| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||
| Net Income | (630.0) | 946.0 | 148.0 | 307.0 | (159.0) | (60.0) | 507.0 | 340.0 | 338.0 | 856.0 | 406.0 | 336.0 | 487.0 | 1,335.0 | 1,186.0 | 1,357.0 | |||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 771.0 | 1,242.0 | 1,125.0 | 2,085.0 | 3,637.0 | 1,416.0 | (6,097.0) | 234.0 | 1,069.0 | 827.0 |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 2,195.0 | 2,179.0 | 2,290.0 | 1,825.0 | 1,113.0 | 1,190.0 | 1,834.0 | 2,015.0 | 1,272.0 | 833.0 |
| Amortization Of Intangibles | - | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | 2,135.0 | 2,147.0 | 2,303.0 | 2,744.0 | 1,831.0 | 1,519.0 | 1,736.0 | 2,626.0 | 1,975.0 | 1,796.0 |
| Acquisitions | 1,192.0 | 0.0 | (12.0) | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | 0.0 | (5.0) | 5.0 | (10.0) | 11.0 |
| Net Change In Cash | 18.0 | (7.0) | 39.0 | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | 1,700.0 | 1,505.0 | 1,418.0 | 1,423.0 | 2,035.0 | 1,610.0 | 159.0 | 295.0 | 325.0 | (746.0) |
| Free Cash Flow To Equity | - | - | - | |||||||
| (241.0) |
| 1,384.0 |
| (72.0) |
| (205.0) |
| 309.0 |
| (614.0) |
| (1,521.0) |
| (4,383.0) |
| 421.0 |
| (6.0) |
| 149.0 |
| 336.0 |
| (245.0) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||
| Depreciation & Amortization | 561.0 | 533.0 | 545.0 | 556.0 | 545.0 | 545.0 | 599.0 | 580.0 | 566.0 | 556.0 | 486.0 | 419.0 | 364.0 | 280.0 | 291.0 | 278.0 | 264.0 | 274.0 | 297.0 | 311.0 | 308.0 | 401.0 | 406.0 | 493.0 | 534.0 | 561.0 | 545.0 | 532.0 | 377.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Stock-Based Compensation | 18.0 | 14.0 | 16.0 | 14.0 | 13.0 | 18.0 | 12.0 | 13.0 | 23.0 | 21.0 | 18.0 | 23.0 | (15.0) | 51.0 | 46.0 | 15.0 | 90.0 | ||||||||||||
| Deffered Income Tax | (210.0) | (533.0) | 30.0 | 66.0 | (77.0) | (38.0) | 21.0 | 103.0 | 58.0 | 111.0 | (78.0) | 47.0 | 64.0 | (225.0) | 88.0 | 58.0 | (8.0) | ||||||||||||
| Asset Impairments | 1,485.0 | 49.0 | 141.0 | 0.0 | 730.0 | 450.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | 0.0 | |||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Accounts Payable | (7.0) | 92.0 | (144.0) | (24.0) | (101.0) | 118.0 | (64.0) | (9.0) | (292.0) | (16.0) | 2.0 | (103.0) | (187.0) | (56.0) | (289.0) | 242.0 | |||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Operating Activities | 25.0 | 12.0 | (6.0) | (27.0) | 0.0 | (13.0) | 137.0 | (16.0) | 7.0 | (26.0) | (18.0) | (21.0) | 45.0 | (44.0) | (57.0) | (32.0) | |||||||||||||
| Cash From Operating Activities | 1,056.0 | 954.0 | 812.0 | 1,013.0 | 873.0 | 1,020.0 | 1,022.0 | 1,020.0 | 659.0 | 1,362.0 | 906.0 | 831.0 | 1,068.0 | 875.0 | 962.0 | ||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditures | 605.0 | 465.0 | 544.0 | 521.0 | 617.0 | 552.0 | 538.0 | 622.0 | 591.0 | 660.0 | 834.0 | 640.0 | 610.0 | 358.0 | 511.0 | 511.0 | 451.0 | 421.0 | 365.0 | 383.0 | 350.0 | 343.0 | 351.0 | 252.0 | 790.0 | 574.0 | 566.0 | 750.0 | 736.0 |
| Acquisitions | 1,192.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (12.0) | 0.0 | 0.0 | 3,225.0 | 0.0 | - | 0.0 | 0.0 | - | - | |||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Investing Activities | (59.0) | 263.0 | (34.0) | 46.0 | (148.0) | 140.0 | (26.0) | 16.0 | (6.0) | 161.0 | (27.0) | (155.0) | 66.0 | (21.0) | (34.0) | 0.0 | |||||||||||||
| Cash From Investing Activities | (1,738.0) | (978.0) | (453.0) | (558.0) | (895.0) | (539.0) | (516.0) | (641.0) | (761.0) | (794.0) | (854.0) | (3,008.0) | (863.0) | (591.0) | (264.0) | ||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Repurchased | 84.0 | 0.0 | 160.0 | 147.0 | 0.0 | 0.0 | 163.0 | 184.0 | 250.0 | 53.0 | 45.0 | 89.0 | 239.0 | 188.0 | 325.0 | 135.0 | 71.0 | ||||||||||||
| Dividends Paid | 85.0 | 76.0 | 77.0 | 77.0 | 78.0 | 78.0 | 78.0 | 80.0 | 80.0 | 82.0 | 82.0 | 82.0 | 61.0 | 61.0 | 62.0 | 64.0 | 52.0 | 36.0 | |||||||||||
| Other Financing Activities | (148.0) | - | - | - | (19.0) | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Financing Activities | 672.0 | 38.0 | (358.0) | (430.0) | (12.0) | (504.0) | (453.0) | (376.0) | 102.0 | (562.0) | (101.0) | 2,206.0 | (184.0) | (297.0) | (689.0) | ||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 0.0 | (2.0) | 2.0 | 0.0 | 0.0 | 1.0 | 1.0 | (7.0) | 1.0 | 0.0 | 1.0 | 3.0 |
| Net Change In Cash | (9.0) | 10.0 | 5.0 | 12.0 | (34.0) | (17.0) | 51.0 | 3.0 | 2.0 | 0.0 | (49.0) | 26.0 | 21.0 | (13.0) | 10.0 | (263.0) | 76.0 | ||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow | 451.0 | 489.0 | 268.0 | 492.0 | 256.0 | 468.0 | 484.0 | 398.0 | 68.0 | 702.0 | 72.0 | 191.0 | 458.0 | 517.0 | 451.0 | 833.0 | 234.0 | 319.0 | 447.0 | 367.0 | 477.0 | 376.0 | 142.0 | (135.0) | (224.0) | 156.0 | 190.0 | 156.0 | (207.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 62.0 | 57.0 | 66.0 | 47.0 | 202.0 | 138.0 | 33.0 | 39.0 | (46.0) | 110.0 |
| Deffered Income Tax | (647.0) | (514.0) | 144.0 | 144.0 | (87.0) | (21.0) | 381.0 | 94.0 | 149.0 | 666.0 |
| Asset Impairments | 1,675.0 | 920.0 | 450.0 | 0.0 | 0.0 | 0.0 | 5,580.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | (83.0) | (177.0) | (247.0) | (304.0) | 50.0 | 275.0 | (26.0) | (44.0) | 141.0 | (226.0) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | 4.0 | (21.0) | 115.0 | (20.0) | (148.0) | (104.0) | 19.0 | 57.0 | 70.0 | (93.0) |
| Cash From Operating Activities | 3,835.0 | 3,652.0 | 3,721.0 | 4,167.0 | 3,866.0 | 3,129.0 | 1,895.0 | 2,921.0 | 2,300.0 | 1,050.0 |
| 3,225.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (94.0) |
| 0.0 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | 216.0 | 127.0 | 124.0 | 45.0 | (103.0) | 20.0 | 198.0 | 156.0 | 56.0 | (77.0) |
| Cash From Investing Activities | (3,727.0) | (2,884.0) | (2,457.0) | (5,519.0) | (1,786.0) | (525.0) | (1,864.0) | (2,556.0) | (1,555.0) | (1,037.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | 391.0 | 307.0 | 597.0 | 426.0 | 719.0 | 111.0 | 0.0 | 1,250.0 | 250.0 | 0.0 |
| Dividends Paid | 315.0 | 308.0 | 316.0 | 307.0 | 239.0 | 122.0 | 97.0 | 102.0 | 56.0 | 57.0 |
| Other Financing Activities | - | 102.0 | (34.0) | (77.0) | - | - | - | - | - | - |
| Cash From Financing Activities | (78.0) | (762.0) | (1,231.0) | 1,359.0 | (2,268.0) | (2,419.0) | (206.0) | (1,238.0) | (396.0) | (139.0) |
| (2.0) |
| (190.0) |
| 185.0 |
| (180.0) |
| (868.0) |
| 339.0 |
| (115.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.0 |
| 33.0 |
| 40.0 |
| 44.0 |
| 42.0 |
| 2.0 |
| 27.0 |
| (38.0) |
| 9.0 |
| 1.0 |
| (17.0) |
| 46.0 |
| (2.0) |
| 1.0 |
| 0.0 |
| (20.0) |
| (12.0) |
| (42.0) |
| 295.0 |
| 140.0 |
| (46.0) |
| 44.0 |
| 158.0 |
| (62.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 717.0 |
| 1,336.0 |
| 3,250.0 |
| 277.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 153.0 |
| 64.0 |
| 13.0 |
| 76.0 |
| 122.0 |
| 186.0 |
| 42.0 |
| (223.0) |
| (31.0) |
| 22.0 |
| (82.0) |
| 104.0 |
| (88.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.0) |
| (16.0) |
| (24.0) |
| (44.0) |
| (20.0) |
| (42.0) |
| 9.0 |
| (11.0) |
| 63.0 |
| (6.0) |
| (3.0) |
| 19.0 |
| 47.0 |
| 1,344.0 |
| 685.0 |
| 740.0 |
| 812.0 |
| 750.0 |
| 827.0 |
| 719.0 |
| 493.0 |
| 117.0 |
| 566.0 |
| 730.0 |
| 756.0 |
| 906.0 |
| 529.0 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (94.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (48.0) |
| (16.0) |
| (6.0) |
| 70.0 |
| (28.0) |
| 124.0 |
| (68.0) |
| 272.0 |
| (130.0) |
| 38.0 |
| 142.0 |
| 30.0 |
| (54.0) |
| (514.0) |
| (417.0) |
| (405.0) |
| (367.0) |
| 568.0 |
| (321.0) |
| (447.0) |
| (245.0) |
| (517.0) |
| (655.0) |
| (591.0) |
| (562.0) |
| (795.0) |
| (608.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 213.0 |
| 637.0 |
| 400.0 |
| 37.0 |
| 25.0 |
| 24.0 |
| 24.0 |
| 24.0 |
| 25.0 |
| 24.0 |
| 25.0 |
| 24.0 |
| 25.0 |
| 28.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,089.0) |
| (193.0) |
| (148.0) |
| (557.0) |
| (1,207.0) |
| (507.0) |
| (294.0) |
| (256.0) |
| 335.0 |
| 9.0 |
| (88.0) |
| (280.0) |
| (422.0) |
| (448.0) |
| 187.0 |
| (114.0) |
| 113.0 |
| (1.0) |
| (22.0) |
| (7.0) |
| (64.0) |
| (87.0) |
| 52.0 |
| (86.0) |
| (310.0) |
| (524.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |