| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.0) | +90.7% | |
| Depreciation & amortization | 1.4 | 1.5 | 1.5 | 1.9 | 1.9 | 2.5 | +29.0% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Change in working capital | (0.1) | (0.7) | (0.2) | 0.5 | (0.3) | (0.3) | +1.3% | |
| Operating cash flow | 1.4 | 0.7 | 1.6 | 1.9 | 1.2 | 1.5 | +25.2% | |
| Capital expenditure | (0.5) | (1.9) | (2.1) | (2.9) | (3.6) | (6.7) | −88.6% | |
| Acquisitions | 0.6 | 0.1 | (0.5) | 1.8 | 0.2 | (5.7) | −3486.6% | |
| Investing cash flow | (0.1) | (1.8) | (3.2) | (2.0) | (4.5) | (10.0) | −120.6% | |
| Dividends paid | (0.8) | (0.8) | (0.9) | (1.0) | (1.0) | (1.2) | −14.8% | |
| Share buybacks | 0.0 | (0.2) | (0.2) | (0.0) | (0.2) | 0.0 | +100.0% | |
| Debt issued / repaid | (0.2) | 3.2 | 3.6 | 2.6 | 2.4 | 8.0 | +237.8% | |
| Financing cash flow | (1.2) | 1.4 | 1.6 | 0.3 | 5.4 | 7.4 | +38.3% | |
| Free cash flow | 0.9 | (1.2) | (0.5) | (1.0) | (2.3) | (5.2) | −121.5% | |
| Net change in cash | 0.4 | 0.4 | 0.1 | 0.3 | 2.0 | (1.3) | −167.3% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
