Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | 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 | 282.8 | 404.4 | 451.1 | 460.4 | ||||||||||||
| Depreciation & Amortization | 26.3 | 29.3 | 27.2 | 27.4 | ||||||||||||
| Stock Based Compensation | 20.5 | 25.5 | 34.8 | 22.8 | ||||||||||||
| Change in Working Capital | 106.5 | 157.2 | 96.3 | 106.5 | ||||||||||||
| Other Non-Cash Items | 22.4 | 19.1 | 23.1 | 23.5 | ||||||||||||
| Net Cash from Operating Activities | 433.4 | 608.8 | 713.2 | 739.2 | ||||||||||||
| -Investments in Property, Plant & Equipment | -36.6 | -36.5 | -31.4 | -1.4 | ||||||||||||
| -Acquisitions Net | - | - | - | - | ||||||||||||
| -Purchases of Investments | - | - | - | - | ||||||||||||
| Sales/Maturities of Investments | - | - | - | - | ||||||||||||
| Other Investing Activities | 2.0 | 8.2 | 0.2 | -26.5 | ||||||||||||
| Net Cash from Investing Activities | -34.6 | -28.3 | -31.1 | -27.9 | ||||||||||||
| Net Debt Issuance | -50.0 | - | - | - | ||||||||||||
| Net Stock Issuance | -144.0 | -169.9 | -860.4 | -510.1 | ||||||||||||
| -Net Dividends Paid | - | - | - | - | ||||||||||||
| Other Financing Activities | 11.4 | 15.9 | - | 8.3 | ||||||||||||
| Net Cash from Financing Activities | -182.6 | -154.0 | -860.4 | -501.8 | ||||||||||||
| Effect of Forex Changes | 1.1 | -2.5 | 5.9 | 1.7 | ||||||||||||
| Net Change in Cash | 217.2 | 424.0 | -172.4 | 211.2 | ||||||||||||
| Cash at End of Period | 245.4 | 669.4 | 497.0 | 1,481.4 | ||||||||||||
| Operating Cash Flow | 433.4 | 608.8 | 713.2 | 739.2 | ||||||||||||
| -Capital Expenditure | -36.6 | -36.5 | -31.4 | -1.4 | ||||||||||||
| Free Cash Flow | 396.7 | 572.3 | 681.9 | 737.8 | ||||||||||||