| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 105.6 | (361.5) | (14.1) | 169.3 | — | — | — | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | |
| Change in working capital | (7.1) | (107.3) | (85.2) | 247.1 | (70.6) | (22.6) | +68.0% | |
| Operating cash flow | (4,058.1) | 563.8 | 613.7 | 281.9 | 90.6 | 116.4 | +28.4% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | |
| Investing cash flow | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | |
| Dividends paid | (31.5) | (181.2) | (263.3) | (152.6) | — | — | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | — | — | — | |
| Debt issued / repaid | 1,937.0 | (412.9) | (329.2) | (175.3) | — | — | — | |
| Financing cash flow | 4,071.5 | (572.5) | (613.6) | (286.6) | — | — | — | |
| Free cash flow | (4,058.1) | 563.8 | 613.7 | 281.9 | 90.6 | 116.4 | +28.4% | |
| Net change in cash | 13.4 | (8.6) | 0.1 | (4.6) | — | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.