FRA:5B9 Income Statement

Financials in millions USD. Fiscal year is July - June.

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	7,180	6,889	6,507	6,061	5,709	4,994
Revenue Growth (YoY)	7.44%	5.88%	7.36%	6.16%	14.33%	10.26%
Cost of Revenue	4,939	4,752	4,573	4,276	4,117	3,571
Gross Profit	2,242	2,137	1,934	1,785	1,592	1,423
Selling, General & Admin	1,004	948.2	916.8	849	832.3	744.3
Operating Expenses	1,004	948.2	916.8	849	832.3	744.3
Operating Income	1,238	1,189	1,017	936.4	759.9	678.6
Interest Expense	-118.9	-135.8	-150.2	-143.7	-87.7	-57.5
Interest & Investment Income	13.2	13.1	12.1	8.2	3	2.2
Other Non Operating Income (Expenses)	233.3	-7.2	-1.6	-6	-3	6.2
EBT Excluding Unusual Items	1,366	1,059	877.4	794.9	672.2	629.5
Merger & Restructuring Charges	-	-	-	-	-	66.7
Pretax Income	1,366	1,059	877.4	794.9	672.2	696.2
Income Tax Expense	298.5	219.2	179.3	164.3	133.1	148.7
Net Income	1,067	839.5	698.1	630.6	539.1	547.5
Net Income to Common	1,067	839.5	698.1	630.6	539.1	547.5
Net Income Growth	40.60%	20.26%	10.70%	16.97%	-1.53%	18.38%
Shares Outstanding (Basic)	117	117	118	118	117	116
Shares Outstanding (Diluted)	118	118	119	119	119	118
Shares Change (YoY)	-0.42%	-0.67%	0.08%	0.42%	0.59%	0.68%
EPS (Basic)	9.12	7.17	5.93	5.36	4.62	4.73
EPS (Diluted)	9.04	7.10	5.86	5.30	4.55	4.65
EPS Growth	41.25%	21.16%	10.57%	16.48%	-2.15%	17.72%
Free Cash Flow	1,379	1,128	998.8	784.9	414.5	588.2
Free Cash Flow Per Share	11.67	9.53	8.39	6.60	3.50	4.99
Dividend Per Share	3.710	3.520	3.200	2.900	2.560	2.300
Dividend Growth	10.42%	10.00%	10.35%	13.28%	11.30%	6.48%
Gross Margin	31.22%	31.02%	29.72%	29.46%	27.89%	28.49%
Operating Margin	17.24%	17.25%	15.63%	15.45%	13.31%	13.59%
Profit Margin	14.86%	12.19%	10.73%	10.40%	9.44%	10.96%
Free Cash Flow Margin	19.20%	16.37%	15.35%	12.95%	7.26%	11.78%
EBITDA	1,741	1,687	1,495	1,361	1,224	1,013
EBITDA Margin	24.24%	24.48%	22.98%	22.46%	21.44%	20.29%
D&A For EBITDA	502.4	498.1	477.9	425	464	334.7
EBIT	1,238	1,189	1,017	936.4	759.9	678.6
EBIT Margin	17.24%	17.25%	15.63%	15.45%	13.31%	13.59%
Effective Tax Rate	21.86%	20.71%	20.43%	20.67%	19.80%	21.36%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.