Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY201301/31/2014 | FY201401/31/2015 | FY201501/31/2016 | FY201601/31/2017 | FY201701/31/2018 | FY201801/31/2019 | FY201901/31/2020 | FY202001/31/2021 | FY202101/31/2022 | FY202201/31/2023 | FY202301/31/2024 | FY202401/31/2025 | FY202501/31/2026 | Last 12M08/01/2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 181.4 | 199.8 | 240.6 | 273.6 | ||||||||||||
| Depreciation & Amortization | 34.9 | - | 55.2 | 43.9 | ||||||||||||
| Stock Based Compensation | 12.2 | 19.4 | 13.1 | 9.9 | ||||||||||||
| Change in Working Capital | 25.4 | -43.5 | -20.0 | -14.4 | ||||||||||||
| Other Non-Cash Items | -0.8 | 42.5 | -1.2 | 28.0 | ||||||||||||
| Net Cash from Operating Activities | 254.5 | 227.5 | 296.5 | 340.8 | ||||||||||||
| -Investments in Property, Plant & Equipment | -124.4 | -120.6 | -101.9 | -74.2 | ||||||||||||
| -Acquisitions Net | - | - | 0.3 | 0.6 | ||||||||||||
| -Purchases of Investments | -273.5 | -482.7 | -406.7 | -232.7 | ||||||||||||
| Sales/Maturities of Investments | 247.4 | 347.5 | 328.3 | 134.8 | ||||||||||||
| Other Investing Activities | 0.4 | 0.4 | - | -100.9 | ||||||||||||
| Net Cash from Investing Activities | -150.1 | -255.3 | -179.9 | -272.6 | ||||||||||||
| Net Debt Issuance | -1.0 | -1.1 | -1.2 | -0.8 | ||||||||||||
| Net Stock Issuance | -52.5 | -53.0 | -55.2 | -88.9 | ||||||||||||
| -Net Dividends Paid | - | - | - | - | ||||||||||||
| Other Financing Activities | 4.8 | 20.9 | -5.7 | -88.9 | ||||||||||||
| Net Cash from Financing Activities | -48.7 | -33.3 | -62.1 | -178.6 | ||||||||||||
| Effect of Forex Changes | - | - | - | - | ||||||||||||
| Net Change in Cash | 55.7 | -61.1 | 54.6 | -110.4 | ||||||||||||
| Cash at End of Period | 266.3 | 205.1 | 259.7 | 722.8 | ||||||||||||
| Operating Cash Flow | 254.5 | 227.5 | 296.5 | 340.8 | ||||||||||||
| -Capital Expenditure | -124.4 | -120.6 | -101.9 | -74.2 | ||||||||||||
| Free Cash Flow | 130.1 | 106.9 | 194.7 | 266.6 | ||||||||||||