| USD billions | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Net income | 1.9 | 2.5 | 2.7 | 2.6 | 1.3 | −48.2% | |
| Depreciation & amortization | 1.7 | 1.9 | 2.2 | 2.4 | 2.3 | −5.7% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| Change in working capital | (0.2) | (0.2) | (0.2) | 0.0 | (0.3) | −4694.6% | |
| Operating cash flow | 1.5 | 1.0 | 0.9 | 2.2 | 3.8 | +74.1% | |
| Capital expenditure | (0.4) | (0.5) | (0.7) | (0.5) | (0.4) | +22.7% | |
| Acquisitions | (1.3) | (1.1) | (0.9) | (0.1) | (0.2) | −39.8% | |
| Investing cash flow | (1.7) | (1.6) | (1.5) | (0.5) | (1.9) | −255.3% | |
| Dividends paid | (0.3) | (0.4) | (0.4) | (0.5) | (0.5) | +14.7% | |
| Share buybacks | (0.4) | (0.3) | (0.1) | (0.4) | (1.4) | −235.0% | |
| Debt issued / repaid | 1.0 | 1.4 | 1.3 | (0.5) | 0.0 | +104.0% | |
| Financing cash flow | 0.2 | 0.6 | 0.7 | (1.6) | (1.9) | −13.4% | |
| Free cash flow | 1.1 | 0.5 | 0.2 | 1.7 | 3.4 | +99.7% | |
| Net change in cash | (0.0) | 0.0 | (0.0) | 0.0 | 0.0 | +3900.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.