| USD billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.6 | (0.9) | 0.3 | 0.9 | 1.6 | — | — | — | |
| Depreciation & amortization | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | 1.0 | 1.0 | +0.0% | |
| Stock-based compensation | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.4 | — | — | |
| Change in working capital | 0.3 | 1.1 | 0.5 | 1.5 | (0.5) | — | — | — | |
| Operating cash flow | 2.4 | 3.1 | 2.8 | 3.8 | 2.4 | 5.2 | 5.2 | +0.0% | |
| Capital expenditure | (0.4) | (0.4) | (0.5) | (0.5) | (0.5) | (0.6) | (0.6) | +0.0% | |
| Acquisitions | (0.0) | 0.9 | (0.0) | (1.2) | (5.3) | — | — | — | |
| Investing cash flow | (0.4) | 0.6 | (0.5) | (1.8) | (5.6) | — | — | — | |
| Dividends paid | (0.6) | (0.6) | (0.5) | (0.5) | (0.5) | (0.5) | (0.5) | +0.0% | |
| Share buybacks | (0.2) | (1.0) | (2.0) | (0.8) | (0.8) | — | — | — | |
| Debt issued / repaid | (0.6) | (0.9) | (0.6) | 0.4 | 3.2 | — | — | — | |
| Financing cash flow | (1.3) | (2.5) | (3.1) | (0.8) | 2.0 | — | — | — | |
| Free cash flow | 2.0 | 2.7 | 2.4 | 3.3 | 1.9 | 4.5 | 4.5 | +0.0% | |
| Net change in cash | 0.6 | 1.3 | (0.7) | 1.1 | (1.3) | — | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
TTM ends 2026-06-30 and uses four consecutive reported quarters.
