| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 1.4 | 1.1 | 1.1 | 2.4 | 1.1 | 1.8 | +65.7% | |
| Depreciation & amortization | 2.3 | 2.2 | 2.0 | 2.2 | 2.4 | 2.5 | +3.8% | |
| Stock-based compensation | 0.0 | 0.0 | (0.0) | 0.0 | (0.0) | 0.0 | +100.0% | |
| Change in working capital | (0.9) | (1.6) | (0.5) | 0.5 | 0.2 | (0.2) | −179.6% | |
| Operating cash flow | 2.7 | 2.3 | 2.6 | 4.3 | 4.5 | 5.2 | +14.8% | |
| Capital expenditure | (5.2) | (6.4) | (5.4) | (4.6) | (6.0) | (7.9) | −33.0% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | — | |
| Investing cash flow | (4.8) | (6.2) | (5.7) | (4.6) | (5.8) | (7.1) | −21.5% | |
| Dividends paid | (0.7) | (0.8) | (0.8) | (0.9) | (1.0) | (1.1) | −9.4% | |
| Share buybacks | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 4.1 | 3.1 | 2.8 | (0.9) | 2.6 | 2.0 | −24.9% | |
| Financing cash flow | 3.4 | 2.6 | 2.9 | 0.2 | 2.1 | 3.0 | +45.0% | |
| Free cash flow | (2.5) | (4.1) | (2.8) | (0.4) | (1.5) | (2.8) | −88.4% | |
| Net change in cash | 1.3 | (1.3) | (0.2) | (0.1) | 0.7 | (0.8) | −211.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
