| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Net income | 1.4 | 1.5 | 1.1 | 0.5 | 1.1 | 1.4 | — | — | |
| Depreciation & amortization | 2.2 | 1.9 | 2.4 | 2.6 | 2.5 | 2.6 | 2.0 | −23.9% | |
| Stock-based compensation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Change in working capital | 0.2 | 0.0 | (0.6) | 0.2 | (0.1) | (0.2) | — | — | |
| Operating cash flow | 3.6 | 3.3 | 2.9 | 2.9 | 3.0 | 3.3 | 3.1 | −5.8% | |
| Capital expenditure | (2.0) | (2.3) | (2.6) | (3.0) | (3.6) | (4.7) | (4.0) | +14.3% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Investing cash flow | (2.0) | (2.3) | (2.7) | (3.0) | (3.6) | (4.7) | — | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Debt issued / repaid | (0.5) | (1.7) | (0.7) | 0.9 | (0.1) | 3.6 | — | — | |
| Financing cash flow | (1.4) | (0.9) | (0.3) | 0.1 | 0.6 | 2.4 | — | — | |
| Free cash flow | 1.7 | 0.9 | 0.3 | (0.1) | (0.6) | (1.4) | (0.9) | +35.2% | |
| Net change in cash | 0.2 | (0.0) | 0.0 | 0.0 | 0.0 | 1.1 | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
TTM ends 2026-06-30 and uses four consecutive reported quarters.
