Margins Net margin FCF margin0% 50% 100% FY2007 · Net margin 37.5% · FCF margin 37.1% FY07 Net margin 37.5% FCF margin 37.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2008 · Net margin 27.9% · FCF margin 38.9% FY08 Net margin 27.9% FCF margin 38.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin 31.6% · FCF margin 35.4% FY09 Net margin 31.6% FCF margin 35.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 31.7% · FCF margin 39.9% FY10 Net margin 31.7% FCF margin 39.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 55.2% · FCF margin 35.8% FY11 Net margin 55.2% FCF margin 35.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 30.8% · FCF margin 37.0% FY12 Net margin 30.8% FCF margin 37.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 33.3% · FCF margin 39.3% FY13 Net margin 33.3% FCF margin 39.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 36.2% · FCF margin 37.0% FY14 Net margin 36.2% FCF margin 37.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 37.5% · FCF margin 42.6% FY15 Net margin 37.5% FCF margin 42.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 42.7% · FCF margin 45.6% FY16 Net margin 42.7% FCF margin 45.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 111.5% · FCF margin 45.8% FY17 Net margin 111.5% FCF margin 45.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 45.5% · FCF margin 53.9% FY18 Net margin 45.5% FCF margin 53.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 43.5% · FCF margin 49.9% FY19 Net margin 43.5% FCF margin 49.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 43.1% · FCF margin 51.6% FY20 Net margin 43.1% FCF margin 51.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 56.2% · FCF margin 48.5% FY21 Net margin 56.2% FCF margin 48.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 53.6% · FCF margin 59.1% FY22 Net margin 53.6% FCF margin 59.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 57.8% · FCF margin 60.5% FY23 Net margin 57.8% FCF margin 60.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 57.5% · FCF margin 58.7% FY24 Net margin 57.5% FCF margin 58.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 62.5% · FCF margin 64.3% FY25 Net margin 62.5% FCF margin 64.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 62.5% FCF margin 64.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 62.5% · free cash flow 64.3% of revenue
Cash engine Operating cash flow Free cash flow$0 $2B $4B FY2007 · OCF $814.4M · FCF $650.7M · 0001193125-10-043180 · filed 2010-02-26 FY07 OCF $814.4M FCF $650.7M 0001193125-10-043180 · filed 2010-02-26 FY2008 · OCF $1.20B · FCF $997.1M · 0001193125-11-050252 · filed 2011-02-28 FY08 OCF $1.20B FCF $997.1M 0001193125-11-050252 · filed 2011-02-28 FY2009 · OCF $1.08B · FCF $925.2M · 0001156375-12-000016 · filed 2012-02-28 FY09 OCF $1.08B FCF $925.2M 0001156375-12-000016 · filed 2012-02-28 FY2010 · OCF $1.36B · FCF $1.20B · 0001156375-13-000007 · filed 2013-03-01 FY10 OCF $1.36B FCF $1.20B 0001156375-13-000007 · filed 2013-03-01 FY2011 · OCF $1.35B · FCF $1.17B · 0001156375-14-000012 · filed 2014-03-03 FY11 OCF $1.35B FCF $1.17B 0001156375-14-000012 · filed 2014-03-03 FY2012 · OCF $1.22B · FCF $1.08B · 0001156375-15-000014 · filed 2015-02-26 FY12 OCF $1.22B FCF $1.08B 0001156375-15-000014 · filed 2015-02-26 FY2013 · OCF $1.28B · FCF $1.15B · 0001156375-16-000116 · filed 2016-02-26 FY13 OCF $1.28B FCF $1.15B 0001156375-16-000116 · filed 2016-02-26 FY2014 · OCF $1.29B · FCF $1.15B · 0001156375-17-000016 · filed 2017-02-27 FY14 OCF $1.29B FCF $1.15B 0001156375-17-000016 · filed 2017-02-27 FY2015 · OCF $1.53B · FCF $1.42B · 0001156375-18-000026 · filed 2018-03-01 FY15 OCF $1.53B FCF $1.42B 0001156375-18-000026 · filed 2018-03-01 FY2016 · OCF $1.73B · FCF $1.64B · 0001156375-19-000010 · filed 2019-02-28 FY16 OCF $1.73B FCF $1.64B 0001156375-19-000010 · filed 2019-02-28 FY2017 · OCF $1.75B · FCF $1.67B · 0001156375-20-000013 · filed 2020-02-28 FY17 OCF $1.75B FCF $1.67B 0001156375-20-000013 · filed 2020-02-28 FY2018 · OCF $2.44B · FCF $2.32B · 0001156375-21-000020 · filed 2021-02-26 FY18 OCF $2.44B FCF $2.32B 0001156375-21-000020 · filed 2021-02-26 FY2019 · OCF $2.67B · FCF $2.43B · 0001156375-22-000076 · filed 2022-02-25 FY19 OCF $2.67B FCF $2.43B 0001156375-22-000076 · filed 2022-02-25 FY2020 · OCF $2.72B · FCF $2.52B · 0001156375-23-000020 · filed 2023-02-27 FY20 OCF $2.72B FCF $2.52B 0001156375-23-000020 · filed 2023-02-27 FY2021 · OCF $2.40B · FCF $2.28B · 0001156375-24-000010 · filed 2024-02-28 FY21 OCF $2.40B FCF $2.28B 0001156375-24-000010 · filed 2024-02-28 FY2022 · OCF $3.06B · FCF $2.97B · 0001156375-25-000021 · filed 2025-02-27 FY22 OCF $3.06B FCF $2.97B 0001156375-25-000021 · filed 2025-02-27 FY2023 · OCF $3.45B · FCF $3.38B · 0001156375-26-000009 · filed 2026-02-26 FY23 OCF $3.45B FCF $3.38B 0001156375-26-000009 · filed 2026-02-26 FY2024 · OCF $3.69B · FCF $3.60B · 0001156375-26-000009 · filed 2026-02-26 FY24 OCF $3.69B FCF $3.60B 0001156375-26-000009 · filed 2026-02-26 FY2025 · OCF $4.28B · FCF $4.19B · 0001156375-26-000009 · filed 2026-02-26 FY25 OCF $4.28B FCF $4.19B 0001156375-26-000009 · filed 2026-02-26 FY25 OCF $4.28B FCF $4.19B 0001156375-26-000009 · filed 2026-02-26 ’09 ’13 ’17 ’21 ’25
FY2025: $4.28B operating cash − $83.5M capex = $4.19B free cash flow
Returns on capital Return on equity Return on assets0% 5% 10% 15% FY2008 · ROE 3.8% · ROA 1.5% FY08 ROE 3.8% ROA 1.5% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE 4.3% · ROA 2.3% FY09 ROE 4.3% ROA 2.3% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 4.7% · ROA 2.7% FY10 ROE 4.7% ROA 2.7% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 8.4% · ROA 4.4% FY11 ROE 8.4% ROA 4.4% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 4.2% · ROA 2.3% FY12 ROE 4.2% ROA 2.3% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 4.6% · ROA 1.8% FY13 ROE 4.6% ROA 1.8% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 5.4% · ROA 1.6% FY14 ROE 5.4% ROA 1.6% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 6.1% · ROA 1.9% FY15 ROE 6.1% ROA 1.9% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 7.5% · ROA 2.2% FY16 ROE 7.5% ROA 2.2% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 18.1% · ROA 5.4% FY17 ROE 18.1% ROA 5.4% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 7.6% · ROA 2.5% FY18 ROE 7.6% ROA 2.5% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 8.1% · ROA 2.8% FY19 ROE 8.1% ROA 2.8% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 8.0% · ROA 1.7% FY20 ROE 8.0% ROA 1.7% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 9.6% · ROA 1.3% FY21 ROE 9.6% ROA 1.3% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 10.0% · ROA 1.5% FY22 ROE 10.0% ROA 1.5% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 12.1% · ROA 2.5% FY23 ROE 12.1% ROA 2.5% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 13.3% · ROA 2.6% FY24 ROE 13.3% ROA 2.6% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 14.2% · ROA 2.1% FY25 ROE 14.2% ROA 2.1% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 14.2% ROA 2.1% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 4% (FY2008) → 14% (FY2025) · on assets 2.1%
Balance sheet Liabilities Equity$0 $100B $200B FY2008 · Liabilities $29.47B · Equity $18.69B FY08 Liabilities $29.47B Equity $18.69B 0001193125-10-043180 · filed 2010-02-26 FY2009 · Liabilities $16.35B · Equity $19.30B FY09 Liabilities $16.35B Equity $19.30B 0001193125-11-050252 · filed 2011-02-28 FY2010 · Liabilities $14.92B · Equity $20.06B FY10 Liabilities $14.92B Equity $20.06B 0001156375-12-000016 · filed 2012-02-28 FY2011 · Liabilities $19.14B · Equity $21.55B FY11 Liabilities $19.14B Equity $21.55B 0001156375-13-000007 · filed 2013-03-01 FY2012 · Liabilities $17.36B · Equity $21.42B FY12 Liabilities $17.36B Equity $21.42B 0001156375-14-000012 · filed 2014-03-03 FY2013 · Liabilities $33.12B · Equity $21.15B FY13 Liabilities $33.12B Equity $21.15B 0001156375-15-000014 · filed 2015-02-26 FY2014 · Liabilities $51.32B · Equity $20.92B FY14 Liabilities $51.32B Equity $20.92B 0001156375-16-000116 · filed 2016-02-26 FY2015 · Liabilities $46.81B · Equity $20.55B FY15 Liabilities $46.81B Equity $20.55B 0001156375-17-000016 · filed 2017-02-27 FY2016 · Liabilities $49.03B · Equity $20.34B FY16 Liabilities $49.03B Equity $20.34B 0001156375-18-000026 · filed 2018-03-01 FY2017 · Liabilities $53.38B · Equity $22.41B FY17 Liabilities $53.38B Equity $22.41B 0001156375-19-000010 · filed 2019-02-28 FY2018 · Liabilities $51.51B · Equity $25.92B FY18 Liabilities $51.51B Equity $25.92B 0001156375-20-000013 · filed 2020-02-28 FY2019 · Liabilities $49.06B · Equity $26.13B FY19 Liabilities $49.06B Equity $26.13B 0001156375-21-000020 · filed 2021-02-26 FY2020 · Liabilities $98.31B · Equity $26.32B FY20 Liabilities $98.31B Equity $26.32B 0001156375-22-000076 · filed 2022-02-25 FY2021 · Liabilities $169.38B · Equity $27.40B FY21 Liabilities $169.38B Equity $27.40B 0001156375-23-000020 · filed 2023-02-27 FY2022 · Liabilities $147.30B · Equity $26.88B FY22 Liabilities $147.30B Equity $26.88B 0001156375-24-000010 · filed 2024-02-28 FY2023 · Liabilities $102.97B · Equity $26.74B FY23 Liabilities $102.97B Equity $26.74B 0001156375-25-000021 · filed 2025-02-27 FY2024 · Liabilities $110.96B · Equity $26.49B FY24 Liabilities $110.96B Equity $26.49B 0001156375-26-000009 · filed 2026-02-26 FY2025 · Liabilities $169.70B · Equity $28.73B FY25 Liabilities $169.70B Equity $28.73B 0001156375-26-000009 · filed 2026-02-26 FY25 Liabilities $169.70B Equity $28.73B 0001156375-26-000009 · filed 2026-02-26 ’09 ’13 ’17 ’21 ’25
FY2025: $198.42B assets · $169.70B liabilities · $28.73B equity