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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5,973.0 | 6,124.0 | 6,214.0 | 6,721.0 | 7,341.0 | 7,107.0 | 7,389.0 | 7,093.0 | 7,104.0 |
| Growth | +2.5% | +1.5% | +8.2% | +9.2% | −3.2% | +4.0% | −4.0% | +0.2% | |
| Net income | 701.0 | 823.0 | 820.0 | 939.0 | 710.0 | 462.0 | 149.0 | 280.0 | 810.0 |
| Growth | +17.4% | −0.4% | +14.5% | −24.4% | −34.9% | −67.7% | +87.9% | +189.3% | |
| EPS, diluted | 5.33 | 6.26 | 6.32 | 7.36 | 5.58 | 3.73 | 1.20 | 2.25 | 6.52 |
| Growth | +17.4% | +1.0% | +16.5% | −24.2% | −33.2% | −67.8% | +87.5% | +189.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 44.7% | 43.7% | 43.9% | 45.6% | 43.6% | 35.8% | 39.4% | 43.0% | 45.2% |
| Net margin | 11.7% | 13.4% | 13.2% | 14.0% | 9.7% | 6.5% | 2.0% | 3.9% | 11.4% |
| Free cash flow margin | 10.6% | 12.8% | 12.6% | 19.2% | 12.9% | 7.5% | 12.6% | 6.8% | 10.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 865.0 | 976.0 | 992.0 | 1,546.0 | 1,276.0 | 786.0 | 1,158.0 | 695.0 | 981.0 |
| Capital expenditure | −231.0 | −194.0 | −206.0 | −254.0 | −331.0 | −251.0 | −228.0 | −212.0 | −220.0 |
| Free cash flow | 634.0 | 782.0 | 786.0 | 1,292.0 | 945.0 | 535.0 | 930.0 | 483.0 | 761.0 |
| Growth | +23.3% | +0.5% | +64.4% | −26.9% | −43.4% | +73.8% | −48.1% | +57.6% | |
| Buybacks | −183.0 | −271.0 | −661.0 | −248.0 | −905.0 | −25.0 | 0.0 | 0.0 | −332.0 |
| Dividends paid | −412.0 | −450.0 | −490.0 | −533.0 | −558.0 | −571.0 | −583.0 | −595.0 | −602.0 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 418.0 | 131.0 | 111.0 | 871.0 | 319.0 | 183.0 | 367.0 | 202.0 | 167.0 |
| Total debt | 1,791.0 | 2,284.0 | 2,287.0 | 2,780.0 | 2,784.0 | 2,474.0 | 2,477.0 | 2,481.0 | 2,484.0 |
| Net cash (debt) | −1,373.0 | −2,153.0 | −2,176.0 | −1,909.0 | −2,465.0 | −2,291.0 | −2,110.0 | −2,279.0 | −2,317.0 |
| Shareholders’ equity | 542.0 | 726.0 | 559.0 | 908.0 | 411.0 | 556.0 | 220.0 | 328.0 | 321.0 |
| Debt to equity | 3.30 | 3.15 | 4.09 | 3.06 | 6.77 | 4.45 | 11.26 | 7.56 | 7.74 |
In millions 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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 418.0 | 131.0 | 111.0 | 871.0 | 319.0 | 183.0 | 367.0 | 202.0 | 167.0 | |
| n/a | n/a | 631.0 | 648.0 | 604.0 | n/a | n/a | n/a | n/a | |
| 459.0 | 506.0 | 512.0 | 454.0 | 752.0 | 755.0 | 696.0 | 637.0 | 523.0 | |
| 931.0 | 996.0 | 1,034.0 | 1,103.0 | 1,302.0 | 1,334.0 | 1,345.0 | 1,315.0 | 1,267.0 | |
| 1,196.0 | 1,602.0 | 1,591.0 | 1,577.0 | 1,575.0 | 1,558.0 | 1,252.0 | 1,228.0 | 1,229.0 | |
| 4,573.0 | 5,060.0 | 5,116.0 | 6,213.0 | 6,334.0 | 6,158.0 | 5,945.0 | 5,751.0 | 5,561.0 | |
| Growth | +10.6% | +1.1% | +21.4% | +1.9% | −2.8% | −3.5% | −3.3% | −3.3% | |
| Liabilities | |||||||||
| 400.0 | 0.0 | 0.0 | 0.0 | 300.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 1,391.0 | 2,284.0 | 2,287.0 | 2,780.0 | 2,484.0 | 2,474.0 | 2,477.0 | 2,481.0 | 2,484.0 | |
| calc | 1,791.0 | 2,284.0 | 2,287.0 | 2,780.0 | 2,784.0 | 2,474.0 | 2,477.0 | 2,481.0 | 2,484.0 |
| 4,031.0 | 4,334.0 | 4,557.0 | 5,305.0 | 5,742.0 | 5,429.0 | 5,557.0 | 5,259.0 | 5,079.0 | |
| Equity | |||||||||
| 2,440.0 | 2,797.0 | 3,150.0 | 3,567.0 | 1,036.0 | 1,048.0 | 583.0 | 250.0 | 432.0 | |
| 542.0 | 726.0 | 559.0 | 908.0 | 411.0 | 556.0 | 220.0 | 328.0 | 321.0 | |
| Growth | +33.9% | −23.0% | +62.4% | −54.7% | +35.3% | −60.4% | +49.1% | −2.1% | |
| Per share and net cash | |||||||||
| calc | −1,373.0 | −2,153.0 | −2,176.0 | −1,909.0 | −2,465.0 | −2,291.0 | −2,110.0 | −2,279.0 | −2,317.0 |
| 129.0 | 128.0 | 125.7 | 126.2 | 122.8 | 123.2 | 123.8 | 124.2 | 122.7 | |
| calc | 4.20 | 5.67 | 4.45 | 7.20 | 3.35 | 4.51 | 1.78 | 2.64 | 2.62 |
Lines marked calc are worked out here from filed figures; point at one for how.