| (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 | 906.0 | 644.0 | 579.0 | 522.0 | 622.0 | 572.0 | 681.0 | 477.0 | 2,334.0 | 456.0 | 266.0 | 293.0 | 296.0 | 274.0 | 268.0 | 179.0 | ||||||||||||||||||||||||
| (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 | 2,651.0 | 2,367.0 | 4,064.0 | 1,311.0 | 1,001.0 | 1,476.0 | 768.0 | 171.0 | 459.0 | (320.0) | 176.0 | 78.0 | 76.0 | (104.0) | 133.0 | 94.0 | 1,119.0 | 181.0 | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 886.0 | 863.0 | 818.0 | 870.0 | 841.0 | 855.0 | 857.0 | 850.0 | 802.0 | 870.0 | 850.0 | 797.0 | 849.0 | 545.0 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | - | 1,010.0 | 931.0 | 751.0 | 762.0 | 658.0 | 540.0 | 670.0 | 617.0 | 707.0 | 875.0 | 842.0 | 933.0 | 691.0 | 506.0 | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | 2,276.0 | 23.0 | 1,370.0 | 2,023.0 | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | - | 2,530.0 | 1,116.0 | 1,623.0 | 321.0 | 910.0 | 2,867.0 | 563.0 | 432.0 | 493.0 | (317.0) | 184.0 | (246.0) | (102.0) | 87.0 | ||||
| 280.0 |
| 419.0 |
| 578.0 |
| 257.0 |
| 222.0 |
| 546.0 |
| (106.0) |
| 169.0 |
| 159.0 |
| 124.0 |
| (146.0) |
| 121.0 |
| 72.0 |
| 95.0 |
| 65.0 |
| 108.0 |
| 191.0 |
| (99.0) |
| (289.0) |
| 32.0 |
| 36.0 |
| 23.0 |
| 80.0 |
| 39.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 229.0 | 231.0 | 218.0 | 208.0 | 206.0 | 193.0 | 209.0 | 208.0 | 208.0 | 216.0 | 224.0 | 213.0 | 217.0 | 213.0 | 209.0 | 216.0 | 203.0 | 201.0 | 209.0 | 221.0 | 224.0 | 233.0 | 215.0 | 206.0 | 203.0 | 223.0 | 205.0 | 214.0 | 208.0 | 200.0 | 204.0 | 194.0 | 204.0 | 208.0 | 219.0 | 222.0 | 221.0 | 218.0 | 205.0 | 215.0 |
| Amortization Of Intangibles | 40.0 | - | - | - | 40.0 | - | - | - | 45.0 | - | - | - | 42.0 | - | - | - | 29.0 | |||||||||||||||||||||||
| Stock-Based Compensation | 25.0 | - | - | - | 21.0 | - | - | - | 17.0 | - | - | - | 14.0 | - | - | - | 16.0 | |||||||||||||||||||||||
| Deffered Income Tax | (40.0) | - | - | - | 4.0 | - | - | - | (38.0) | - | - | - | 8.0 | - | - | - | 63.0 | |||||||||||||||||||||||
| Asset Impairments | 7.0 | - | - | - | - | - | - | - | 1.0 | - | - | - | 1.0 | - | - | - | 1.0 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 28.0 | - | - | - | 69.0 | - | - | - | 263.0 | - | - | - | (35.0) | - | - | - | 151.0 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (145.0) | - | - | - | 24.0 | - | - | - | 19.0 | - | - | - | (230.0) | - | - | - | (360.0) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | (2.0) | - | - | - | (2.0) | - | - | - | 5.0 | - | - | - | 2.0 | - | - | - | (4.0) | |||||||||||||||||||||||
| Cash From Operating Activities | 1,641.0 | - | - | - | 815.0 | - | - | - | 586.0 | - | - | - | 449.0 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 180.0 | - | - | - | 173.0 | - | - | - | 240.0 | 208.0 | 176.0 | 132.0 | 235.0 | 290.0 | 165.0 | 152.0 | 155.0 | 304.0 | 111.0 | 122.0 | 121.0 | 166.0 | 86.0 | 106.0 | 182.0 | 178.0 | 156.0 | 144.0 | 192.0 | - | - | - | 143.0 | - | - | - | 198.0 | - | - | - |
| Acquisitions | 121.0 | - | - | - | 27.0 | - | - | - | 449.0 | - | - | - | 48.0 | - | - | - | 40.0 | - | ||||||||||||||||||||||
| Divestitures | 2.0 | - | - | - | 11.0 | - | - | - | 4,030.0 | - | - | - | 13.0 | - | - | - | 148.0 | - | ||||||||||||||||||||||
| Purchase Of Investments | 26.0 | - | - | - | 17.0 | - | - | - | 10.0 | - | - | - | 18.0 | - | - | - | 19.0 | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | 14.0 | - | - | - | (5.0) | - | - | - | 10.0 | - | - | - | 7.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Investing Activities | (317.0) | - | - | - | (187.0) | - | - | - | 3,328.0 | - | - | - | (286.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 14.0 | - | - | - | 1.0 | - | - | - | 2.0 | - | - | - | 12.0 | - | - | - | 2.0 | - | - | - | 4.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 33.0 | - | - | - | 32.0 | - | - | - | 2,141.0 | - | - | - | 45.0 | - | - | - | 879.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 318.0 | - | - | - | 348.0 | - | - | - | 278.0 | - | - | - | 50.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | (77.0) | - | - | - | (7.0) | - | - | - | (35.0) | - | - | - | (22.0) | - | - | - | (102.0) | |||||||||||||||||||||||
| Cash From Financing Activities | (1,240.0) | - | - | - | (648.0) | - | - | - | (2,661.0) | - | - | - | (255.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 84.0 | - | - | - | (20.0) | - | - | - | 1,253.0 | - | - | - | (92.0) | - | - | - | (959.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 1,461.0 | - | - | - | 642.0 | - | - | - | 346.0 | - | - | - | 214.0 | - | - | - | 73.0 | - | - | - | 413.0 | - | - | - | (53.0) | - | - | - | (182.0) | - | - | - | (30.0) | - | - | - | (12.0) | - | - | - |
| Free Cash Flow To Equity | 1,442.0 | - | - | - | 611.0 | - | - | - | (1,793.0) | - | - | - | 181.0 | - | - | - | (804.0) | |||||||||||||||||||||||
| 25.0 |
| 430.0 |
| 398.0 |
| 380.0 |
| 373.0 |
| 371.0 |
| Amortization Of Intangibles | - | 166.0 | 172.0 | 174.0 | 172.0 | 188.0 | 172.0 | 188.0 | 185.0 | 172.0 | 152.0 | 144.0 | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 104.0 | 67.0 | 66.0 | 56.0 | 56.0 | 44.0 | 42.0 | 46.0 | 59.0 | 68.0 | 69.0 | 51.0 | 36.0 | 32.0 | 24.0 | 22.0 | 23.0 | 33.0 |
| Deffered Income Tax | - | 9.0 | (103.0) | 52.0 | 209.0 | 250.0 | (128.0) | 144.0 | 147.0 | 200.0 | 41.0 | 42.0 | 30.0 | (67.0) | 92.0 | 81.0 | (952.0) | 20.0 | (14.0) |
| Asset Impairments | - | 61.0 | 7.0 | 43.0 | 94.0 | 8.0 | 92.0 | 42.0 | 77.0 | 402.0 | 14.0 | 19.0 | 20.0 | 12.0 | 19.0 | 20.0 | 10.0 | 27.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | 8.0 | 1.0 | - | 1.0 | 1.0 | 3.0 | 5.0 | 0.0 | 22.0 |
| Change In Accounts Receivable | - | (20.0) | (245.0) | 29.0 | 140.0 | 197.0 | (195.0) | 247.0 | 134.0 | 1,448.0 | 1,604.0 | 1,632.0 | 1,896.0 | 987.0 | 868.0 | 850.0 | 731.0 | 635.0 | 647.0 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 209.0 | (30.0) | 215.0 | (898.0) | (584.0) | 1,302.0 | 12.0 | (142.0) | (10.0) | (51.0) | 68.0 | 505.0 | 38.0 | 9.0 | (32.0) | (87.0) | 15.0 | (29.0) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 6.0 | 4.0 | 4.0 | (11.0) | 10.0 | 4.0 | 15.0 | 21.0 | 18.0 | 1.0 | (59.0) | 30.0 | 20.0 | 12.0 | 13.0 | 5.0 | (6.0) | - |
| Cash From Operating Activities | - | 3,540.0 | 2,047.0 | 2,374.0 | 1,083.0 | 1,568.0 | 3,407.0 | 1,233.0 | 1,049.0 | 1,200.0 | 558.0 | 1,026.0 | 687.0 | 589.0 | 593.0 | 497.0 | 472.0 | 425.0 | 208.0 |
| 467.0 |
| - |
| - |
| - |
| Acquisitions | - | 308.0 | 571.0 | 224.0 | 234.0 | 1,220.0 | 1,177.0 | 25.0 | 113.0 | 50.0 | 117.0 | 940.0 | 428.0 | 1,515.0 | 211.0 | 84.0 | 65.0 | 0.0 | 92.0 |
| Divestitures | - | 38.0 | 4,981.0 | 71.0 | 210.0 | 1,248.0 | 77.0 | 63.0 | 543.0 | 827.0 | 573.0 | 549.0 | 6.0 | 20.0 | 45.0 | 0.0 | 19.0 | 221.0 | 160.0 |
| Purchase Of Investments | - | 90.0 | 94.0 | 104.0 | 92.0 | 108.0 | 44.0 | 62.0 | 148.0 | 81.0 | - | - | - | - | - | 0.0 | 0.0 | 17.0 | 26.0 |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | (2.0) | 19.0 | 11.0 | 6.0 | 7.0 | (17.0) | 24.0 | (6.0) | (6.0) | 3.0 | 6.0 | (1.0) | (3.0) | (4.0) | 1.0 | (3.0) | 1.0 | (2.0) |
| Cash From Investing Activities | - | (1,275.0) | 3,429.0 | (969.0) | (808.0) | (714.0) | (1,608.0) | (619.0) | (115.0) | 21.0 | (430.0) | (1,317.0) | (1,322.0) | (2,164.0) | (662.0) | (503.0) | (420.0) | (125.0) | (274.0) |
| - |
| - |
| - |
| Debt Repaid | - | 2,372.0 | 2,243.0 | 1,542.0 | 2,851.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 1,386.0 | 672.0 | 200.0 | 250.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 40.0 | - | 400.0 | 126.0 | 374.0 | 0.0 | 0.0 | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | 55.0 | 58.0 | 83.0 | (46.0) | (64.0) | 33.0 | 16.0 | 54.0 | 29.0 | 16.0 | 37.0 | 21.0 | 5.0 | 6.0 | 3.0 | 7.0 | 8.0 | 8.0 |
| Cash From Financing Activities | - | (2,401.0) | (3,685.0) | (1,035.0) | (1,781.0) | (936.0) | 385.0 | (763.0) | (1,134.0) | (1,326.0) | 232.0 | 454.0 | 715.0 | 1,324.0 | 320.0 | (286.0) | (337.0) | (117.0) | 1.0 |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (136.0) | 1,791.0 | 370.0 | (1,506.0) | (82.0) | 2,184.0 | (149.0) | (200.0) | (105.0) | 360.0 | 163.0 | 80.0 | (251.0) | 251.0 | (292.0) | (285.0) | 183.0 | (65.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 30.0 |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | 2,434.0 | (1,104.0) | 1,451.0 | (507.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 47.0 |
| - |
| - |
| - |
| 41.0 |
| - |
| - |
| - |
| 45.0 |
| - |
| - |
| - |
| 41.0 |
| - |
| - |
| - |
| 42.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.0 |
| - |
| - |
| - |
| (79.0) |
| - |
| - |
| - |
| 22.0 |
| - |
| - |
| - |
| 70.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 19.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| (1.0) |
| 2.0 |
| - |
| - |
| - |
| 53.0 |
| - |
| - |
| - |
| (14.0) |
| - |
| - |
| - |
| 158.0 |
| - |
| - |
| - |
| 66.0 |
| - |
| - |
| - |
| 446.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (87.0) |
| - |
| - |
| - |
| (144.0) |
| - |
| - |
| - |
| (119.0) |
| - |
| - |
| - |
| (183.0) |
| - |
| - |
| - |
| (161.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| 228.0 |
| - |
| - |
| - |
| 534.0 |
| - |
| - |
| - |
| 129.0 |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 113.0 |
| - |
| - |
| - |
| 186.0 |
| - |
| - |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| 55.0 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 16.0 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| 41.0 |
| - |
| - |
| - |
| 425.0 |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| (18.0) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| (60.0) |
| - |
| - |
| - |
| (145.0) |
| - |
| - |
| - |
| (204.0) |
| - |
| - |
| - |
| (139.0) |
| - |
| - |
| - |
| 373.0 |
| - |
| - |
| - |
| (189.0) |
| - |
| - |
| - |
| - |
| - |
| 541.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (61.0) |
| - |
| - |
| - |
| 40.0 |
| - |
| - |
| - |
| (17.0) |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| - |
| (1,127.0) |
| - |
| - |
| - |
| (694.0) |
| - |
| - |
| - |
| 426.0 |
| - |
| - |
| - |
| (30.0) |
| - |
| - |
| - |
| (123.0) |
| - |
| - |
| - |
| (141.0) |
| - |
| - |
| - |
| - |
| - |
| (305.0) |
| - |
| - |
| - |
| 351.0 |
| - |
| - |
| - |
| (159.0) |
| - |
| - |
| - |
| 363.0 |
| - |
| - |
| - |
| (144.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (124.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |