| USD millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | 84.0 | (312.9) | 294.9 | 240.6 | 213.4 | −11.3% | |
| 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 | 1.2 | (6.7) | 6.1 | (0.1) | (2.8) | −2663.6% | |
| Operating cash flow | (2,099.9) | 185.9 | 165.6 | 338.4 | 344.6 | +1.8% | |
| Capital expenditure | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Dividends paid | (9.3) | (125.8) | (151.8) | (288.4) | (347.6) | −20.5% | |
| Share buybacks | 0.0 | (45.6) | (9.0) | (46.0) | 0.0 | +100.0% | |
| Debt issued / repaid | 0.0 | (0.0) | 0.0 | 0.0 | 0.4 | — | |
| Financing cash flow | 2,104.7 | (171.4) | (160.8) | (334.4) | (347.2) | −3.8% | |
| Free cash flow | (2,099.9) | 185.9 | 165.6 | 338.4 | 344.6 | +1.8% | |
| Net change in cash | 4.8 | 14.5 | 4.8 | 4.0 | (2.6) | −164.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.