| USD billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | 2.3 | 2.7 | 2.6 | 2.5 | 2.3 | (0.1) | −103.8% | |
| Depreciation & amortization | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 0.6 | +3.0% | |
| Stock-based compensation | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Change in working capital | (0.2) | 0.3 | (0.0) | 0.0 | 0.2 | (0.5) | −357.1% | |
| Operating cash flow | 3.0 | 3.3 | 2.8 | 3.3 | 2.9 | 2.2 | −25.8% | |
| Capital expenditure | (0.5) | (0.6) | (0.7) | (0.8) | (0.6) | (0.5) | +13.7% | |
| Acquisitions | 0.0 | (1.1) | 0.3 | (0.5) | (1.2) | 1.8 | +257.6% | |
| Investing cash flow | (0.5) | (1.7) | (0.3) | (1.2) | (1.8) | 1.3 | +170.1% | |
| Dividends paid | (1.2) | (1.2) | (1.3) | (1.4) | (1.3) | (1.3) | +1.7% | |
| Share buybacks | (0.3) | (0.9) | (1.4) | (2.0) | (1.2) | (0.5) | +58.4% | |
| Debt issued / repaid | (1.0) | (0.4) | 0.1 | 1.1 | 1.7 | (1.4) | −182.8% | |
| Financing cash flow | (2.7) | (2.5) | (2.4) | (2.3) | (1.2) | (3.3) | −180.9% | |
| Free cash flow | 2.5 | 2.7 | 2.1 | 2.5 | 2.3 | 1.6 | −29.1% | |
| Net change in cash | (0.2) | (0.9) | 0.0 | (0.2) | (0.1) | 0.1 | +266.2% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
