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 | 478.6 | 250.6 | 57.0 | 137.5 | ||||||||||
| Depreciation & Amortization | 2.1 | 159.4 | 1.6 | 153.1 | ||||||||||
| Stock Based Compensation | 18.2 | 22.1 | 20.0 | 25.4 | ||||||||||
| Change in Working Capital | 5.7 | -60.0 | -30.0 | -113.4 | ||||||||||
| Other Non-Cash Items | 143.6 | 3.4 | 190.2 | 15.3 | ||||||||||
| Net Cash from Operating Activities | 701.1 | 367.4 | 229.2 | 206.6 | ||||||||||
| -Investments in Property, Plant & Equipment | -491.7 | -457.2 | -320.3 | -341.2 | ||||||||||
| -Acquisitions Net | -2.4 | - | - | - | ||||||||||
| -Purchases of Investments | - | -49.7 | 6.4 | - | ||||||||||
| Sales/Maturities of Investments | - | - | - | 20.9 | ||||||||||
| Other Investing Activities | -33.1 | -31.1 | -91.3 | -64.5 | ||||||||||
| Net Cash from Investing Activities | -527.2 | -538.0 | -405.2 | -384.8 | ||||||||||
| Net Debt Issuance | -194.7 | -12.9 | 11.8 | -41.7 | ||||||||||
| Net Stock Issuance | - | - | -9.4 | -14.8 | ||||||||||
| -Net Dividends Paid | -61.1 | -43.8 | -17.8 | -17.4 | ||||||||||
| Other Financing Activities | -9.4 | -11.8 | - | - | ||||||||||
| Net Cash from Financing Activities | -265.2 | -68.5 | -15.4 | -73.8 | ||||||||||
| Effect of Forex Changes | - | - | - | - | ||||||||||
| Net Change in Cash | -91.3 | -239.1 | -191.3 | -252.0 | ||||||||||
| Cash at End of Period | 738.2 | 499.1 | 307.8 | 1,253.5 | ||||||||||
| Operating Cash Flow | 701.1 | 367.4 | 229.2 | 206.6 | ||||||||||
| -Capital Expenditure | -491.7 | -457.2 | -320.3 | -341.2 | ||||||||||
| Free Cash Flow | 209.4 | -89.8 | -91.0 | -134.6 | ||||||||||