| USD millions | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|
| Net income | — | — | 206.2 | — | |
| Depreciation & amortization | 314.4 | 297.8 | 329.6 | +10.7% | |
| Stock-based compensation | — | — | 2.3 | — | |
| Change in working capital | 53.2 | (169.0) | (15.0) | +91.1% | |
| Operating cash flow | 257.8 | 246.2 | 641.1 | +160.4% | |
| Capital expenditure | (171.0) | (268.6) | (258.5) | +3.8% | |
| Acquisitions | — | — | 2.8 | — | |
| Investing cash flow | — | — | (250.0) | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | — | — | (0.1) | — | |
| Debt issued / repaid | — | — | 397.2 | — | |
| Financing cash flow | — | — | (135.8) | — | |
| Free cash flow | 86.7 | (22.4) | 382.6 | +1807.7% | |
| Net change in cash | — | — | 255.3 | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.