Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.37 | 13.27 | 14.11 | 14.59 | 15.01 | 16.50 | 18.01 | 19.20 | 20.56 | 21.95 |
| Growth | +7.3% | +6.3% | +3.4% | +2.8% | +9.9% | +9.2% | +6.6% | +7.1% | +6.7% | |
| Net income | 1.79 | 1.88 | 2.29 | 2.47 | 2.60 | 2.95 | 3.41 | 3.75 | 4.08 | 4.41 |
| Growth | +5.4% | +21.6% | +7.6% | +5.4% | +13.5% | +15.7% | +10.0% | +8.7% | +8.2% | |
| EPS, diluted | 3.97 | 4.25 | 5.24 | 5.70 | 6.07 | 7.00 | 8.21 | 9.10 | 9.98 | 10.94 |
| Growth | +7.1% | +23.3% | +8.8% | +6.5% | +15.3% | +17.3% | +10.8% | +9.7% | +9.6% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 14.5% | 14.2% | 16.2% | 16.9% | 17.3% | 17.9% | 18.9% | 19.5% | 19.8% | 20.1% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 2.13 | 2.52 | 2.69 | 3.03 | 3.09 | 3.10 | 4.21 | 4.16 | 4.94 | 5.44 |
| Buybacks | −1.26 | −0.99 | −0.94 | −1.01 | −1.37 | −1.97 | −1.12 | −1.23 | −1.28 | −2.08 |
| Dividends paid | −1.00 | −1.06 | −1.29 | −1.47 | −1.58 | −1.66 | −1.90 | −2.18 | −2.40 | −2.63 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.78 | 2.17 | 1.95 | 1.91 | 2.58 | 1.44 | 2.08 | 2.91 | 3.35 | 4.23 |
| Total debt | 2.00 | 2.00 | 2.00 | 1.00 | 2.99 | 2.99 | 2.99 | 2.99 | 3.97 | 4.96 |
| Net cash (debt) | 0.78 | 0.17 | −0.05 | 0.91 | −0.41 | −1.55 | −0.91 | −0.08 | −0.63 | −0.73 |
| Shareholders’ equity | 3.98 | 4.74 | 5.40 | 5.75 | 5.67 | 3.23 | 3.51 | 4.55 | 6.19 | 6.03 |
| Debt to equity | 0.50 | 0.42 | 0.37 | 0.17 | 0.53 | 0.93 | 0.85 | 0.66 | 0.64 | 0.82 |
In billions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Jun 2017 | FY2018 30 Jun 2018 | FY2019 30 Jun 2019 | FY2020 30 Jun 2020 | FY2021 30 Jun 2021 | FY2022 30 Jun 2022 | FY2023 30 Jun 2023 | FY2024 30 Jun 2024 | FY2025 30 Jun 2025 | FY2026 30 Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 2.78 | 2.17 | 1.95 | 1.91 | 2.58 | 1.44 | 2.08 | 2.91 | 3.35 | 4.23 | |
| 1.70 | 1.98 | 2.44 | 2.44 | 2.73 | 3.17 | 3.01 | 3.43 | 3.58 | 3.52 | |
| 0.78 | 0.79 | 0.76 | 0.70 | 0.68 | 0.65 | 0.68 | 0.69 | 0.66 | 0.64 | |
| 1.74 | 2.24 | 2.32 | 2.31 | 2.34 | 2.30 | 2.34 | 2.35 | 3.27 | 3.28 | |
| 38.89 | 38.85 | 41.89 | 39.17 | 48.77 | 63.07 | 50.97 | 54.36 | 53.37 | 63.19 | |
| Growth | −0.1% | +7.8% | −6.5% | +24.5% | +29.3% | −19.2% | +6.7% | −1.8% | +18.4% | |
| Liabilities | ||||||||||
| 2.00 | 2.00 | 2.00 | 1.00 | 2.99 | 2.99 | 2.99 | 2.99 | 3.97 | 4.96 | |
| calc | 2.00 | 2.00 | 2.00 | 1.00 | 2.99 | 2.99 | 2.99 | 2.99 | 3.97 | 4.96 |
| 33.20 | 34.11 | 36.49 | 33.41 | 43.10 | 59.84 | 47.46 | 49.82 | 47.18 | 57.16 | |
| Equity | ||||||||||
| 14.73 | 16.55 | 17.50 | 18.44 | 19.45 | 20.70 | 22.12 | 23.62 | 25.24 | 26.97 | |
| 3.98 | 4.74 | 5.40 | 5.75 | 5.67 | 3.23 | 3.51 | 4.55 | 6.19 | 6.03 | |
| Growth | +19.1% | +14.0% | +6.5% | −1.4% | −43.1% | +8.8% | +29.6% | +36.1% | −2.5% | |
| Per share and net cash | ||||||||||
| calc | 0.78 | 0.17 | −0.05 | 0.91 | −0.41 | −1.55 | −0.91 | −0.08 | −0.63 | −0.73 |
| 445.0 | 438.8 | 434.2 | 429.9 | 423.7 | 416.1 | 412.1 | 408.1 | 405.3 | 397.8 | |
| calc | 8.94 | 10.79 | 12.44 | 13.38 | 13.38 | 7.75 | 8.52 | 11.14 | 15.27 | 15.16 |
Lines marked calc are worked out here from filed figures; point at one for how.