Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY200512/31/2005 | FY200612/31/2006 | FY200712/31/2007 | FY200812/31/2008 | FY200912/31/2009 | FY201012/31/2010 | FY201112/31/2011 | FY201212/31/2012 | FY201312/31/2013 | FY201412/31/2014 | 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 | 616.0 | -2,862.0 | -747.0 | -637.0 | ||||||||||||||||||||
| Depreciation & Amortization | 2,571.0 | 4,122.0 | 2,265.0 | 1,737.0 | ||||||||||||||||||||
| Stock Based Compensation | 87.0 | -5.0 | - | 47.0 | ||||||||||||||||||||
| Change in Working Capital | -371.0 | 480.0 | 73.0 | -292.0 | ||||||||||||||||||||
| Other Non-Cash Items | -49.0 | 948.0 | 166.0 | 557.0 | ||||||||||||||||||||
| Net Cash from Operating Activities | 2,474.0 | 2,224.0 | 1,625.0 | 1,394.0 | ||||||||||||||||||||
| -Investments in Property, Plant & Equipment | -9,702.0 | -10,629.0 | -10,280.0 | -9,322.0 | ||||||||||||||||||||
| -Acquisitions Net | 5,679.0 | - | 8,286.0 | 6,897.0 | ||||||||||||||||||||
| -Purchases of Investments | - | - | -1.0 | -1.0 | ||||||||||||||||||||
| Sales/Maturities of Investments | - | - | - | - | ||||||||||||||||||||
| Other Investing Activities | -1.0 | 7,700.0 | - | 51.0 | ||||||||||||||||||||
| Net Cash from Investing Activities | -4,024.0 | -2,929.0 | -1,995.0 | -2,375.0 | ||||||||||||||||||||
| Net Debt Issuance | 1,678.0 | 726.0 | 421.0 | 1,243.0 | ||||||||||||||||||||
| Net Stock Issuance | -315.0 | - | - | - | ||||||||||||||||||||
| -Net Dividends Paid | - | -7.0 | - | - | ||||||||||||||||||||
| Other Financing Activities | -50.0 | -61.0 | -49.0 | -81.0 | ||||||||||||||||||||
| Net Cash from Financing Activities | 1,313.0 | 658.0 | 372.0 | 1,162.0 | ||||||||||||||||||||
| Effect of Forex Changes | 25.0 | -26.0 | 32.0 | 17.0 | ||||||||||||||||||||
| Net Change in Cash | -212.0 | -73.0 | 34.0 | 198.0 | ||||||||||||||||||||
| Cash at End of Period | 1,206.0 | 1,133.0 | 1,167.0 | 5,064.0 | ||||||||||||||||||||
| Operating Cash Flow | 2,474.0 | 2,224.0 | 1,628.0 | 1,394.0 | ||||||||||||||||||||
| -Capital Expenditure | -9,702.0 | -10,629.0 | -10,280.0 | -6,251.0 | ||||||||||||||||||||
| Free Cash Flow | -7,228.0 | -8,405.0 | -8,655.0 | -4,857.0 | ||||||||||||||||||||