| USD millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 134.3 | (97.2) | 31.5 | 79.6 | 92.3 | — | — | |
| 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 | (13.3) | (32.7) | 2.9 | 31.0 | (12.0) | (34.7) | −189.0% | |
| Operating cash flow | (148.3) | 189.3 | 122.2 | 116.4 | 29.3 | 23.8 | −18.9% | |
| 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 | (175.2) | 192.4 | 41.5 | 86.1 | (64.0) | — | — | |
| Dividends paid | (63.4) | (55.7) | (62.6) | (67.1) | (70.6) | — | — | |
| Share buybacks | 0.0 | 0.0 | (1.9) | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | 163.9 | (142.4) | (90.5) | 14.4 | 7.0 | — | — | |
| Financing cash flow | 147.7 | (187.8) | (124.0) | (117.3) | (26.9) | — | — | |
| Free cash flow | (148.3) | 189.3 | 122.2 | 116.4 | 29.3 | 23.8 | −18.9% | |
| Net change in cash | (0.6) | 1.4 | (1.8) | (0.9) | 2.5 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.