| USD millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 197.7 | (90.6) | 50.7 | 92.6 | 103.5 | — | — | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Change in working capital | (28.2) | 2.2 | 1.5 | 20.0 | (7.3) | (20.2) | −176.9% | |
| Operating cash flow | (178.2) | 295.8 | 185.7 | 51.1 | 68.2 | 47.2 | −30.9% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Investing cash flow | (236.8) | 245.9 | 136.0 | 19.6 | (25.8) | — | — | |
| Dividends paid | (68.9) | (63.4) | (71.6) | (82.1) | (85.9) | — | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | (53.0) | 0.0 | — | — | |
| Debt issued / repaid | 246.8 | (234.1) | (162.4) | 41.5 | (43.9) | — | — | |
| Financing cash flow | 177.5 | (295.7) | (185.6) | (53.5) | (64.6) | — | — | |
| Free cash flow | (178.2) | 295.8 | 185.7 | 51.1 | 68.2 | 47.2 | −30.9% | |
| Net change in cash | (0.7) | 0.1 | 0.0 | (2.4) | 3.7 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.