| USD billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 0.5 | 1.4 | 1.8 | 2.0 | 1.8 | — | — | — | |
| Depreciation & amortization | 0.9 | 0.9 | 0.9 | 1.0 | 1.1 | 1.0 | 1.0 | +3.8% | |
| Stock-based compensation | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | +0.0% | |
| Change in working capital | 0.4 | (0.6) | (0.2) | (0.2) | (0.4) | — | — | — | |
| Operating cash flow | 1.9 | 1.8 | 2.9 | 3.0 | 2.7 | 2.6 | 2.6 | +0.0% | |
| Capital expenditure | (0.5) | (0.6) | (0.8) | (0.8) | (0.9) | (0.7) | (0.7) | +0.0% | |
| Acquisitions | 0.1 | (1.3) | (0.0) | (1.2) | 0.2 | — | — | — | |
| Investing cash flow | (0.4) | (1.9) | (0.8) | (2.0) | (0.7) | — | — | — | |
| Dividends paid | (0.9) | (1.0) | (1.0) | (1.0) | (1.0) | (1.0) | (1.0) | +0.0% | |
| Share buybacks | 0.0 | (0.5) | (0.5) | (1.2) | (1.3) | — | — | — | |
| Debt issued / repaid | (3.8) | (0.6) | (0.6) | 1.1 | 0.6 | — | — | — | |
| Financing cash flow | (4.6) | (2.0) | (2.1) | (1.0) | (1.6) | — | — | — | |
| Free cash flow | 1.4 | 1.2 | 2.1 | 2.2 | 1.8 | 1.9 | 1.9 | +0.0% | |
| Net change in cash | (3.1) | (2.1) | 0.0 | (0.0) | 0.4 | — | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
TTM ends 2026-06-27 and uses four consecutive reported quarters.
