| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.1 | 2.3 | 2.1 | 1.6 | 1.5 | 1.8 | +21.3% | |
| Depreciation & amortization | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | −4.0% | |
| Stock-based compensation | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +23.7% | |
| Change in working capital | (3.0) | (1.0) | (0.9) | 0.3 | (0.6) | (0.3) | +46.4% | |
| Operating cash flow | 0.1 | 2.3 | 4.1 | 3.0 | 2.0 | 2.2 | +10.5% | |
| Capital expenditure | (0.1) | (1.2) | (0.1) | (0.2) | (0.1) | (0.2) | −42.6% | |
| Acquisitions | (0.0) | (0.2) | (0.3) | 0.0 | 0.0 | 0.0 | — | |
| Investing cash flow | (6.1) | (10.5) | (12.6) | 5.2 | 3.0 | (6.0) | −299.8% | |
| Dividends paid | (0.8) | (0.8) | (0.9) | (0.9) | (0.8) | (0.8) | +1.8% | |
| Share buybacks | (0.3) | (0.5) | (0.2) | (0.9) | (1.4) | (1.0) | +25.9% | |
| Debt issued / repaid | (5.7) | (1.4) | 4.9 | (2.4) | (1.6) | (1.2) | +28.3% | |
| Financing cash flow | 15.4 | 4.6 | 9.9 | (7.1) | (6.0) | 5.9 | +197.8% | |
| Free cash flow | (0.0) | 1.1 | 4.0 | 2.8 | 1.9 | 2.0 | +8.4% | |
| Net change in cash | 9.3 | (3.6) | 1.4 | 1.1 | (1.0) | 2.1 | +307.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
