| (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 | (58.0) | 110.0 | 130.0 | 282.0 | (13.0) | (71.0) | (391.0) | (13.0) | (41.0) | 47.0 | (91.0) | (38.0) | (51.0) | 415.0 | (42.0) | (326.0) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | 464.0 | 509.0 | (516.0) | (133.0) | 46.0 | 230.0 | 511.0 | (675.0) | (788.0) | (2,459.0) | (1,721.0) | 158.0 | 92.0 | 141.0 | 266.0 | 201.9 | 280.0 | 243.2 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 435.0 | 426.0 | 486.0 | 505.0 | 534.0 | 540.0 | 558.0 | 608.0 | 700.0 | 861.0 | 1,100.0 | 1,174.0 | 1,187.0 | 783.0 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 335.0 | 360.0 | 467.0 | 415.0 | 469.0 | 440.0 | 438.0 | 527.0 | 564.0 | 744.0 | 953.0 | 853.0 | 614.0 | 769.0 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,000.0 | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 208.0 | 120.0 | (257.0) | (115.0) | (600.0) | 1,738.0 | (53.0) | (253.0) | 209.0 | 393.0 | (32.0) | 762.0 | 475.0 | 511.0 | ||||
| (1.0) |
| 177.0 |
| 111.0 |
| 6.0 |
| (64.0) |
| 311.0 |
| 112.0 |
| 70.0 |
| 18.0 |
| (373.0) |
| (17.0) |
| (167.0) |
| (118.0) |
| (328.0) |
| (325.0) |
| (110.0) |
| (25.0) |
| (2,013.0) |
| (110.0) |
| (137.0) |
| (199.0) |
| (221.0) |
| (79.0) |
| (1,432.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 114.0 | 108.0 | 108.0 | 105.0 | 105.0 | 129.0 | 117.0 | 125.0 | 115.0 | 121.0 | 128.0 | 124.0 | 132.0 | 136.0 | 137.0 | 133.0 | 128.0 | 132.0 | 137.0 | 133.0 | 138.0 | 134.0 | 139.0 | 141.0 | 144.0 | 151.0 | 151.0 | 153.0 | 153.0 | 169.0 | 173.0 | 177.0 | 181.0 | 196.0 | 206.0 | 223.0 | 236.0 | 261.0 | 265.0 | 276.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 3.0 | 5.0 | (1.0) | 3.0 | 4.0 | 5.0 | 4.0 | 2.0 | 6.0 | 6.0 | 6.0 | 4.0 | 6.0 | 6.0 | 6.0 | 3.0 | 5.0 | |||||||||||||||||||||||
| Deffered Income Tax | 0.0 | - | - | - | (26.0) | - | - | - | (14.0) | - | - | - | 7.0 | - | - | - | 22.0 | |||||||||||||||||||||||
| Asset Impairments | (90.0) | (164.0) | 21.0 | (239.0) | (24.0) | 7.0 | 267.0 | 10.0 | 17.0 | (78.0) | 26.0 | (13.0) | (22.0) | - | 47.0 | - | 6.0 | |||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 141.0 | - | - | - | 48.0 | - | - | - | (39.0) | - | - | - | 2.0 | - | - | - | 17.0 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | (19.0) | - | - | - | 54.0 | - | - | - | 41.0 | - | - | - | 56.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | (40.0) | - | - | - | (45.0) | - | - | - | (33.0) | - | - | - | (42.0) | - | - | - | (45.0) | |||||||||||||||||||||||
| Cash From Operating Activities | (297.0) | - | - | - | 120.0 | - | - | - | 96.0 | - | - | - | 5.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 76.0 | - | - | - | 85.0 | - | - | - | 93.0 | - | - | - | 122.0 | - | - | - | 97.0 | - | - | - | 105.0 | - | - | - | 99.0 | - | - | - | 121.0 | - | - | - | 170.0 | - | - | - | 146.0 | - | - | - |
| Acquisitions | 5.0 | - | - | - | 0.0 | - | - | - | 1.0 | - | - | - | 8.0 | - | - | - | 1.0 | - | ||||||||||||||||||||||
| Divestitures | 1,108.0 | - | - | - | 563.0 | - | - | - | 0.0 | - | - | - | 92.0 | - | - | - | 2.0 | - | ||||||||||||||||||||||
| Purchase Of Investments | 42.0 | - | - | - | 22.0 | - | - | - | 4.0 | - | - | - | 26.0 | - | - | - | 31.0 | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 7.0 | - | - | - | 35.0 | - | - | - | 10.0 | - | - | - | 16.0 | - | - | - | 14.0 | |||||||||||||||||||||||
| Cash From Investing Activities | 1,023.0 | - | - | - | 444.0 | - | - | - | (99.0) | - | - | - | (19.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 351.0 | - | - | - | 1,088.0 | - | - | - | 885.0 | - | - | - | 757.0 | - | - | - | 1,480.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (274.0) | - | - | - | (170.0) | - | - | - | 13.0 | - | - | - | 40.0 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 452.0 | - | - | - | 394.0 | - | - | - | 10.0 | - | - | - | 26.0 | - | - | - | (47.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (373.0) | - | - | - | 35.0 | - | - | - | 3.0 | - | - | - | (117.0) | - | - | - | 4.0 | - | - | - | (4.0) | - | - | - | (42.0) | - | - | - | 12.0 | - | - | - | (64.0) | - | - | - | 96.0 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 218.3 |
| 726.0 |
| 657.7 |
| 609.8 |
| 566.5 |
| 506.7 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 10.0 | 11.0 | 17.0 | 22.0 | 20.0 | 25.0 | 13.0 | 10.0 | 13.0 | 24.0 | 46.0 | 59.0 | 54.0 | 38.0 | 41.0 | 42.5 | 38.8 | 44.5 | 52.1 |
| Deffered Income Tax | - | (243.0) | (116.0) | 35.0 | 165.0 | 171.0 | (187.0) | 203.0 | (3.0) | (454.0) | (116.0) | 102.0 | 108.0 | 71.0 | 55.0 | 107.0 | 97.4 | 34.3 | 159.9 |
| Asset Impairments | (472.0) | (406.0) | 301.0 | (87.0) | 71.0 | 24.0 | 48.0 | 138.0 | 668.0 | 2,123.0 | 1,919.0 | 68.0 | 41.0 | 12.0 | 10.0 | 47.9 | - | 12.5 | 5.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (99.0) | 66.0 | 193.0 | (22.0) | 136.0 | (309.0) | (93.0) | (31.0) | (732.0) | 96.0 | 219.0 | 306.0 | 285.0 | 204.0 | 138.3 | 27.0 | (58.4) | 49.6 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 104.0 | 5.0 | 65.0 | 215.0 | 176.0 | 87.0 | 245.0 | 36.0 | 105.0 | (31.0) | 53.0 | 83.0 | (25.0) | (17.0) | 27.8 | 3.0 | 22.1 | (62.2) |
| Other Operating Activities | - | (173.0) | (188.0) | (181.0) | (182.0) | (78.0) | (131.0) | (182.0) | (38.0) | (35.0) | (31.0) | (47.0) | (13.0) | (61.0) | - | - | - | - | - |
| Cash From Operating Activities | - | 543.0 | 480.0 | 210.0 | 300.0 | (131.0) | 2,178.0 | 385.0 | 274.0 | 773.0 | 1,137.0 | 921.0 | 1,615.0 | 1,089.0 | 1,280.0 | 1,261.9 | 1,188.7 | 1,076.4 | 1,056.6 |
| 776.7 |
| 667.4 |
| 576.9 |
| 692.2 |
| Acquisitions | - | 1.0 | 25.0 | 38.0 | 9.0 | 3.0 | 1.0 | 13.0 | 26.0 | 6.0 | 123.0 | 57.0 | 3,091.0 | 44.0 | 322.0 | 415.4 | 248.3 | 263.8 | 161.9 |
| Divestitures | - | 1,254.0 | 174.0 | 432.0 | 89.0 | 17.0 | 648.0 | 604.0 | 405.0 | 1,692.0 | 143.0 | 155.0 | 88.0 | - | - | 173.4 | - | 89.5 | 365.6 |
| Purchase Of Investments | - | 139.0 | 81.0 | 137.0 | 114.0 | 171.0 | 178.0 | 80.0 | 78.0 | 125.0 | 505.0 | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 63.0 | 59.0 | 65.0 | 60.0 | 113.0 | 49.0 | 156.0 | 141.0 | 143.0 | 242.0 | 205.0 | 511.0 | 340.0 | 298.0 | 188.2 | 137.1 | 120.1 | 190.5 |
| Cash From Investing Activities | - | 847.0 | (275.0) | (26.0) | (259.0) | (524.0) | 177.0 | (2.0) | (245.0) | 1,069.0 | 630.0 | (1,051.0) | (4,351.0) | (991.0) | (1,383.0) | (1,195.8) | (1,044.3) | (867.2) | (665.5) |
| - |
| - |
| - |
| Debt Repaid | - | 6,516.0 | 5,063.0 | 4,324.0 | 2,356.0 | 4,426.0 | 5,493.0 | 3,557.0 | 2,033.0 | 5,391.0 | 6,715.0 | 5,050.0 | 9,980.0 | 1,622.0 | 7,530.0 | 1,651.5 | 61.5 | 258.2 | 234.9 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | 159.0 | 9.0 | 27.0 | - | 85.8 | 114.0 | - | 90.2 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22.5 | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (1,167.0) | (206.0) | (264.0) | (430.0) | (514.0) | (895.0) | (363.0) | (396.0) | (1,517.0) | (1,713.0) | (195.0) | 2,872.0 | (113.0) | 361.0 | (235.4) | (189.8) | (85.4) | (304.0) |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 223.0 | (1.0) | (80.0) | (389.0) | (1,169.0) | 1,460.0 | 20.0 | (367.0) | 325.0 | 54.0 | (325.0) | 136.0 | (15.0) | 258.0 | (169.3) | (45.4) | 123.9 | 87.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 485.2 |
| 521.4 |
| 499.5 |
| 364.3 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (166.3) | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 5.0 |
| 5.0 |
| 8.0 |
| 5.0 |
| 3.0 |
| 3.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 4.0 |
| 3.0 |
| 6.0 |
| 6.0 |
| 9.0 |
| 10.0 |
| 10.0 |
| 12.0 |
| - |
| - |
| - |
| 68.0 |
| - |
| - |
| - |
| (184.0) |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 1.0 |
| 2.0 |
| 21.0 |
| 0.0 |
| (7.0) |
| 10.0 |
| 45.0 |
| 68.0 |
| (1.0) |
| 33.0 |
| 38.0 |
| 354.0 |
| 112.0 |
| 174.0 |
| 28.0 |
| 1,760.0 |
| 33.0 |
| 80.0 |
| 250.0 |
| 224.0 |
| 39.0 |
| 1,639.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.0 |
| - |
| - |
| - |
| (158.0) |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 66.0 |
| - |
| - |
| - |
| (11.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.0 |
| - |
| - |
| - |
| 53.0 |
| - |
| - |
| - |
| 66.0 |
| - |
| - |
| - |
| 59.0 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 34.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.0 |
| - |
| - |
| - |
| (49.0) |
| - |
| - |
| - |
| (36.0) |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| - |
| 101.0 |
| - |
| - |
| - |
| 101.0 |
| - |
| - |
| - |
| 57.0 |
| - |
| - |
| - |
| 133.0 |
| - |
| - |
| - |
| 106.0 |
| - |
| - |
| - |
| 242.0 |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 161.0 |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.0 |
| - |
| - |
| - |
| 17.0 |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| 19.0 |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.0 |
| - |
| - |
| - |
| 16.0 |
| - |
| - |
| - |
| 34.0 |
| - |
| - |
| - |
| 28.0 |
| - |
| - |
| - |
| 37.0 |
| - |
| - |
| - |
| - |
| (121.0) |
| - |
| - |
| - |
| (120.0) |
| - |
| - |
| - |
| (109.0) |
| - |
| - |
| - |
| 19.0 |
| - |
| - |
| - |
| (177.0) |
| - |
| - |
| - |
| (171.0) |
| - |
| - |
| - |
| - |
| - |
| 3,033.0 |
| - |
| - |
| - |
| 1,871.0 |
| - |
| - |
| - |
| 1,895.0 |
| - |
| - |
| - |
| 89.0 |
| - |
| - |
| - |
| 2,826.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (27.0) |
| - |
| - |
| - |
| (406.0) |
| - |
| - |
| - |
| 82.0 |
| - |
| - |
| - |
| (71.0) |
| - |
| - |
| - |
| (68.0) |
| - |
| - |
| - |
| (62.0) |
| - |
| - |
| - |
| - |
| - |
| (425.0) |
| - |
| - |
| - |
| 30.0 |
| - |
| - |
| - |
| 81.0 |
| - |
| - |
| - |
| (139.0) |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |