Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | 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 | FY202412/26/2024 | FY202512/25/2025 | Last 12M03/26/2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 246.0 | 205.9 | 208.6 | 199.5 | ||||||||||||||
| Depreciation & Amortization | 201.9 | 232.5 | 241.2 | 242.5 | ||||||||||||||
| Stock Based Compensation | 27.2 | 33.7 | 29.5 | 31.3 | ||||||||||||||
| Change in Working Capital | 301.1 | 131.5 | -77.1 | -35.4 | ||||||||||||||
| Other Non-Cash Items | 3.6 | 1.4 | 0.1 | 0.5 | ||||||||||||||
| Net Cash from Operating Activities | 803.6 | 603.2 | 381.8 | 419.9 | ||||||||||||||
| -Investments in Property, Plant & Equipment | -547.6 | -446.8 | -317.8 | -314.5 | ||||||||||||||
| -Acquisitions Net | -17.4 | - | - | - | ||||||||||||||
| -Purchases of Investments | - | - | - | - | ||||||||||||||
| Sales/Maturities of Investments | - | - | - | - | ||||||||||||||
| Other Investing Activities | - | - | - | - | ||||||||||||||
| Net Cash from Investing Activities | -565.0 | -446.8 | -317.8 | -314.5 | ||||||||||||||
| Net Debt Issuance | -212.3 | -2.1 | -2.1 | -2.1 | ||||||||||||||
| Net Stock Issuance | - | 15.6 | 9.4 | 10.5 | ||||||||||||||
| -Net Dividends Paid | - | - | - | - | ||||||||||||||
| Other Financing Activities | -1.7 | -16.5 | -9.8 | -7.1 | ||||||||||||||
| Net Cash from Financing Activities | -214.0 | -3.0 | -2.4 | 1.3 | ||||||||||||||
| Effect of Forex Changes | - | - | - | - | ||||||||||||||
| Net Change in Cash | 24.6 | 153.3 | 61.6 | 106.7 | ||||||||||||||
| Cash at End of Period | 34.4 | 187.7 | 249.3 | 924.3 | ||||||||||||||
| Operating Cash Flow | 803.6 | 603.2 | 381.8 | 419.9 | ||||||||||||||
| -Capital Expenditure | -547.6 | -446.8 | -317.8 | -314.5 | ||||||||||||||
| Free Cash Flow | 256.0 | 156.3 | 64.1 | 105.5 | ||||||||||||||