| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.7 | 2.2 | 2.4 | 2.5 | 2.7 | 2.5 | — | — | |
| Depreciation & amortization | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | +7.9% | |
| Stock-based compensation | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +9.7% | |
| Change in working capital | 0.5 | 0.9 | 0.1 | (0.2) | (0.0) | (0.3) | — | — | |
| Operating cash flow | 2.7 | 3.5 | 3.2 | 2.9 | 3.0 | 3.1 | 3.1 | −1.4% | |
| Capital expenditure | (0.5) | (0.6) | (0.7) | (0.8) | (1.1) | (1.3) | (1.4) | −8.5% | |
| Acquisitions | 0.5 | 0.6 | 0.7 | 0.1 | 0.0 | 0.0 | — | — | |
| Investing cash flow | (0.5) | (0.6) | (0.6) | (0.9) | (1.3) | (1.4) | — | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Share buybacks | (0.9) | (3.4) | (4.4) | (3.7) | (3.1) | (1.6) | — | — | |
| Debt issued / repaid | 0.3 | (0.3) | 0.8 | 1.5 | 1.3 | (0.3) | — | — | |
| Financing cash flow | (0.6) | (3.5) | (3.5) | (2.1) | (1.7) | (1.7) | — | — | |
| Free cash flow | 2.3 | 2.9 | 2.5 | 2.1 | 1.9 | 1.8 | 1.6 | −8.8% | |
| Net change in cash | 1.6 | (0.6) | (0.9) | 0.0 | 0.0 | (0.0) | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
TTM ends 2026-05-09 and uses four consecutive reported quarters.
