Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY201512/31/2015 | FY201612/31/2016 | FY201712/31/2017 | FY201812/31/2018 | FY201912/31/2019 | FY202012/31/2020 | FY202112/31/2021 | FY202212/31/2022 | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | Last 12M03/31/2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 660.0 | 1,201.0 | -2,623.0 | -3,628.0 | ||||||||||
| Depreciation & Amortization | 2,611.0 | 2,894.0 | 2,834.0 | 4,965.0 | ||||||||||
| Stock Based Compensation | - | - | - | - | ||||||||||
| Change in Working Capital | 1,068.0 | -1,621.0 | -1,198.0 | -1,307.0 | ||||||||||
| Other Non-Cash Items | 2,079.0 | 305.0 | 2,360.0 | 3,174.0 | ||||||||||
| Net Cash from Operating Activities | 5,196.0 | 2,914.0 | 1,032.0 | 2,813.0 | ||||||||||
| -Investments in Property, Plant & Equipment | -121.0 | -125.0 | -2,479.0 | -4,208.0 | ||||||||||
| -Acquisitions Net | 58.0 | -28.0 | 3,227.0 | 633.0 | ||||||||||
| -Purchases of Investments | -2,503.0 | -2,012.0 | -1,070.0 | -1,733.0 | ||||||||||
| Sales/Maturities of Investments | 1,958.0 | 2,536.0 | 1,147.0 | 1,761.0 | ||||||||||
| Other Investing Activities | -2,320.0 | -2,739.0 | -8.0 | 427.0 | ||||||||||
| Net Cash from Investing Activities | -2,928.0 | -2,368.0 | 817.0 | -3,120.0 | ||||||||||
| Net Debt Issuance | -591.0 | 1,265.0 | 1,176.0 | 2,699.0 | ||||||||||
| Net Stock Issuance | -437.0 | -328.0 | 85.0 | 85.0 | ||||||||||
| -Net Dividends Paid | -1,972.0 | -1,966.0 | -1,490.0 | -2,487.0 | ||||||||||
| Other Financing Activities | -115.0 | -139.0 | -206.0 | 4,844.0 | ||||||||||
| Net Cash from Financing Activities | -3,115.0 | -1,168.0 | -435.0 | 5,140.0 | ||||||||||
| Effect of Forex Changes | -45.0 | -163.0 | 275.0 | 338.0 | ||||||||||
| Net Change in Cash | -892.0 | -785.0 | 1,689.0 | 5,171.0 | ||||||||||
| Cash at End of Period | 3,048.0 | 2,263.0 | 3,952.0 | 15,457.0 | ||||||||||
| Operating Cash Flow | 5,196.0 | 2,914.0 | 1,032.0 | 2,813.0 | ||||||||||
| -Capital Expenditure | -2,477.0 | -3,065.0 | -2,479.0 | -4,208.0 | ||||||||||
| Free Cash Flow | 2,719.0 | -151.0 | -1,447.0 | -1,395.0 | ||||||||||