| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 2.0 | 1.9 | 2.0 | 2.4 | 2.7 | 2.6 | −4.2% | |
| Depreciation & amortization | 1.0 | 1.0 | 1.0 | 0.6 | 0.6 | 0.7 | +8.5% | |
| Stock-based compensation | 0.2 | 0.2 | 0.2 | 0.3 | 0.0 | 0.0 | — | |
| Change in working capital | 0.3 | (0.8) | (1.2) | 0.1 | (0.7) | (0.8) | −17.5% | |
| Operating cash flow | 3.4 | 2.2 | 1.9 | 3.5 | 3.2 | 3.5 | +9.5% | |
| Capital expenditure | (0.3) | (0.4) | (0.6) | (0.9) | (1.1) | (0.8) | +25.5% | |
| Acquisitions | 0.1 | (0.1) | (1.0) | (0.3) | (0.1) | (1.2) | −1684.0% | |
| Investing cash flow | (0.3) | (0.5) | (1.6) | (1.0) | (1.2) | (2.1) | −72.7% | |
| Dividends paid | (0.5) | (0.6) | (0.6) | (0.6) | (0.7) | (0.8) | −9.2% | |
| Share buybacks | (2.4) | (2.8) | (0.9) | (1.4) | (1.7) | (1.7) | +4.7% | |
| Debt issued / repaid | (0.2) | 1.3 | 0.9 | (0.1) | 0.3 | 1.0 | +271.5% | |
| Financing cash flow | (3.0) | (1.8) | (0.3) | (2.4) | (2.0) | (1.4) | +31.7% | |
| Free cash flow | 3.1 | 1.9 | 1.3 | 2.6 | 2.1 | 2.7 | +27.4% | |
| Net change in cash | 0.1 | (0.1) | 0.0 | 0.1 | (0.1) | (0.0) | +95.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
