| (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 | 390.8 | 240.5 | 698.4 | 472.0 | 362.4 | 287.2 | 645.8 | 51.7 | 76.5 | 985.4 | 666.8 | 392.0 | 312.3 | 99.0 | 560.6 | 164.0 | ||||||||||||||||||||||||
| (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 | 1,801.7 | 1,773.3 | 1,061.2 | 2,356.5 | 1,103.2 | 1,118.5 | 1,388.3 | 1,241.2 | 848.7 | 411.6 | (583.6) | (176.6) | 940.7 | 711.9 | 846.7 | 1,346.4 | 1,250.2 | 1,231.1 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | 2,335.6 | 2,305.6 | 2,233.2 | 2,051.7 | 1,985.1 | 1,990.7 | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | 7,684.9 | 4,838.3 | 4,440.7 | 5,065.1 | 168.3 | 247.1 | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | 5,750.4 | 7,899.0 | 4,273.3 | 6,019.8 | 8,308.4 | 12,619.2 | 9,304.4 | 8,035.5 | 1,809.4 | 6,800.6 | 3,502.2 | 3,100.1 | 3,746.0 | 3,478.4 | |||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.2) | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | (2,534.3) | (349.8) | (146.3) | (2,479.6) | 2,132.4 | 2,442.7 | - | - | - | - | - | - | - | - | - | ||||
| 279.6 |
| 245.2 |
| 535.6 |
| (1.4) |
| 339.1 |
| 374.2 |
| 525.7 |
| 365.1 |
| 123.3 |
| 372.6 |
| 369.5 |
| 240.5 |
| 258.6 |
| (69.3) |
| 539.8 |
| 245.4 |
| 132.8 |
| (479.1) |
| 398.2 |
| 409.9 |
| 82.6 |
| (1,769.1) |
| 388.2 |
| 567.3 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 598.9 | 574.8 | 582.7 | 579.2 | 568.9 | 566.8 | 553.8 | 559.6 | 553.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | 86.1 | - | - | - | 95.0 | - | - | - | (20.7) | - | - | - | (98.2) | - | - | - | 70.8 | |||||||||||||||||||||||
| Asset Impairments | 18.1 | 0.0 | 12.8 | 0.0 | 0.0 | (24.6) | 0.0 | 0.0 | 131.8 | 4.6 | 38.1 | 0.0 | 0.0 | 0.0 | (0.1) | (164.1) | 0.7 | |||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (65.1) | - | - | - | (51.5) | - | - | - | (107.9) | - | - | - | (272.5) | - | - | - | ||||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | 26.2 | - | - | - | (189.5) | - | - | - | (287.4) | - | - | - | (340.0) | - | - | - | (283.2) | |||||||||||||||||||||||
| Change In Other Working Capital | 116.7 | - | - | - | (5.5) | - | - | - | 73.3 | - | - | - | 68.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | 65.6 | - | - | - | (44.0) | - | - | - | (453.4) | - | - | - | (173.5) | - | - | - | 247.7 | |||||||||||||||||||||||
| Cash From Operating Activities | 829.0 | - | - | - | 536.2 | - | - | - | 521.1 | - | - | - | 959.5 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 2,252.3 | - | - | - | 1,660.2 | - | - | - | 961.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | (0.5) | - | - | - | 1.6 | - | - | - | 3.5 | - | - | - | 11.9 | |||||||||||||||||||||||
| Cash From Investing Activities | (2,421.9) | - | - | - | (1,710.4) | - | - | - | (1,287.9) | - | - | - | (1,283.6) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 3,681.7 | - | - | - | 2,447.9 | - | - | - | 2,206.3 | - | - | - | 1,614.5 | - | - | - | 2,553.4 | - | - | - | 3,676.2 | - | - | - | 3,195.3 | - | - | - | 3,444.2 | - | - | - | 2,505.7 | - | - | - | 236.2 | - | - | - |
| Debt Repaid | 1,291.0 | - | - | - | 852.8 | - | - | - | 835.7 | - | - | - | 834.5 | - | - | - | 1,224.1 | - | ||||||||||||||||||||||
| Common Stock Issuance | 345.7 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 292.9 | - | - | - | 258.2 | - | - | - | 241.0 | - | - | - | 226.2 | - | - | - | 205.1 | - | ||||||||||||||||||||||
| Other Financing Activities | (5.9) | - | - | - | 8.4 | - | - | - | 21.9 | - | - | - | 21.5 | - | - | - | 1.4 | |||||||||||||||||||||||
| Cash From Financing Activities | 3,235.1 | - | - | - | 1,827.9 | - | - | - | 1,929.1 | - | - | - | 2,070.4 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 1,642.1 | - | - | - | 653.7 | - | - | - | 1,162.3 | - | - | - | 1,746.3 | - | - | - | 259.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (1,423.3) | - | - | - | (1,124.0) | - | - | - | (440.1) | - | - | - | 959.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 529.4 | - | - | - |
| Free Cash Flow To Equity | 967.4 | - | - | - | 471.1 | - | - | - | 930.5 | - | - | - | 1,739.5 | - | - | - | - | |||||||||||||||||||||||
| 1,220.6 |
| 1,134.8 |
| 1,329.3 |
| 1,292.8 |
| 1,281.6 |
| 1,281.8 |
| 1,030.9 |
| 963.7 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.2 | 10.4 | 10.7 | - |
| Deffered Income Tax | - | 494.6 | 281.2 | (768.9) | (67.5) | 248.7 | (131.1) | 194.0 | (256.8) | 529.1 | (836.3) | (820.4) | 596.9 | 311.8 | (26.5) | (311.7) | 468.7 | 1,191.4 | 1,763.7 | 476.2 |
| Asset Impairments | 30.9 | 12.8 | 107.1 | 42.7 | (163.5) | 263.6 | 26.6 | 290.0 | 532.3 | 538.4 | 2,835.6 | 2,104.9 | 154.0 | 322.0 | 355.5 | 0.0 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | 16.3 | 0.0 | 154.0 | 0.0 | 43.6 | 0.0 | 0.0 | (44.2) | - | - | - |
| Change In Accounts Receivable | - | 79.8 | (3.1) | (101.8) | 157.3 | 84.6 | 139.3 | 101.2 | (98.5) | 97.6 | 97.0 | (38.2) | (98.5) | 180.6 | 14.2 | (28.1) | 99.6 | (116.4) | (78.7) | (62.6) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 38.8 | 111.8 | (135.0) | (102.0) | 269.8 | 137.5 | (71.9) | 97.3 | 101.8 | 174.4 | (135.2) | (13.0) | 94.4 | (6.8) | (132.0) | 216.6 | (14.3) | (23.2) | (103.0) |
| Change In Other Working Capital | - | (296.7) | 19.2 | 210.0 | 157.2 | 53.9 | - | - | - | 4.3 | (31.2) | 113.7 | (112.4) | 66.3 | 152.0 | (41.9) | 160.3 | 43.4 | 119.3 | (73.3) |
| Other Operating Activities | - | (518.0) | (745.0) | 123.3 | 1,259.5 | 250.9 | (76.1) | (639.1) | 34.4 | (566.2) | (421.7) | (134.3) | 648.0 | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 5,150.7 | 4,488.5 | 4,294.3 | 2,585.5 | 2,300.7 | 2,689.9 | 2,816.6 | 2,385.2 | 2,623.5 | 2,998.7 | 3,291.2 | 3,889.6 | 3,189.2 | 2,940.3 | 3,128.8 | 3,926.1 | 2,933.2 | 3,324.3 | 2,559.8 |
| - |
| - |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.6 | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | (0.2) | 16.7 | 3.3 | (2.3) | 12.8 | (30.3) | 54.5 | (1.1) | (9.1) | (0.6) | (47.0) | 83.0 | (15.2) | 11.6 | (25.0) | (101.0) | 73.4 | (41.7) |
| Cash From Investing Activities | - | (7,109.5) | (5,849.0) | (4,629.0) | (5,709.9) | (6,179.3) | (4,772.3) | (4,510.2) | (4,106.0) | (3,841.0) | (3,850.0) | (2,608.8) | (2,954.5) | (2,601.6) | (3,639.8) | (3,446.9) | (2,574.2) | (2,094.4) | (2,590.1) | (2,117.7) |
| 2,990.9 |
| 3,870.7 |
| 2,003.5 |
| 3,456.7 |
| 2,866.1 |
| Debt Repaid | - | 3,501.8 | 5,054.1 | 5,135.8 | 5,995.9 | 4,827.8 | 8,152.4 | 7,619.4 | 6,965.7 | 1,585.7 | 5,311.3 | 3,461.5 | 2,323.3 | 3,814.7 | 3,130.2 | 2,437.4 | 4,178.1 | 1,843.2 | 2,486.8 | 1,369.9 |
| Common Stock Issuance | - | 1,136.1 | 0.0 | 130.6 | 852.6 | 200.8 | 0.0 | 607.7 | 499.3 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 99.8 | 183.3 | 0.0 | 0.0 | 234.6 | 878.6 | 613.1 | 512.4 | 1,215.6 |
| Dividends Paid | - | 1,074.2 | 981.7 | 918.2 | 841.7 | 775.1 | 748.3 | 711.6 | 647.7 | 628.9 | 611.8 | 598.9 | 596.1 | 593.0 | 589.2 | 589.6 | 603.9 | 577.0 | 573.0 | 507.3 |
| Other Financing Activities | - | (12.3) | (25.7) | (43.0) | 42.8 | 43.2 | (7.5) | (7.7) | 26.5 | (7.7) | (6.9) | (9.1) | 23.6 | 0.0 | 0.0 | - | - | - | - | - |
| Cash From Financing Activities | - | 3,028.0 | 2,087.7 | 243.0 | 2,906.0 | 2,562.0 | 3,415.8 | 1,638.4 | 1,420.4 | 811.0 | 688.2 | (753.5) | (252.2) | (380.8) | 538.2 | (282.3) | (1,767.3) | (1,048.4) | (70.8) | (221.6) |
| (0.5) |
| 0.3 |
| 0.3 |
| (1.3) |
| 3.3 |
| 0.0 |
| Net Change In Cash | - | 1,069.2 | 727.2 | (91.6) | (218.4) | (1,316.5) | 1,333.4 | (55.3) | (300.3) | (406.6) | (163.1) | (71.1) | 682.9 | 206.6 | (161.9) | (600.0) | (415.1) | (210.9) | 666.8 | 220.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | (285.6) | 2,495.0 | (1,008.8) | (2,455.7) | 5,613.0 | 6,909.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 240.4 |
| - |
| - |
| - |
| (31.4) |
| - |
| - |
| - |
| 104.9 |
| - |
| - |
| - |
| 104.6 |
| - |
| - |
| - |
| 16.5 |
| - |
| - |
| - |
| (81.6) |
| (0.1) |
| 342.1 |
| 3.3 |
| 10.3 |
| 4.5 |
| 6.8 |
| 5.1 |
| 1.5 |
| 198.1 |
| 16.4 |
| 74.0 |
| 235.2 |
| 155.2 |
| 68.9 |
| 72.9 |
| - |
| 16.2 |
| - |
| 145.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (123.0) |
| - |
| - |
| - |
| 52.7 |
| - |
| - |
| - |
| (70.4) |
| - |
| - |
| - |
| (39.7) |
| - |
| - |
| - |
| (131.2) |
| - |
| - |
| - |
| (156.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (175.7) |
| - |
| - |
| - |
| (127.7) |
| - |
| - |
| - |
| (63.6) |
| - |
| - |
| - |
| (68.9) |
| - |
| - |
| - |
| (47.7) |
| - |
| - |
| - |
| 95.0 |
| - |
| - |
| - |
| 43.6 |
| - |
| - |
| - |
| 21.8 |
| - |
| - |
| - |
| 42.0 |
| - |
| - |
| - |
| 28.0 |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 227.7 |
| - |
| - |
| - |
| (607.1) |
| - |
| - |
| - |
| 278.0 |
| - |
| - |
| - |
| 76.2 |
| - |
| - |
| - |
| 199.5 |
| - |
| - |
| - |
| - |
| 538.0 |
| - |
| - |
| - |
| (49.6) |
| - |
| - |
| - |
| 659.1 |
| - |
| - |
| - |
| 501.2 |
| - |
| - |
| - |
| 557.4 |
| - |
| - |
| - |
| 529.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.5) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (39.0) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 10.4 |
| - |
| - |
| - |
| - |
| (1,551.2) |
| - |
| - |
| - |
| (1,513.3) |
| - |
| - |
| - |
| (1,045.5) |
| - |
| - |
| - |
| (951.0) |
| - |
| - |
| - |
| (974.4) |
| - |
| - |
| - |
| (811.8) |
| - |
| - |
| - |
| - |
| - |
| 1,346.2 |
| - |
| - |
| - |
| 1,614.6 |
| - |
| - |
| - |
| 2,298.9 |
| - |
| - |
| - |
| 734.0 |
| - |
| - |
| - |
| 811.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 190.6 |
| - |
| - |
| - |
| 185.8 |
| - |
| - |
| - |
| 172.6 |
| - |
| - |
| - |
| 160.9 |
| - |
| - |
| - |
| 156.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| 1,272.3 |
| - |
| - |
| - |
| 1,546.4 |
| - |
| - |
| - |
| 1,424.5 |
| - |
| - |
| - |
| 952.3 |
| - |
| - |
| - |
| 841.4 |
| - |
| - |
| - |
| 177.6 |
| - |
| - |
| - |
| - |
| - |
| (16.4) |
| - |
| - |
| - |
| 1,038.1 |
| - |
| - |
| - |
| 502.5 |
| - |
| - |
| - |
| 424.3 |
| - |
| - |
| - |
| (104.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (46.1) |
| - |
| - |
| - |