Column 1| Column 2| Column 3| Column 4| Column 5| Column 6|...

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7
1	Actuals in M AUD	Estimates in M AUD
2	Fiscal Period June	2016	2017	2018	2019	2020	2021
3	Sales	4 311	4 388	5 869	5 957	6 091	6 259
4	EBITDA	645	715	1 056	1 055	1 108	1 177
5	Operating profit (EBIT)	398	455	688	677	723	779
6	Pre-Tax Profit (EBT)	284	301	483	571	620	717
7	Net income	256	297	441	452	475	525
8	P/E ratio	19,4	24,0	17,5	11,5	11,0	9,92
9	EPS (cts AUD )	31,5	29,0	37,4	39,3	41,4	45,8
10	Dividend per Share(cts AUD )	21,0	24,0	26,5	26,9	28,0	30,1
11	Yield	3,43%	3,45%	4,06%	5,92%	6,16%	6,64%
12	Reference price (cts AUD )	611.51	695	653	454	454	454
13	Announcement Date	08/24/201602:04am	08/29/201711:58pm	08/28/201810:22pm	-	-