| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.0 | 1.3 | 1.5 | 1.7 | 2.0 | 2.1 | +4.7% | |
| Depreciation & amortization | 1.2 | 1.3 | 1.4 | 1.6 | 1.8 | 1.9 | +8.1% | |
| Stock-based compensation | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | — | |
| Change in working capital | (0.1) | (0.1) | (0.2) | (0.2) | (0.4) | (0.4) | −1.4% | |
| Operating cash flow | 2.5 | 2.8 | 3.2 | 3.6 | 3.9 | 4.3 | +9.1% | |
| Capital expenditure | (1.2) | (1.3) | (1.5) | (1.6) | (1.9) | (1.9) | −1.7% | |
| Acquisitions | (0.7) | (1.2) | (3.0) | (2.1) | (0.7) | (1.4) | −99.7% | |
| Investing cash flow | (1.9) | (2.5) | (4.4) | (3.7) | (2.6) | (3.3) | −29.4% | |
| Dividends paid | (0.5) | (0.6) | (0.6) | (0.6) | (0.7) | (0.7) | −7.4% | |
| Share buybacks | (0.1) | (0.3) | (0.2) | (0.3) | (0.5) | (0.9) | −80.5% | |
| Debt issued / repaid | 0.1 | 0.5 | 2.2 | 1.0 | (0.2) | 0.7 | +446.0% | |
| Financing cash flow | (0.6) | (0.3) | 1.3 | 0.1 | (1.4) | (0.9) | +32.9% | |
| Free cash flow | 1.3 | 1.5 | 1.7 | 2.0 | 2.1 | 2.4 | +15.8% | |
| Net change in cash | (0.0) | (0.0) | 0.1 | 0.0 | (0.1) | 0.0 | +103.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
