Margins Net margin FCF margin0% 10% 20% 30% FY2008 · Net margin 15.9% · FCF margin 19.0% FY08 Net margin 15.9% FCF margin 19.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin 14.4% · FCF margin 21.9% FY09 Net margin 14.4% FCF margin 21.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 16.9% · FCF margin 27.2% FY10 Net margin 16.9% FCF margin 27.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 18.4% · FCF margin 26.1% FY11 Net margin 18.4% FCF margin 26.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 20.8% · FCF margin 29.2% FY12 Net margin 20.8% FCF margin 29.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 21.7% · FCF margin 31.3% FY13 Net margin 21.7% FCF margin 31.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 21.4% · FCF margin 31.6% FY14 Net margin 21.4% FCF margin 31.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 8.7% · FCF margin 34.5% FY15 Net margin 8.7% FCF margin 34.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 20.9% · FCF margin 22.2% FY16 Net margin 20.9% FCF margin 22.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 19.0% · FCF margin 28.8% FY17 Net margin 19.0% FCF margin 28.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 22.1% · FCF margin 34.4% FY18 Net margin 22.1% FCF margin 34.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 23.0% · FCF margin 33.1% FY19 Net margin 23.0% FCF margin 33.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 23.8% · FCF margin 30.7% FY20 Net margin 23.8% FCF margin 30.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 21.4% · FCF margin 33.2% FY21 Net margin 21.4% FCF margin 33.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 16.2% · FCF margin 29.3% FY22 Net margin 16.2% FCF margin 29.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 16.6% · FCF margin 33.7% FY23 Net margin 16.6% FCF margin 33.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 18.2% · FCF margin 28.8% FY24 Net margin 18.2% FCF margin 28.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 20.5% · FCF margin 32.5% FY25 Net margin 20.5% FCF margin 32.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 20.5% FCF margin 32.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 20.5% · free cash flow 32.5% of revenue
Cash engine Operating cash flow Free cash flow$0 $2B $4B $6B FY2008 · OCF $830.0M · FCF $568.0M · 0000950123-10-086635 · filed 2010-09-16 FY08 OCF $830.0M FCF $568.0M 0000950123-10-086635 · filed 2010-09-16 FY2009 · OCF $812.0M · FCF $681.0M · 0000896878-11-000093 · filed 2011-09-14 FY09 OCF $812.0M FCF $681.0M 0000896878-11-000093 · filed 2011-09-14 FY2010 · OCF $998.0M · FCF $924.0M · 0000896878-12-000146 · filed 2012-09-13 FY10 OCF $998.0M FCF $924.0M 0000896878-12-000146 · filed 2012-09-13 FY2011 · OCF $1.01B · FCF $899.0M · 0000896878-13-000149 · filed 2013-09-13 FY11 OCF $1.01B FCF $899.0M 0000896878-13-000149 · filed 2013-09-13 FY2012 · OCF $1.25B · FCF $1.11B · 0000896878-14-000163 · filed 2014-09-12 FY12 OCF $1.25B FCF $1.11B 0000896878-14-000163 · filed 2014-09-12 FY2013 · OCF $1.37B · FCF $1.24B · 0000896878-15-000116 · filed 2015-09-01 FY13 OCF $1.37B FCF $1.24B 0000896878-15-000116 · filed 2015-09-01 FY2014 · OCF $1.45B · FCF $1.34B · 0000896878-16-000286 · filed 2016-09-01 FY14 OCF $1.45B FCF $1.34B 0000896878-16-000286 · filed 2016-09-01 FY2015 · OCF $1.59B · FCF $1.45B · 0000896878-17-000130 · filed 2017-09-01 FY15 OCF $1.59B FCF $1.45B 0000896878-17-000130 · filed 2017-09-01 FY2016 · OCF $1.46B · FCF $1.04B · 0000896878-18-000171 · filed 2018-08-31 FY16 OCF $1.46B FCF $1.04B 0000896878-18-000171 · filed 2018-08-31 FY2017 · OCF $1.60B · FCF $1.50B · 0000896878-19-000132 · filed 2019-08-30 FY17 OCF $1.60B FCF $1.50B 0000896878-19-000132 · filed 2019-08-30 FY2018 · OCF $2.11B · FCF $2.07B · 0000896878-20-000148 · filed 2020-08-31 FY18 OCF $2.11B FCF $2.07B 0000896878-20-000148 · filed 2020-08-31 FY2019 · OCF $2.32B · FCF $2.25B · 0000896878-21-000233 · filed 2021-09-08 FY19 OCF $2.32B FCF $2.25B 0000896878-21-000233 · filed 2021-09-08 FY2020 · OCF $2.41B · FCF $2.35B · 0000896878-22-000028 · filed 2022-09-02 FY20 OCF $2.41B FCF $2.35B 0000896878-22-000028 · filed 2022-09-02 FY2021 · OCF $3.25B · FCF $3.20B · 0000896878-23-000034 · filed 2023-09-01 FY21 OCF $3.25B FCF $3.20B 0000896878-23-000034 · filed 2023-09-01 FY2022 · OCF $3.89B · FCF $3.73B · 0000896878-24-000039 · filed 2024-09-04 FY22 OCF $3.89B FCF $3.73B 0000896878-24-000039 · filed 2024-09-04 FY2023 · OCF $5.05B · FCF $4.84B · 0000896878-25-000035 · filed 2025-09-03 FY23 OCF $5.05B FCF $4.84B 0000896878-25-000035 · filed 2025-09-03 FY2024 · OCF $4.88B · FCF $4.69B · 0000896878-25-000035 · filed 2025-09-03 FY24 OCF $4.88B FCF $4.69B 0000896878-25-000035 · filed 2025-09-03 FY2025 · OCF $6.21B · FCF $6.12B · 0000896878-25-000035 · filed 2025-09-03 FY25 OCF $6.21B FCF $6.12B 0000896878-25-000035 · filed 2025-09-03 FY25 OCF $6.21B FCF $6.12B 0000896878-25-000035 · filed 2025-09-03 ’09 ’13 ’17 ’21 ’25
FY2025: $6.21B operating cash − $84.0M capex = $6.12B free cash flow
Returns on capital Return on equity Return on assets0% 50% FY2009 · ROE 17.5% · ROA 9.3% FY09 ROE 17.5% ROA 9.3% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 20.3% · ROA 11.0% FY10 ROE 20.3% ROA 11.0% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 24.2% · ROA 12.4% FY11 ROE 24.2% ROA 12.4% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 28.9% · ROA 16.9% FY12 ROE 28.9% ROA 16.9% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 24.3% · ROA 15.6% FY13 ROE 24.3% ROA 15.6% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 29.5% · ROA 17.4% FY14 ROE 29.5% ROA 17.4% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 15.7% · ROA 7.3% FY15 ROE 15.7% ROA 7.3% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 84.3% · ROA 23.0% FY16 ROE 84.3% ROA 23.0% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 72.7% · ROA 24.2% FY17 ROE 72.7% ROA 24.2% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 47.2% · ROA 25.9% FY18 ROE 47.2% ROA 25.9% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 41.5% · ROA 24.8% FY19 ROE 41.5% ROA 24.8% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 35.8% · ROA 16.7% FY20 ROE 35.8% ROA 16.7% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 20.9% · ROA 13.3% FY21 ROE 20.9% ROA 13.3% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 12.6% · ROA 7.4% FY22 ROE 12.6% ROA 7.4% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 13.8% · ROA 8.6% FY23 ROE 13.8% ROA 8.6% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 16.1% · ROA 9.2% FY24 ROE 16.1% ROA 9.2% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 19.6% · ROA 10.5% FY25 ROE 19.6% ROA 10.5% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 19.6% ROA 10.5% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 17% (FY2009) → 20% (FY2025) · on assets 10.5%
Balance sheet Liabilities Equity$0 $10B $20B $30B FY2009 · Liabilities $2.27B · Equity $2.56B FY09 Liabilities $2.27B Equity $2.56B 0000950123-10-086635 · filed 2010-09-16 FY2010 · Liabilities $2.38B · Equity $2.82B FY10 Liabilities $2.38B Equity $2.82B 0000896878-11-000093 · filed 2011-09-14 FY2011 · Liabilities $2.49B · Equity $2.62B FY11 Liabilities $2.49B Equity $2.62B 0000896878-12-000146 · filed 2012-09-13 FY2012 · Liabilities $1.94B · Equity $2.74B FY12 Liabilities $1.94B Equity $2.74B 0000896878-13-000149 · filed 2013-09-13 FY2013 · Liabilities $1.96B · Equity $3.53B FY13 Liabilities $1.96B Equity $3.53B 0000896878-14-000163 · filed 2014-09-12 FY2014 · Liabilities $2.12B · Equity $3.08B FY14 Liabilities $2.12B Equity $3.08B 0000896878-15-000116 · filed 2015-09-01 FY2015 · Liabilities $2.64B · Equity $2.33B FY15 Liabilities $2.64B Equity $2.33B 0000896878-16-000286 · filed 2016-09-01 FY2016 · Liabilities $3.09B · Equity $1.16B FY16 Liabilities $3.09B Equity $1.16B 0000896878-17-000130 · filed 2017-09-01 FY2017 · Liabilities $2.71B · Equity $1.35B FY17 Liabilities $2.71B Equity $1.35B 0000896878-18-000171 · filed 2018-08-31 FY2018 · Liabilities $2.32B · Equity $2.82B FY18 Liabilities $2.32B Equity $2.82B 0000896878-19-000132 · filed 2019-08-30 FY2019 · Liabilities $2.53B · Equity $3.75B FY19 Liabilities $2.53B Equity $3.75B 0000896878-20-000148 · filed 2020-08-31 FY2020 · Liabilities $5.83B · Equity $5.11B FY20 Liabilities $5.83B Equity $5.11B 0000896878-21-000233 · filed 2021-09-08 FY2021 · Liabilities $5.65B · Equity $9.87B FY21 Liabilities $5.65B Equity $9.87B 0000896878-22-000028 · filed 2022-09-02 FY2022 · Liabilities $11.29B · Equity $16.44B FY22 Liabilities $11.29B Equity $16.44B 0000896878-23-000034 · filed 2023-09-01 FY2023 · Liabilities $10.51B · Equity $17.27B FY23 Liabilities $10.51B Equity $17.27B 0000896878-24-000039 · filed 2024-09-04 FY2024 · Liabilities $13.70B · Equity $18.44B FY24 Liabilities $13.70B Equity $18.44B 0000896878-25-000035 · filed 2025-09-03 FY2025 · Liabilities $17.25B · Equity $19.71B FY25 Liabilities $17.25B Equity $19.71B 0000896878-25-000035 · filed 2025-09-03 FY25 Liabilities $17.25B Equity $19.71B 0000896878-25-000035 · filed 2025-09-03 ’09 ’13 ’17 ’21 ’25
FY2025: $36.96B assets · $17.25B liabilities · $19.71B equity