| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 239.8 | 150.8 | 150.1 | 119.7 | 366.3 | 91.2 | 329.6 | 287.6 | 36.9 |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 15.1 | 15.1 | 14.8 | 13.8 | 14.2 | 8.2 | 5.7 | 4.4 | 2.9 |
| Amortization Of Intangibles | - | - | - | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | 50.5 | 33.8 | 32.3 | 21.6 | 19.1 | 13.3 | 7.2 | 7.9 | 5.8 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | (0.5) |
| Net Change In Cash | (4.0) | (28.7) | 179.3 | (172.3) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | 466.4 | 114.3 | 360.2 | (7.2) | 399.5 | (45.6) | (119.0) | 398.6 | 249.7 |
| Free Cash Flow To Equity | - | - | - | - | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 13.8 | 13.0 | 16.6 | 22.7 | 29.5 | 30.5 | 25.5 | 17.8 | 11.6 |
| Deffered Income Tax | (29.8) | (40.1) | (9.5) | 4.8 | (62.2) | (77.2) | 8.6 | 8.5 | 0.5 |
| Asset Impairments | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | (3.1) | (0.3) | (42.7) | (4.9) | (0.7) | 1.3 | 0.9 | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Change In Inventory | (0.2) | (1.1) | (2.9) | 0.8 | 0.1 | (9.2) | 7.0 | (7.0) | (0.7) |
| Change In Accounts Payable | 30.1 | (234.5) | 157.9 | (31.1) | 86.3 | 120.5 | 20.7 | (9.1) | 19.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 516.9 | 148.2 | 392.5 | 14.3 | 418.6 | (32.3) | (111.8) | 406.5 | 255.5 |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (373.5) | (124.0) | 328.8 | (349.3) | 65.1 | (327.4) | (112.6) | 524.2 | (833.6) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | 13.8 | - |
| Common Stock Repurchased | 28.9 | - | - | - | - | - | - | - | - |
| Dividends Paid | 54.8 | 22.5 | 19.1 | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (147.4) | (53.1) | (542.6) | 161.2 | (279.2) | 189.0 | 439.4 | (817.1) | 678.1 |
| 200.7 |
| (175.1) |
| 213.8 |
| 110.8 |
| 99.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |