| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.5 | 3.2 | 7.7 | 1.3 | 0.7 | 2.3 | — | — | |
| Depreciation & amortization | 2.0 | 2.0 | 2.0 | 2.2 | 2.3 | 2.4 | 2.4 | −1.6% | |
| Stock-based compensation | 0.1 | 0.2 | 0.1 | (0.0) | 0.0 | 0.0 | — | — | |
| Change in working capital | 0.6 | (1.7) | (1.1) | 0.5 | (0.5) | (0.8) | (0.7) | +12.9% | |
| Operating cash flow | 3.3 | 3.9 | 8.1 | 5.1 | 3.5 | 4.1 | 4.2 | +1.9% | |
| Capital expenditure | (1.5) | (1.9) | (2.5) | (2.6) | (2.2) | (2.0) | (2.1) | −1.1% | |
| Acquisitions | (0.2) | (0.1) | (0.4) | (0.2) | (0.0) | (0.0) | — | — | |
| Investing cash flow | (1.2) | (1.8) | (2.9) | (3.0) | (2.1) | (1.4) | — | — | |
| Dividends paid | (1.0) | (1.0) | (1.0) | (1.0) | (1.1) | (1.1) | (1.0) | +3.1% | |
| Share buybacks | (0.2) | (1.0) | (4.5) | (1.0) | (0.2) | (0.6) | — | — | |
| Debt issued / repaid | (0.1) | (1.1) | 0.7 | 0.0 | (0.2) | (0.8) | — | — | |
| Financing cash flow | (1.3) | (3.0) | (4.7) | (2.1) | (1.5) | (2.9) | — | — | |
| Free cash flow | 1.8 | 2.0 | 5.6 | 2.5 | 1.4 | 2.0 | 2.2 | +7.6% | |
| Net change in cash | 0.8 | (1.0) | 0.4 | 0.0 | (0.1) | (0.2) | — | — |
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.
