| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 2.7 | 2.2 | 1.8 | 2.3 | 2.9 | 2.1 | −26.2% | |
| Depreciation & amortization | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | +4.1% | |
| Stock-based compensation | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Change in working capital | 0.4 | (0.2) | (0.7) | 0.1 | 0.3 | 0.3 | −17.4% | |
| Operating cash flow | 3.7 | 3.3 | 2.6 | 3.7 | 4.1 | 4.2 | +2.2% | |
| Capital expenditure | (0.4) | (0.6) | (0.7) | (0.7) | (0.6) | (0.6) | −0.5% | |
| Acquisitions | (0.5) | 0.0 | (0.8) | 0.0 | 0.0 | (0.3) | — | |
| Investing cash flow | (0.9) | (0.6) | (1.6) | (0.7) | (0.5) | (0.8) | −53.0% | |
| Dividends paid | (1.5) | (1.5) | (1.6) | (1.7) | (1.6) | (1.8) | −12.5% | |
| Share buybacks | (1.5) | (1.3) | (1.3) | (1.1) | (1.7) | (1.2) | +30.4% | |
| Debt issued / repaid | (0.6) | 0.1 | 1.6 | 0.6 | (0.4) | (0.5) | −11.8% | |
| Financing cash flow | (2.8) | (2.8) | (1.0) | (2.8) | (3.4) | (3.3) | +3.9% | |
| Free cash flow | 3.3 | 2.8 | 1.9 | 3.0 | 3.5 | 3.6 | +2.5% | |
| Net change in cash | 0.0 | (0.1) | (0.1) | 0.2 | 0.1 | 0.2 | +47.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
