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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 12.75 | 14.87 | 15.24 | 17.40 | 18.37 | 16.72 | 16.85 | 19.85 | 17.82 | 19.56 | |
| Growth | +16.6% | +2.5% | +14.2% | +5.6% | −9.0% | +0.7% | +17.8% | −10.2% | +9.8% | |
| 2.82 | 2.83 | 2.82 | 3.01 | 2.74 | 2.81 | 2.71 | 2.90 | 2.85 | 3.16 | |
| Investment | ||||||||||
| −3.38 | −3.72 | −3.35 | −3.07 | −2.79 | −3.16 | −3.06 | −3.32 | −3.77 | −4.41 | |
| calc | 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% | |
| calc | 3.42 | 4.20 | 4.68 | 5.46 | 5.99 | 5.34 | 5.55 | 6.68 | 5.72 | 6.25 |
| −6.69 | −3.51 | −3.49 | 3.05 | −2.83 | −4.42 | −3.50 | −3.50 | −3.82 | −4.62 | |
| Financing | ||||||||||
| −8.57 | −14.38 | −9.99 | −8.37 | −21.53 | −14.88 | −12.15 | −14.86 | −14.04 | −14.46 | |
| −7.24 | −7.31 | −7.50 | −7.79 | −8.26 | −8.77 | −9.00 | −9.31 | −9.87 | −10.23 | |
| −5.20 | −7.00 | −5.00 | −7.41 | −11.01 | −10.00 | −7.35 | −5.01 | −6.50 | −5.03 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.