Margins Net margin FCF margin0% 10% 20% 30% FY2013 · Net margin 22.9% · FCF margin 20.4% FY13 Net margin 22.9% FCF margin 20.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 21.4% · FCF margin 18.2% FY14 Net margin 21.4% FCF margin 18.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 21.8% · FCF margin 22.2% FY15 Net margin 21.8% FCF margin 22.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 21.6% · FCF margin 28.6% FY16 Net margin 21.6% FCF margin 28.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 11.4% · FCF margin 21.6% FY17 Net margin 11.4% FCF margin 21.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 22.5% · FCF margin 16.7% FY18 Net margin 22.5% FCF margin 16.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 21.2% · FCF margin 19.1% FY19 Net margin 21.2% FCF margin 19.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 22.1% · FCF margin 23.5% FY20 Net margin 22.1% FCF margin 23.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 29.5% · FCF margin 26.0% FY21 Net margin 29.5% FCF margin 26.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 21.2% · FCF margin 21.2% FY22 Net margin 21.2% FCF margin 21.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 24.0% · FCF margin 22.6% FY23 Net margin 24.0% FCF margin 22.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 28.6% · FCF margin 20.8% FY24 Net margin 28.6% FCF margin 20.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 32.8% · FCF margin 18.2% FY25 Net margin 32.8% FCF margin 18.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 32.8% FCF margin 18.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’13 ’16 ’19 ’22 ’25 FY2025: net 32.8% · free cash flow 18.2% of revenue
Cash engine Operating cash flow Free cash flow$0 $50B $100B $150B FY2013 · OCF $18.66B · FCF $11.30B · 0001652044-16-000012 · filed 2016-02-11 FY13 OCF $18.66B FCF $11.30B 0001652044-16-000012 · filed 2016-02-11 FY2014 · OCF $23.02B · FCF $12.01B · 0001652044-17-000008 · filed 2017-02-03 FY14 OCF $23.02B FCF $12.01B 0001652044-17-000008 · filed 2017-02-03 FY2015 · OCF $26.57B · FCF $16.62B · 0001652044-18-000007 · filed 2018-02-06 FY15 OCF $26.57B FCF $16.62B 0001652044-18-000007 · filed 2018-02-06 FY2016 · OCF $36.04B · FCF $25.82B · 0001652044-19-000004 · filed 2019-02-05 FY16 OCF $36.04B FCF $25.82B 0001652044-19-000004 · filed 2019-02-05 FY2017 · OCF $37.09B · FCF $23.91B · 0001652044-20-000008 · filed 2020-02-04 FY17 OCF $37.09B FCF $23.91B 0001652044-20-000008 · filed 2020-02-04 FY2018 · OCF $47.97B · FCF $22.83B · 0001652044-21-000010 · filed 2021-02-03 FY18 OCF $47.97B FCF $22.83B 0001652044-21-000010 · filed 2021-02-03 FY2019 · OCF $54.52B · FCF $30.97B · 0001652044-22-000019 · filed 2022-02-02 FY19 OCF $54.52B FCF $30.97B 0001652044-22-000019 · filed 2022-02-02 FY2020 · OCF $65.12B · FCF $42.84B · 0001652044-23-000016 · filed 2023-02-03 FY20 OCF $65.12B FCF $42.84B 0001652044-23-000016 · filed 2023-02-03 FY2021 · OCF $91.65B · FCF $67.01B · 0001652044-24-000022 · filed 2024-01-31 FY21 OCF $91.65B FCF $67.01B 0001652044-24-000022 · filed 2024-01-31 FY2022 · OCF $91.50B · FCF $60.01B · 0001652044-25-000014 · filed 2025-02-05 FY22 OCF $91.50B FCF $60.01B 0001652044-25-000014 · filed 2025-02-05 FY2023 · OCF $101.75B · FCF $69.50B · 0001652044-26-000018 · filed 2026-02-05 FY23 OCF $101.75B FCF $69.50B 0001652044-26-000018 · filed 2026-02-05 FY2024 · OCF $125.30B · FCF $72.76B · 0001652044-26-000018 · filed 2026-02-05 FY24 OCF $125.30B FCF $72.76B 0001652044-26-000018 · filed 2026-02-05 FY2025 · OCF $164.71B · FCF $73.27B · 0001652044-26-000018 · filed 2026-02-05 FY25 OCF $164.71B FCF $73.27B 0001652044-26-000018 · filed 2026-02-05 FY25 OCF $164.71B FCF $73.27B 0001652044-26-000018 · filed 2026-02-05 ’13 ’16 ’19 ’22 ’25
FY2025: $164.71B operating cash − $91.45B capex = $73.27B free cash flow
Returns on capital Return on equity Return on assets0% 10% 20% 30% FY2014 · ROE 13.6% · ROA 10.9% FY14 ROE 13.6% ROA 10.9% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 13.6% · ROA 11.1% FY15 ROE 13.6% ROA 11.1% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 14.0% · ROA 11.6% FY16 ROE 14.0% ROA 11.6% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 8.3% · ROA 6.4% FY17 ROE 8.3% ROA 6.4% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 17.3% · ROA 13.2% FY18 ROE 17.3% ROA 13.2% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 17.0% · ROA 12.4% FY19 ROE 17.0% ROA 12.4% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 18.1% · ROA 12.6% FY20 ROE 18.1% ROA 12.6% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 30.2% · ROA 21.2% FY21 ROE 30.2% ROA 21.2% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 23.4% · ROA 16.4% FY22 ROE 23.4% ROA 16.4% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 26.0% · ROA 18.3% FY23 ROE 26.0% ROA 18.3% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 30.8% · ROA 22.2% FY24 ROE 30.8% ROA 22.2% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 31.8% · ROA 22.2% FY25 ROE 31.8% ROA 22.2% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 31.8% ROA 22.2% derived: net income ÷ equity · derived: net income ÷ assets ’16 ’19 ’22 ’25 return on equity 14% (FY2014) → 32% (FY2025) · on assets 22.2%
Balance sheet Liabilities Equity$0 $200B $400B $600B FY2015 · Liabilities $27.13B · Equity $120.33B FY15 Liabilities $27.13B Equity $120.33B 0001652044-17-000008 · filed 2017-02-03 FY2016 · Liabilities $28.46B · Equity $139.04B FY16 Liabilities $28.46B Equity $139.04B 0001652044-18-000007 · filed 2018-02-06 FY2017 · Liabilities $44.79B · Equity $152.50B FY17 Liabilities $44.79B Equity $152.50B 0001652044-19-000004 · filed 2019-02-05 FY2018 · Liabilities $55.16B · Equity $177.63B FY18 Liabilities $55.16B Equity $177.63B 0001652044-20-000008 · filed 2020-02-04 FY2019 · Liabilities $74.47B · Equity $201.44B FY19 Liabilities $74.47B Equity $201.44B 0001652044-21-000010 · filed 2021-02-03 FY2020 · Liabilities $97.07B · Equity $222.54B FY20 Liabilities $97.07B Equity $222.54B 0001652044-22-000019 · filed 2022-02-02 FY2021 · Liabilities $107.63B · Equity $251.63B FY21 Liabilities $107.63B Equity $251.63B 0001652044-23-000016 · filed 2023-02-03 FY2022 · Liabilities $109.12B · Equity $256.14B FY22 Liabilities $109.12B Equity $256.14B 0001652044-24-000022 · filed 2024-01-31 FY2023 · Liabilities $119.01B · Equity $283.38B FY23 Liabilities $119.01B Equity $283.38B 0001652044-25-000014 · filed 2025-02-05 FY2024 · Liabilities $125.17B · Equity $325.08B FY24 Liabilities $125.17B Equity $325.08B 0001652044-26-000018 · filed 2026-02-05 FY2025 · Liabilities $180.02B · Equity $415.26B FY25 Liabilities $180.02B Equity $415.26B 0001652044-26-000018 · filed 2026-02-05 FY25 Liabilities $180.02B Equity $415.26B 0001652044-26-000018 · filed 2026-02-05 ’16 ’19 ’22 ’25
FY2025: $595.28B assets · $180.02B liabilities · $415.26B equity