Income Statement as of Jun 30 ’25 as of Jun 30 ’24 as of Jun 30 ’23 as of Jun 30 ’22 as of Jun 30 ’21 Revenue 19.9B
YoY -0.4%
19.9B
YoY +4.5%
19.1B
YoY +20.2%
15.9B
YoY +10.6%
14.3B
YoY +4.8%
Cost of revenue 12.5B
YoY -2.1%
12.8B
YoY +1.3%
12.6B
YoY +19.8%
10.6B
YoY +9.8%
9.60B
YoY -6.7%
Research & development 240M
YoY -5.1%
253M
YoY -1.9%
258M
YoY +35.1%
191M
YoY -6.8%
205M
YoY -13.5%
Selling, general & administrative 3.25B
YoY -1.8%
3.31B
YoY -1.2%
3.35B
YoY +33.9%
2.50B
YoY +5.1%
2.38B
YoY +43.9%
Amortization of intangibles 553M
YoY -4.3%
578M
YoY +15.4%
501M
YoY +59.6%
314M
YoY -3.4%
325M
YoY +14.0%
Operating income 4.35B
YoY +6.8%
4.07B
YoY +19.5%
3.40B
YoY +14.4%
2.98B
YoY +20.9%
2.46B
YoY +25.1%
Interest expense 409M
YoY -19.2%
506M
YoY -11.8%
574M
YoY +124.8%
255M
YoY +2.1%
250M
YoY -18.9%
Other non-operating income 183M
YoY -33.7%
276M
YoY +250.0%
-184M
YoY +80.5%
-945M
YoY -3480.6%
27.9M
YoY -58.4%
Equity-method income 178M
YoY +17.1%
152M
YoY +22.6%
124M
YoY +63.2%
76.0M
YoY +85.4%
41.0M
YoY -45.3%
Pre-tax income 4.11B
YoY +14.2%
3.60B
YoY +34.1%
2.68B
YoY +66.0%
1.61B
YoY -28.2%
2.25B
YoY +49.1%
Income tax 575M
YoY -23.3%
750M
YoY +25.8%
596M
YoY +100.0%
298M
YoY -40.4%
500M
YoY +64.2%
+ Net income 3.53B
YoY +24.2%
2.84B
YoY +36.5%
2.08B
YoY +58.3%
1.32B
YoY -24.7%
1.75B
YoY +45.3%
Net income to non-controlling interest 1.00M
YoY +0.0%
1.00M
YoY +0.0%
1.00M
YoY +72.1%
581K
YoY -23.7%
761K
YoY +110.2%
Net income to common 3.53B
YoY +24.2%
2.84B
YoY +36.5%
2.08B
YoY +58.3%
1.32B
YoY -24.7%
1.75B
YoY +45.3%
+ EPS (diluted) $27.12
YoY +24.2%
$21.84
YoY +36.2%
$16.04
YoY +59.0%
$10.09
YoY -24.4%
$13.35
YoY +44.2%
EPS (basic) $27.52
YoY +24.4%
$22.13
YoY +36.4%
$16.23
YoY +58.5%
$10.24
YoY -24.4%
$13.54
YoY +44.7%
Weighted-avg shares (basic) 128M
YoY -0.2%
129M
YoY +0.1%
128M
YoY -0.1%
129M
YoY -0.4%
129M
YoY +0.5%
Weighted-avg shares (diluted) 130M
YoY +0.0%
130M
YoY +0.2%
130M
YoY -0.3%
130M
YoY -0.4%
131M
YoY +0.8%
Dividends per share $6.69
YoY +10.2%
$6.07
YoY +11.0%
$5.47
YoY +23.8%
$4.42
YoY +20.4%
$3.67
YoY +4.3%
Balance Sheet as of Jun 30 ’25 as of Jun 30 ’24 as of Jun 30 ’23 as of Jun 30 ’22 as of Jun 30 ’21 + Total current assets 6.95B
YoY +2.2%
6.80B
YoY -0.5%
6.83B
YoY -43.3%
12.0B
YoY +114.5%
5.62B
YoY +11.6%
Cash & equivalents 467M
YoY +10.7%
422M
YoY -11.2%
475M
YoY -11.3%
536M
YoY -26.9%
733M
YoY +6.9%
Short-term investments —
—
8.39M
YoY -69.9%
27.9M
YoY -28.8%
39.1M
YoY -44.8%
Accounts receivable 2.91B
YoY +1.5%
2.87B
—
—
—
Inventory 2.84B
YoY +1.9%
2.79B
YoY -4.2%
2.91B
YoY +31.3%
2.21B
YoY +5.9%
2.09B
YoY +6.4%
Prepaid expenses 263M
YoY -33.0%
393M
YoY +24.8%
315M
YoY -95.1%
6.38B
YoY +2516.4%
244M
YoY +13.5%
Other current assets 153M
YoY +9.3%
140M
—
—
—
+ Total assets 29.5B
YoY +0.7%
29.3B
YoY -2.2%
30.0B
YoY +15.5%
25.9B
YoY +27.5%
20.3B
YoY +2.3%
Property, plant & equipment 2.94B
YoY +2.1%
2.88B
YoY +0.4%
2.87B
YoY +35.0%
2.12B
YoY -6.3%
2.27B
YoY -1.1%
Operating lease right-of-use 192M
YoY -15.0%
226M
YoY -2.9%
233M
YoY +74.4%
133M
YoY +1.2%
132M
YoY -4.8%
Goodwill 10.7B
YoY +1.8%
10.5B
YoY -1.1%
10.6B
YoY +37.3%
7.74B
YoY -4.0%
8.06B
YoY +2.4%
Intangible assets 7.37B
YoY -5.7%
7.82B
YoY -7.5%
8.45B
YoY +169.5%
3.14B
YoY -10.9%
3.52B
YoY -7.3%
Deferred tax assets 270M
YoY +190.3%
93.0M
YoY +14.2%
81.4M
YoY -26.4%
111M
YoY +6.1%
104M
YoY -17.8%
Other non-current assets 1.27B
YoY +5.1%
1.21B
—
—
—
+ Total current liabilities 5.82B
YoY -20.4%
7.31B
YoY -5.5%
7.74B
YoY +32.0%
5.86B
YoY +89.2%
3.10B
YoY -1.6%
Accounts payable 2.13B
YoY +6.7%
1.99B
YoY -2.9%
2.05B
YoY +18.4%
1.73B
YoY +3.8%
1.67B
YoY +50.0%
Deferred revenue 211M
YoY +14.7%
184M
YoY -24.8%
245M
YoY +304.8%
60.5M
YoY +18.1%
51.2M
YoY -0.1%
Short-term & current debt 7.00M
YoY -99.4%
1.25B
YoY -66.7%
3.76B
YoY +118.2%
1.72B
YoY -38.9%
2.82B
YoY +248.8%
Current lease liability 47.0M
YoY -13.0%
54.0M
YoY +6.9%
50.5M
YoY +40.3%
36.0M
YoY -10.4%
40.2M
YoY -7.2%
Other current liabilities
933M
—
—
—
—
Finance lease liability (current) 6.00M
YoY +20.0%
5.00M
YoY +19.1%
4.20M
YoY +148.3%
1.69M
—
+ Total liabilities 15.8B
YoY -8.2%
17.2B
YoY -12.3%
19.6B
YoY +14.9%
17.1B
YoY +43.2%
11.9B
YoY -12.6%
Long-term debt 7.50B
YoY -10.8%
8.41B
YoY -4.4%
8.80B
YoY -9.8%
9.76B
YoY +48.2%
6.58B
YoY -14.0%
Deferred revenue (non-current) 71.0M
YoY -9.0%
78.0M
YoY -0.3%
78.2M
YoY +3416.4%
2.23M
YoY -27.8%
3.08M
YoY -4.7%
Non-current lease liability 154M
YoY -14.4%
180M
YoY -4.0%
187M
YoY +86.8%
100M
YoY +6.9%
93.9M
YoY -2.6%
Operating lease liability (total) 201M
YoY -14.1%
234M
YoY -1.7%
238M
YoY +74.5%
136M
YoY +1.7%
134M
YoY -4.1%
Finance lease liability (total) 108M
YoY +4.9%
103M
YoY -2.0%
105M
YoY +923.6%
10.3M
—
Finance lease liability 102M
YoY +4.1%
98.0M
YoY -2.9%
101M
YoY +1076.5%
8.57M
—
Deferred tax liabilities 1.49B
YoY -5.9%
1.58B
YoY -4.0%
1.65B
YoY +437.3%
307M
YoY -44.6%
554M
YoY +32.3%
Other non-current liabilities 733M
YoY +1.0%
726M
YoY -18.7%
893M
YoY +71.2%
522M
YoY -18.4%
639M
YoY +18.6%
+ Total stockholders' equity 13.7B
YoY +13.3%
12.1B
YoY +16.9%
10.3B
YoY +16.7%
8.85B
YoY +5.4%
8.40B
YoY +34.9%
Preferred stock 0.00
0.00
0.00
0.00
0.00
Common stock 91.0M
YoY +0.0%
91.0M
YoY +0.5%
90.5M
YoY +0.0%
90.5M
YoY +0.0%
90.5M
YoY +0.0%
Additional paid-in capital 194M
YoY -26.5%
264M
YoY -13.6%
306M
YoY -6.7%
327M
YoY -0.7%
330M
YoY -20.9%
Retained earnings 21.8B
YoY +14.0%
19.1B
YoY +12.1%
17.0B
YoY +8.8%
15.7B
YoY +5.0%
14.9B
YoY +9.3%
Treasury stock 7.50B
YoY +26.0%
5.95B
YoY +2.3%
5.82B
YoY +2.3%
5.69B
YoY +5.9%
5.37B
YoY +0.1%
Accumulated other comprehensive income -883M
YoY +38.6%
-1.44B
YoY -11.2%
-1.29B
YoY +16.2%
-1.54B
YoY +1.5%
-1.57B
YoY +38.8%
Non-controlling interest 9.00M
YoY +0.0%
9.00M
YoY -21.0%
11.4M
YoY -4.3%
11.9M
YoY -22.5%
15.4M
YoY +5.6%
Total equity incl. non-controlling 13.7B
YoY +13.3%
12.1B
YoY +16.9%
10.3B
YoY +16.7%
8.86B
YoY +5.3%
8.41B
YoY +34.8%
Total liabilities & equity 29.5B
YoY +0.7%
29.3B
YoY -2.2%
30.0B
YoY +15.5%
25.9B
YoY +27.5%
20.3B
YoY +2.3%
Common shares issued 181M
YoY +0.0%
181M
YoY -0.0%
181M
YoY +0.0%
181M
YoY +0.0%
181M
YoY +0.0%
Shares outstanding (cover) 127M
YoY -1.5%
129M
YoY +0.1%
128M
YoY +0.0%
128M
YoY -0.5%
129M
YoY +0.4%
Cash Flow as of Jun 30 ’25 as of Jun 30 ’24 as of Jun 30 ’23 as of Jun 30 ’22 as of Jun 30 ’21 + Cash from operations 3.78B
YoY +11.6%
3.38B
YoY +13.6%
2.98B
YoY +22.0%
2.44B
YoY -5.2%
2.58B
YoY +24.3%
Depreciation & amortization 907M
YoY -2.2%
927M
YoY +13.3%
818M
YoY +43.2%
571M
YoY -4.0%
595M
YoY +10.6%
Intangible amortization 553M
YoY -4.3%
578M
YoY +15.4%
501M
YoY +59.6%
314M
YoY -3.4%
325M
YoY +14.0%
Share-based compensation 159M
YoY +2.6%
155M
YoY +8.4%
143M
YoY +4.3%
137M
YoY +12.8%
121M
YoY +9.1%
Deferred income taxes -304M
YoY -1050.0%
32.0M
YoY -65.2%
92.0M
YoY +126.2%
-351M
YoY -581.9%
-51.5M
YoY -519.0%
Change in receivables -6.00M
YoY -107.1%
85.0M
YoY +400.0%
17.0M
YoY -90.5%
179M
YoY -40.0%
299M
YoY +151.6%
Change in inventory 94.0M
YoY +193.1%
-101M
YoY -90.6%
-53.0M
YoY -125.0%
212M
YoY +147.8%
85.6M
YoY +141.4%
+ Cash from investing 224M
YoY +175.2%
-298M
YoY +96.4%
-8.18B
YoY -1852.3%
-419M
YoY -3221723.1%
-13.0K
YoY +100.0%
Capital expenditure 435M
YoY +8.8%
400M
YoY +5.0%
381M
YoY +65.6%
230M
YoY +9.6%
210M
YoY -9.7%
Free cash flow 3.34B
YoY +12.0%
2.98B
YoY +14.8%
2.60B
YoY +17.5%
2.21B
YoY -6.5%
2.37B
YoY +28.6%
Acquisitions 0.00
0.00
YoY -100.0%
7.15B
0.00
0.00
YoY -100.0%
Purchases of investments —
17.2M
YoY -54.5%
37.8M
YoY +35.5%
27.9M
YoY -19.9%
34.8M
YoY -82.1%
Sales/maturities of investments —
24.3M
YoY -57.2%
56.8M
YoY +78.5%
31.8M
YoY -59.9%
79.4M
YoY -71.2%
Proceeds from sale of PP&E 32.0M
YoY +255.6%
9.00M
YoY -30.8%
13.0M
YoY -67.0%
39.4M
YoY -72.0%
141M
YoY +433.6%
Other investing activities -4.00M
YoY +73.3%
-15.0M
YoY +94.4%
-269M
YoY -214.3%
235M
YoY +1051.4%
-24.7M
YoY +86.1%
+ Cash from financing -3.98B
YoY -27.7%
-3.12B
YoY -220.8%
-971M
YoY -124.8%
3.92B
YoY +249.3%
-2.62B
YoY -683.9%
Long-term debt issued 751M
YoY +3029.2%
24.0M
YoY -98.8%
2.02B
YoY -43.8%
3.60B
YoY +296524.6%
1.21M
YoY -99.9%
Long-term debt repaid 1.74B
YoY -27.0%
2.38B
YoY +1.9%
2.34B
YoY +12394.0%
18.7M
YoY -98.5%
1.21B
YoY +63.7%
Net short-term debt -364M
YoY -201.4%
359M
YoY +0.3%
358M
YoY -74.8%
1.42B
—
Common stock issued 0.00
0.00
0.00
0.00
0.00
Common stock repurchased 1.77B
YoY +431.9%
332M
YoY +11.8%
297M
YoY -35.4%
460M
YoY +110.2%
219M
YoY +1.3%
Dividends paid 861M
YoY +10.1%
782M
YoY +11.1%
704M
YoY +23.5%
570M
YoY +19.9%
475M
YoY +4.7%
FX effect on cash 22.0M
YoY +191.7%
-24.0M
YoY -380.0%
-5.00M
YoY +79.0%
-23.8M
YoY -124.8%
96.0M
YoY +414.4%
Net change in cash 45.0M
YoY +184.9%
-53.0M
YoY +99.1%
-6.17B
YoY -204.4%
5.91B
YoY +12325.2%
47.6M
YoY +101.9%
Interest paid 384M
YoY -21.8%
491M
YoY +5.6%
465M
YoY +93.5%
240M
YoY +1.4%
237M
YoY -23.1%
Income taxes paid 927M
YoY +8.8%
852M
YoY +107.3%
411M
YoY -25.2%
549M
YoY +13.0%
486M
YoY +57.8%
Valuation Ratios as of Jun 30 ’25 as of Jun 30 ’24 as of Jun 30 ’23 as of Jun 30 ’22 as of Jun 30 ’21 Market cap 88.5B
YoY +36.1%
65.0B
YoY +29.8%
50.1B
YoY +58.6%
31.6B
YoY -20.3%
39.6B
YoY +68.3%
P/E 25.1×
YoY +6.7%
23.5×
YoY -2.3%
24.0×
YoY +0.1%
24.0×
YoY +5.8%
22.7×
YoY +15.8%
P/S 4.5×
YoY +36.0%
3.3×
YoY +24.7%
2.6×
YoY +31.9%
2.0×
YoY -27.9%
2.8×
YoY +60.6%
P/B 6.5×
YoY +15.3%
5.6×
YoY +15.6%
4.9×
YoY +35.8%
3.6×
YoY -24.4%
4.7×
YoY +24.8%
P/FCF 26.5×
YoY +19.8%
22.1×
YoY +14.7%
19.3×
YoY +34.9%
14.3×
YoY -14.8%
16.8×
YoY +30.8%
Earnings yield 4.0%
YoY -6.3%
4.3%
YoY +2.4%
4.2%
YoY -0.1%
4.2%
YoY -5.4%
4.4%
YoY -13.7%
FCF yield 3.8%
YoY -16.5%
4.5%
YoY -12.8%
5.2%
YoY -25.9%
7.0%
YoY +17.4%
6.0%
YoY -23.5%
Dividend yield 0.96%
YoY -20.2%
1.2%
YoY -14.4%
1.4%
YoY -21.9%
1.8%
YoY +50.3%
1.2%
YoY -37.8%
Source filing 10-K 10-K 10-K 10-K 10-K