
| - |
| 1,500.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 703.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (395.0) |
| - |
| - |
| - |
| (407.0) |
| - |
| - |
| - |
| (337.0) |
| - |
| - |
| - |
| (304.0) |
| - |
| - |
| - |
| (249.0) |
| - |
| - |
| - |
| 1,560.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 442.0 |
| - |
| - |
| - |
| 218.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.0 |
| - |
| - |
| - |
| 1,202.0 |
| - |
| - |
| - |