| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (9.9) | (0.2) | (0.6) | 1.9 | 3.0 | 2.6 | −13.1% | |
| Depreciation & amortization | 1.3 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | +4.6% | |
| Stock-based compensation | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | — | |
| Change in working capital | 0.4 | 0.6 | 0.3 | (1.3) | (0.1) | 0.4 | +843.4% | |
| Operating cash flow | 1.3 | 2.4 | 1.9 | 3.1 | 3.3 | 3.8 | +14.3% | |
| Capital expenditure | (1.0) | (0.9) | (1.0) | (1.2) | (1.3) | (1.3) | +0.4% | |
| Acquisitions | 0.3 | 0.2 | (0.6) | (0.3) | 0.2 | (0.6) | −412.8% | |
| Investing cash flow | (0.6) | (0.5) | (1.6) | (0.8) | (1.0) | (2.0) | −101.2% | |
| Dividends paid | (0.5) | (0.6) | (0.7) | (0.8) | (0.8) | (0.9) | −8.9% | |
| Share buybacks | 0.0 | (0.4) | (0.8) | (0.5) | (0.5) | (0.4) | +20.7% | |
| Debt issued / repaid | 1.0 | (0.9) | (0.0) | (0.7) | (0.1) | 0.0 | +100.0% | |
| Financing cash flow | 0.2 | (2.1) | (1.6) | (2.0) | (1.5) | (1.5) | +2.9% | |
| Free cash flow | 0.3 | 1.5 | 0.9 | 1.8 | 2.1 | 2.5 | +23.5% | |
| Net change in cash | 0.9 | (0.3) | (1.4) | 0.2 | 0.7 | 0.4 | −51.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
