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 | 10.77 | 11.18 | 10.39 | 10.51 | 10.68 | 11.66 | 7.38 | 6.55 | 9.10 | 12.20 |
| Growth | +3.8% | −7.1% | +1.1% | +1.6% | +9.2% | −36.7% | −11.3% | +38.9% | +34.1% | |
| Operating income | 1.05 | 1.63 | 1.49 | 1.30 | 1.49 | 1.96 | −0.34 | 0.45 | 1.89 | 4.09 |
| Net income | 0.77 | 1.18 | 2.01 | 1.00 | 1.31 | 1.65 | −0.53 | 0.34 | 1.47 | 3.18 |
| Growth | +53.1% | +70.2% | −50.1% | +30.9% | +25.5% | −132.1% | +338.5% | +116.7% | ||
| EPS, diluted | 2.58 | 4.05 | 7.06 | 3.79 | 5.36 | 7.36 | −2.56 | 1.58 | 6.77 | 13.90 |
| Growth | +57.0% | +74.3% | −46.3% | +41.4% | +37.3% | −134.8% | +328.5% | +105.3% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 9.8% | 14.6% | 14.3% | 12.4% | 14.0% | 16.8% | −4.6% | 6.9% | 20.8% | 33.6% |
| Net margin | 7.2% | 10.6% | 19.4% | 9.6% | 12.3% | 14.1% | −7.2% | 5.1% | 16.1% | 26.1% |
| Free cash flow margin | 13.8% | 15.6% | 11.2% | 10.7% | 10.6% | 10.9% | 8.5% | 10.1% | 9.0% | 25.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1.92 | 2.11 | 1.76 | 1.71 | 1.63 | 1.66 | 0.94 | 0.92 | 1.08 | 3.67 |
| Capital expenditure | −0.43 | −0.37 | −0.60 | −0.59 | −0.50 | −0.38 | −0.32 | −0.25 | −0.27 | −0.57 |
| Free cash flow | 1.48 | 1.75 | 1.16 | 1.13 | 1.13 | 1.28 | 0.63 | 0.66 | 0.82 | 3.11 |
| Growth | +17.9% | −33.7% | −2.6% | −0.1% | +13.1% | −50.9% | +6.1% | +23.2% | +279.6% | |
| Buybacks | −0.46 | −0.36 | −0.96 | −0.85 | −2.05 | −1.80 | −0.41 | 0.00 | 0.00 | −0.18 |
| Dividends paid | −0.56 | −0.73 | −0.71 | −0.67 | −0.65 | −0.61 | −0.58 | −0.59 | −0.60 | −0.63 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 2.54 | 1.85 | 2.22 | 1.72 | 1.21 | 0.62 | 0.79 | 1.36 | 0.89 | 1.70 |
| Total debt | 5.02 | 4.32 | 4.25 | 4.18 | 5.14 | 5.65 | 5.45 | 5.67 | 5.00 | 3.57 |
| Net cash (debt) | −2.48 | −2.47 | −2.03 | −2.45 | −3.93 | −5.03 | −4.67 | −4.32 | −4.10 | −1.86 |
| Shareholders’ equity | 1.36 | 1.67 | 2.16 | 1.79 | 0.63 | 0.11 | −1.20 | −1.49 | −0.45 | 2.17 |
| Debt to equity | 3.68 | 2.59 | 1.97 | 2.34 | 8.14 | 51.80 | n/a | n/a | n/a | 1.65 |
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 29 Jun 2018 | FY2019 28 Jun 2019 | FY2020 3 Jul 2020 | FY2021 2 Jul 2021 | FY2022 1 Jul 2022 | FY2023 30 Jun 2023 | FY2024 28 Jun 2024 | FY2025 27 Jun 2025 | FY2026 3 Jul 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 2.54 | 1.85 | 2.22 | 1.72 | 1.21 | 0.62 | 0.79 | 1.36 | 0.89 | 1.70 | |
| 1.20 | 1.18 | 0.99 | 1.12 | 1.16 | 1.53 | 0.62 | 0.43 | 0.96 | 1.53 | |
| 0.98 | 1.05 | 0.97 | 1.14 | 1.20 | 1.57 | 1.14 | 1.24 | 1.44 | 1.57 | |
| 1.88 | 1.79 | 1.87 | 2.13 | 2.18 | 2.24 | 1.71 | 1.61 | 1.66 | 2.03 | |
| 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 | 1.22 | 1.22 | 1.22 | |
| 9.27 | 9.41 | 8.89 | 8.93 | 8.68 | 8.94 | 7.56 | 7.74 | 8.02 | 9.97 | |
| Growth | +1.5% | −5.6% | +0.5% | −2.9% | +3.1% | −15.5% | +2.4% | +3.7% | +24.3% | |
| Liabilities | ||||||||||
| n/a | n/a | 0.00 | 0.02 | 0.25 | 0.58 | 0.06 | 0.48 | 0.00 | 0.19 | |
| 5.02 | 4.32 | 4.25 | 4.16 | 4.89 | 5.06 | 5.39 | 5.20 | 5.00 | 3.38 | |
| calc | 5.02 | 4.32 | 4.25 | 4.18 | 5.14 | 5.65 | 5.45 | 5.67 | 5.00 | 3.57 |
| 7.90 | 7.75 | 6.72 | 7.14 | 8.04 | 8.84 | 8.76 | 9.23 | 8.48 | 7.81 | |
| Equity | ||||||||||
| −4.77 | −4.70 | −4.35 | −4.90 | −6.31 | −7.12 | −8.67 | −8.96 | −8.15 | −5.91 | |
| 1.36 | 1.67 | 2.16 | 1.79 | 0.63 | 0.11 | −1.20 | −1.49 | −0.45 | 2.17 | |
| Growth | +22.1% | +29.8% | −17.3% | −64.7% | −82.7% | −1,200.0% | ||||
| Per share and net cash | ||||||||||
| calc | −2.48 | −2.47 | −2.03 | −2.45 | −3.93 | −5.03 | −4.67 | −4.32 | −4.10 | −1.86 |
| 291.8 | 287.2 | 269.1 | 256.7 | 227.4 | 209.9 | 207.4 | 210.2 | 212.7 | 226.8 | |
| calc | 4.67 | 5.80 | 8.03 | 6.96 | 2.78 | 0.52 | −5.78 | −7.09 | −2.13 | 9.56 |
Lines marked calc are worked out here from filed figures; point at one for how.