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 | 65.06 | 66.83 | 67.68 | 70.95 | 76.12 | 80.19 | 82.01 | 84.04 | 84.28 | 87.03 |
| Growth | +2.7% | +1.3% | +4.8% | +7.3% | +5.3% | +2.3% | +2.5% | +0.3% | +3.3% | |
| Operating income | 13.77 | 13.36 | 5.49 | 15.71 | 17.99 | 17.81 | 18.13 | 18.55 | 20.45 | 19.75 |
| Net income | 15.33 | 9.75 | 3.90 | 13.03 | 14.31 | 14.74 | 14.65 | 14.88 | 15.97 | 16.05 |
| Growth | −36.4% | −60.0% | +234.3% | +9.8% | +3.0% | −0.6% | +1.5% | +7.4% | +0.5% | |
| EPS, diluted | 5.59 | 3.67 | 1.43 | 4.96 | 5.50 | 5.81 | 5.90 | 6.02 | 6.51 | 6.62 |
| Growth | −34.3% | −61.0% | +246.9% | +10.9% | +5.6% | +1.5% | +2.0% | +8.1% | +1.7% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 21.2% | 20.0% | 8.1% | 22.1% | 23.6% | 22.2% | 22.1% | 22.1% | 24.3% | 22.7% |
| Net margin | 23.6% | 14.6% | 5.8% | 18.4% | 18.8% | 18.4% | 17.9% | 17.7% | 19.0% | 18.4% |
| Free cash flow margin | 14.4% | 16.7% | 17.6% | 20.2% | 20.5% | 16.9% | 16.8% | 19.7% | 16.7% | 17.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 12.75 | 14.87 | 15.24 | 17.40 | 18.37 | 16.72 | 16.85 | 19.85 | 17.82 | 19.56 |
| Capital expenditure | −3.38 | −3.72 | −3.35 | −3.07 | −2.79 | −3.16 | −3.06 | −3.32 | −3.77 | −4.41 |
| Free cash flow | 9.37 | 11.15 | 11.90 | 14.33 | 15.58 | 13.57 | 13.79 | 16.52 | 14.04 | 15.15 |
| Growth | +19.0% | +6.7% | +20.5% | +8.8% | −12.9% | +1.6% | +19.9% | −15.0% | +7.9% | |
| Buybacks | −5.20 | −7.00 | −5.00 | −7.41 | −11.01 | −10.00 | −7.35 | −5.01 | −6.50 | −5.03 |
| Dividends paid | −7.24 | −7.31 | −7.50 | −7.79 | −8.26 | −8.77 | −9.00 | −9.31 | −9.87 | −10.23 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 5.57 | 2.57 | 4.24 | 16.18 | 10.29 | 7.21 | 8.25 | 9.48 | 9.56 | 9.94 |
| Total debt | 19.71 | 22.64 | 23.78 | 26.05 | 26.72 | 26.50 | 28.33 | 29.11 | 30.37 | 29.30 |
| Net cash (debt) | −14.15 | −20.07 | −19.54 | −9.86 | −16.43 | −19.28 | −20.08 | −19.63 | −20.82 | −19.36 |
| Shareholders’ equity | 55.78 | 52.88 | 47.58 | 46.88 | 46.65 | 46.85 | 47.07 | 50.56 | 52.28 | 54.31 |
| Debt to equity | 0.35 | 0.43 | 0.50 | 0.56 | 0.57 | 0.57 | 0.60 | 0.58 | 0.58 | 0.54 |
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 | ||||||||||
| 5.57 | 2.57 | 4.24 | 16.18 | 10.29 | 7.21 | 8.25 | 9.48 | 9.56 | 9.94 | |
| 4.59 | 4.69 | 4.95 | 4.18 | 4.73 | 5.14 | 5.47 | 6.12 | 6.19 | 6.06 | |
| 4.62 | 4.74 | 5.02 | 5.50 | 5.98 | 6.92 | 7.07 | 7.02 | 7.55 | 8.17 | |
| 19.89 | 20.60 | 21.27 | 20.69 | 21.69 | 21.20 | 21.91 | 22.15 | 23.90 | 25.36 | |
| 44.70 | 45.18 | 40.27 | 39.90 | 40.92 | 39.70 | 40.66 | 40.30 | 41.65 | 41.28 | |
| 120.41 | 118.31 | 115.10 | 120.70 | 119.31 | 117.21 | 120.83 | 122.37 | 125.23 | 126.52 | |
| Growth | −1.7% | −2.7% | +4.9% | −1.2% | −1.8% | +3.1% | +1.3% | +2.3% | +1.0% | |
| Liabilities | ||||||||||
| 1.68 | 1.77 | 3.39 | 2.51 | 3.62 | 3.65 | 3.95 | 3.84 | 5.38 | 6.46 | |
| 18.04 | 20.86 | 20.40 | 23.54 | 23.10 | 22.85 | 24.38 | 25.27 | 25.00 | 22.84 | |
| calc | 19.71 | 22.64 | 23.78 | 26.05 | 26.72 | 26.50 | 28.33 | 29.11 | 30.37 | 29.30 |
| 64.63 | 65.43 | 67.52 | 73.82 | 72.65 | 70.35 | 73.76 | 71.81 | 72.95 | 72.21 | |
| Equity | ||||||||||
| 96.12 | 98.64 | 94.92 | 100.24 | 106.37 | 112.43 | 118.17 | 123.81 | 129.97 | 135.85 | |
| 55.78 | 52.88 | 47.58 | 46.88 | 46.65 | 46.85 | 47.07 | 50.56 | 52.28 | 54.31 | |
| Growth | −5.2% | −10.0% | −1.5% | −0.5% | +0.4% | +0.5% | +7.4% | +3.4% | +3.9% | |
| Per share and net cash | ||||||||||
| calc | −14.15 | −20.07 | −19.54 | −9.86 | −16.43 | −19.28 | −20.08 | −19.63 | −20.82 | −19.36 |
| 2,550 | 2,488 | 2,502 | 2,486 | 2,427 | 2,390 | 2,357 | 2,354 | 2,342 | 2,324 | |
| calc | 21.87 | 21.26 | 19.01 | 18.86 | 19.22 | 19.61 | 19.97 | 21.48 | 22.32 | 23.37 |
Lines marked calc are worked out here from filed figures; point at one for how.