| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (141.0) | 107.0 | 36.0 | 16.0 | 264.0 | 57.0 | 42.0 | 26.0 | (200.0) | 156.0 | 99.0 | 36.0 | (756.0) | 59.0 | 27.0 | 102.0 | ||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 18.0 | 389.0 | 91.0 | (568.0) | 718.0 | (149.0) | (5,369.0) | 1,257.0 | 1,751.0 | (123.0) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 1,182.0 | 1,313.0 | 1,433.0 | 1,551.0 | 1,742.0 | 1,988.0 | 1,960.0 | 2,023.0 | 2,014.0 | 658.0 |
| Amortization Of Intangibles | 866.0 | 936.0 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | 212.0 | 248.0 | 182.0 | 267.0 | 254.0 | 261.0 | 350.0 | 297.0 | 224.0 | 246.0 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 1,062.0 | 0.0 | 0.0 | 63.0 | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | 3.0 | (17.0) | (97.0) | 29.0 | 39.0 | (90.0) | (19.0) | 65.0 | (60.0) |
| Net Change In Cash | - | 572.0 | ||||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | 1,036.0 | 1,150.0 | 1,179.0 | 1,148.0 | 1,247.0 | (137.0) | 2,000.0 | 1,486.0 | 2,343.0 | 373.0 |
| Free Cash Flow To Equity | - | - | - | |||||||
| 530.0 |
| 98.0 |
| (188.0) |
| 278.0 |
| (798.0) |
| 1,098.0 |
| (244.0) |
| (205.0) |
| (3,495.0) |
| 82.0 |
| (2,119.0) |
| 163.0 |
| 274.0 |
| 462.0 |
| 262.0 |
| 259.0 |
| 560.0 |
| 776.0 |
| 256.0 |
| 159.0 |
| (37.0) |
| 31.0 |
| 15.0 |
| (178.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 295.0 | 283.0 | 295.0 | 309.0 | 331.0 | 320.0 | 329.0 | 333.0 | 371.0 | 350.0 | 361.0 | 351.0 | 398.0 | 375.0 | 380.0 | 398.0 | 443.0 | 424.0 | 448.0 | 427.0 | 492.0 | 475.0 | 525.0 | 496.0 | 540.0 | 479.0 | 467.0 | 474.0 | 522.0 | 508.0 | 484.0 | 509.0 | 729.0 | 440.0 | 482.0 | 363.0 | 333.0 | 161.0 | 167.0 | 475.0 |
| Amortization Of Intangibles | 207.0 | 213.0 | 221.0 | 225.0 | 236.0 | 233.0 | 235.0 | 232.0 | 246.0 | 245.0 | 249.0 | 231.0 | 246.0 | 252.0 | 251.0 | 251.0 | ||||||||||||||||||||||||
| Stock-Based Compensation | 17.0 | 23.0 | 24.0 | 22.0 | 20.0 | 11.0 | 25.0 | 23.0 | 34.0 | 28.0 | 24.0 | 23.0 | 27.0 | 26.0 | 27.0 | 28.0 | 24.0 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | (12.0) | - | - | - | (50.0) | - | - | - | (50.0) | - | - | - | (38.0) | - | |||||||||||||||||||||||
| Asset Impairments | 3.0 | 0.0 | 0.0 | 14.0 | 5.0 | 12.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 3.0 | 11.0 | 8.0 | 0.0 | 0.0 | 21.0 | |||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | 205.0 | - | - | - | 269.0 | - | - | - | 323.0 | - | - | - | 248.0 | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | 3.0 | - | - | - | (5.0) | - | - | - | 2.0 | - | - | - | (3.0) | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | - | 186.0 | - | - | - | 238.0 | - | - | - | 127.0 | - | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 43.0 | - | - | - | 48.0 | - | - | - | 55.0 | - | - | - | 68.0 | - | - | - | 98.0 | - | - | - | 95.0 | - | - | - | 105.0 | - | - | - | 79.0 | - | - | - | 69.0 | 78.0 | - | - | 27.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | 0.0 | - | - | - | (7.0) | - | - | - | (36.0) | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | (2.0) | - | - | - | 0.0 | - | - | - | (2.0) | - | - | - | (5.0) | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | - | (77.0) | - | - | - | (188.0) | - | - | - | (199.0) | - | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | 48.0 | - | - | - | 2.0 | - | - | - | 285.0 | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | (1.0) | - | - | - | 0.0 | - | - | - | (2.0) | - | - | - | (5.0) | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | (110.0) | - | - | - | 41.0 | - | - | - | (210.0) | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | (3.0) | - | - | - | 2.0 | - | - | - | 0.0 | - | - | - | (50.0) | - | - | - | 13.0 | - | - | - | (14.0) | - | - | - | (30.0) | - | - | - | (39.0) | - | - | - | 29.0 | - | - | - | - |
| Net Change In Cash | - | - | - | (4.0) | - | - | - | 93.0 | - | - | - | (282.0) | - | - | - | (463.0) | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | 143.0 | - | - | - | 190.0 | - | - | - | 72.0 | - | - | - | 95.0 | - | - | - | (127.0) | - | - | - | 24.0 | - | - | - | (171.0) | - | - | - | 290.0 | - | - | - | 310.0 | (2,016.0) | - | - | (295.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 971.0 |
| 1,000.0 |
| 1,092.0 |
| 1,216.0 |
| 1,299.0 |
| 1,148.0 |
| 1,086.0 |
| 309.0 |
| Stock-Based Compensation | 86.0 | 79.0 | 109.0 | 108.0 | 101.0 | 56.0 | 68.0 | 74.0 | 93.0 | 75.0 |
| Deffered Income Tax | 26.0 | (35.0) | (416.0) | (609.0) | 255.0 | (403.0) | (56.0) | 97.0 | (842.0) | (92.0) |
| Asset Impairments | 17.0 | 17.0 | 5.0 | 19.0 | 31.0 | 190.0 | 6,794.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | (294.0) | (320.0) | (176.0) | (412.0) | (228.0) | (257.0) | (269.0) | 947.0 | 464.0 | 25.0 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | (275.0) | (335.0) | (278.0) | (424.0) | (714.0) | (527.0) | (565.0) | (52.0) | (96.0) | 54.0 |
| Change In Other Working Capital | (6.0) | 0.0 | 8.0 | 4.0 | (5.0) | 40.0 | (12.0) | (149.0) | 38.0 | (38.0) |
| Other Operating Activities | (2.0) | (7.0) | (9.0) | (4.0) | (15.0) | (1.0) | 0.0 | (11.0) | (4.0) | 0.0 |
| Cash From Operating Activities | 1,248.0 | 1,398.0 | 1,361.0 | 1,415.0 | 1,501.0 | 124.0 | 2,350.0 | 1,783.0 | 2,567.0 | 619.0 |
| 0.0 |
| 0.0 |
| (184.0) |
| 1,997.0 |
| 365.0 |
| 203.0 |
| 434.0 |
| Divestitures | 0.0 | 26.0 | 26.0 | (147.0) | 533.0 | 4,947.0 | 0.0 | (65.0) | 0.0 | 3.0 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | (16.0) | (12.0) | (13.0) | (19.0) | (41.0) | 13.0 | (19.0) | (10.0) | (4.0) | 63.0 |
| Cash From Investing Activities | (484.0) | (512.0) | (491.0) | (635.0) | (60.0) | 4,665.0 | (2,137.0) | 69.0 | 719.0 | (565.0) |
| 2,872.0 |
| 3,552.0 |
| 1,039.0 |
| 2,625.0 |
| 1,547.0 |
| 168.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | 249.0 | 14.0 | 898.0 | 669.0 | 628.0 | - | - | - | - | - |
| Dividends Paid | - | - | - | 0.0 | 0.0 | 53.0 | 214.0 | 210.0 | 174.0 | 78.0 |
| Other Financing Activities | (5.0) | 17.0 | (21.0) | (6.0) | (79.0) | (21.0) | (45.0) | 47.0 | (28.0) | (37.0) |
| Cash From Financing Activities | (776.0) | (317.0) | (1,487.0) | (1,507.0) | (1,818.0) | (5,476.0) | 657.0 | (1,663.0) | (1,890.0) | 93.0 |
| (634.0) |
| (814.0) |
| (296.0) |
| (711.0) |
| 780.0 |
| 170.0 |
| 1,461.0 |
| 87.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 277.0 |
| 268.0 |
| 283.0 |
| 264.0 |
| 287.0 |
| 290.0 |
| 325.0 |
| 314.0 |
| 355.0 |
| 343.0 |
| 298.0 |
| 303.0 |
| 295.0 |
| 284.0 |
| 287.0 |
| 282.0 |
| 346.0 |
| 261.0 |
| 285.0 |
| 194.0 |
| - |
| 81.0 |
| 82.0 |
| 99.0 |
| 26.0 |
| 26.0 |
| 25.0 |
| 14.0 |
| 6.0 |
| 20.0 |
| 16.0 |
| 11.0 |
| 9.0 |
| 30.0 |
| 18.0 |
| 17.0 |
| 16.0 |
| 19.0 |
| 22.0 |
| 17.0 |
| 19.0 |
| 17.0 |
| 40.0 |
| 43.0 |
| 21.0 |
| 21.0 |
| 58.0 |
| - |
| - |
| (25.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 10.0 |
| 0.0 |
| 190.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 3,854.0 |
| 53.0 |
| 2,887.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 165.0 |
| - |
| - |
| (26.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 370.0 |
| - |
| - |
| - |
| 131.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,005.0 |
| - |
| - |
| 453.0 |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| (17.0) |
| (24.0) |
| - |
| - |
| 45.0 |
| 163.0 |
| - |
| - |
| - |
| (29.0) |
| - |
| - |
| - |
| 119.0 |
| - |
| - |
| - |
| (66.0) |
| - |
| - |
| - |
| 369.0 |
| - |
| - |
| - |
| 379.0 |
| (1,938.0) |
| - |
| - |
| (268.0) |
| - |
| 0.0 |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 1,911.0 |
| - |
| - |
| - |
| 43.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 513.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (65.0) |
| - |
| - |
| - |
| 0.0 |
| 3.0 |
| - |
| - |
| 65.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| (15.0) |
| - |
| - |
| - |
| - |
| (192.0) |
| - |
| - |
| - |
| 311.0 |
| - |
| - |
| - |
| (61.0) |
| - |
| - |
| - |
| (1,822.0) |
| - |
| - |
| - |
| (180.0) |
| - |
| - |
| - |
| 1,014.0 |
| (71.0) |
| - |
| - |
| 48.0 |
| - |
| 352.0 |
| - |
| - |
| - |
| 1,084.0 |
| - |
| - |
| - |
| 509.0 |
| - |
| - |
| - |
| 1,278.0 |
| - |
| - |
| - |
| 27.0 |
| 1.0 |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 53.0 |
| - |
| - |
| - |
| 51.0 |
| - |
| - |
| - |
| 51.0 |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (36.0) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| - |
| (394.0) |
| - |
| - |
| - |
| (866.0) |
| - |
| - |
| - |
| 1,786.0 |
| - |
| - |
| - |
| 887.0 |
| - |
| - |
| - |
| (300.0) |
| - |
| - |
| - |
| (168.0) |
| 2,824.0 |
| - |
| - |
| 327.0 |
| - |
| (508.0) |
| - |
| - |
| - |
| 1,830.0 |
| - |
| - |
| - |
| (1,031.0) |
| - |
| - |
| - |
| (150.0) |
| - |
| - |
| - |
| 1,254.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |