| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.0 | 1.1 | 1.1 | 1.4 | 2.1 | 2.1 | −1.7% | |
| Depreciation & amortization | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 1.0 | +4.4% | |
| Stock-based compensation | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Change in working capital | (0.2) | 0.0 | (0.3) | 0.2 | 0.2 | (0.2) | −217.1% | |
| Operating cash flow | 1.9 | 2.1 | 1.8 | 2.4 | 2.8 | 3.0 | +4.9% | |
| Capital expenditure | (0.5) | (0.6) | (0.7) | (0.8) | (1.0) | (1.0) | −5.4% | |
| Acquisitions | (0.4) | (3.9) | (0.0) | (0.2) | 0.6 | (1.6) | −369.3% | |
| Investing cash flow | (0.4) | (4.6) | (0.7) | (1.0) | (0.4) | (2.7) | −524.1% | |
| Dividends paid | (0.6) | (0.6) | (0.6) | (0.6) | (0.7) | (0.8) | −13.4% | |
| Share buybacks | (0.1) | (0.1) | (0.5) | (0.0) | (1.0) | (0.8) | +20.5% | |
| Debt issued / repaid | 0.2 | 1.7 | 0.1 | (0.5) | (0.6) | 0.5 | +174.7% | |
| Financing cash flow | (0.3) | 1.6 | (0.8) | (1.1) | (2.0) | (0.9) | +57.8% | |
| Free cash flow | 1.4 | 1.4 | 1.1 | 1.6 | 1.8 | 1.9 | +4.7% | |
| Net change in cash | 1.1 | (0.9) | 0.2 | 0.3 | 0.3 | (0.6) | −281.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
