| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 854.5 | 856.0 | 601.2 | 580.8 | 904.6 | 535.7 | 359.3 | 173.6 | - |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 9.7 | 10.3 | 10.4 | 11.2 | 10.4 | 5.5 | 1.1 | 0.5 | 3.4 |
| Amortization Of Intangibles | - | - | - | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | 34.4 | 21.0 | 11.9 | 3.9 | 4.0 | 2.3 | 3.7 | 1.2 | - |
| Acquisitions | - | 0.4 | 3.7 | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | 21.5 | 10.2 | 2.6 | - | - | - | - | - |
| Debt Repaid | - | 0.1 | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | (0.5) | 0.3 | 0.3 | (1.9) | - |
| Net Change In Cash | 105.1 | (103.2) | (416.0) | 254.1 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | 1,550.6 | 1,259.0 | 990.7 | 854.8 | 904.6 | 813.9 | 423.4 | 40.2 | - |
| Free Cash Flow To Equity | - | 1,280.5 | - | - | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 54.1 | 23.0 | 26.1 | 29.0 | 39.8 | 46.2 | 36.0 | 88.3 | - |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | (4.2) | (2.9) | - | - | - | - | - |
| Change In Accounts Receivable | (133.1) | (50.4) | 17.4 | 4.8 | 128.7 | 78.6 | 108.5 | 223.4 | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 1,585.0 | 1,280.0 | 1,002.6 | 858.7 | 908.5 | 816.2 | 427.1 | 41.5 | - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | 29.7 | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (1,870.7) | (1,095.2) | (1,570.1) | (1,066.5) | (951.6) | 136.8 | (1,272.7) | 47.7 | - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | 30.5 | - |
| Common Stock Repurchased | 693.3 | 407.3 | 89.6 | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 398.1 | (289.7) | 150.2 | 464.5 | 355.2 | (503.1) | 1,107.2 | 66.5 | - |
| 311.6 |
| 450.3 |
| 261.8 |
| 153.8 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |