Margins Net margin FCF margin0% FY2009 · Net margin -34.4% · FCF margin 11.4% FY09 Net margin -34.4% FCF margin 11.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 11.7% · FCF margin 22.9% FY10 Net margin 11.7% FCF margin 22.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 25.0% · FCF margin 24.3% FY11 Net margin 25.0% FCF margin 24.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 23.8% · FCF margin 27.9% FY12 Net margin 23.8% FCF margin 27.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 19.1% · FCF margin 29.5% FY13 Net margin 19.1% FCF margin 29.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 19.9% · FCF margin 24.3% FY14 Net margin 19.9% FCF margin 24.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 13.0% · FCF margin 19.9% FY15 Net margin 13.0% FCF margin 19.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 23.6% · FCF margin 24.4% FY16 Net margin 23.6% FCF margin 24.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 26.6% · FCF margin 29.9% FY17 Net margin 26.6% FCF margin 29.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 19.9% · FCF margin 28.8% FY18 Net margin 19.9% FCF margin 28.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 25.7% · FCF margin 22.4% FY19 Net margin 25.7% FCF margin 22.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 21.0% · FCF margin 28.0% FY20 Net margin 21.0% FCF margin 28.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 30.0% · FCF margin 28.2% FY21 Net margin 30.0% FCF margin 28.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 36.1% · FCF margin 32.6% FY22 Net margin 36.1% FCF margin 32.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 32.3% · FCF margin 31.7% FY23 Net margin 32.3% FCF margin 31.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 28.1% · FCF margin 30.9% FY24 Net margin 28.1% FCF margin 30.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 33.4% · FCF margin 30.8% FY25 Net margin 33.4% FCF margin 30.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 33.4% FCF margin 30.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 33.4% · free cash flow 30.8% of revenue
Cash engine Operating cash flow Free cash flow$0 $2B $4B FY2009 · OCF $195.7M · FCF $173.5M · 0001445305-11-002394 · filed 2011-08-05 FY09 OCF $195.7M FCF $173.5M 0001445305-11-002394 · filed 2011-08-05 FY2010 · OCF $447.8M · FCF $417.6M · 0000319201-12-000008 · filed 2012-08-06 FY10 OCF $447.8M FCF $417.6M 0000319201-12-000008 · filed 2012-08-06 FY2011 · OCF $823.2M · FCF $772.0M · 0000319201-13-000033 · filed 2013-08-08 FY11 OCF $823.2M FCF $772.0M 0000319201-13-000033 · filed 2013-08-08 FY2012 · OCF $941.6M · FCF $884.0M · 0000319201-14-000038 · filed 2014-08-08 FY12 OCF $941.6M FCF $884.0M 0000319201-14-000038 · filed 2014-08-08 FY2013 · OCF $913.2M · FCF $838.6M · 0000319201-15-000053 · filed 2015-08-07 FY13 OCF $913.2M FCF $838.6M 0000319201-15-000053 · filed 2015-08-07 FY2014 · OCF $778.9M · FCF $711.4M · 0000319201-16-000090 · filed 2016-08-05 FY14 OCF $778.9M FCF $711.4M 0000319201-16-000090 · filed 2016-08-05 FY2015 · OCF $605.9M · FCF $560.1M · 0000319201-17-000034 · filed 2017-08-04 FY15 OCF $605.9M FCF $560.1M 0000319201-17-000034 · filed 2017-08-04 FY2016 · OCF $759.7M · FCF $728.0M · 0000319201-18-000045 · filed 2018-08-06 FY16 OCF $759.7M FCF $728.0M 0000319201-18-000045 · filed 2018-08-06 FY2017 · OCF $1.08B · FCF $1.04B · 0000319201-19-000031 · filed 2019-08-16 FY17 OCF $1.08B FCF $1.04B 0000319201-19-000031 · filed 2019-08-16 FY2018 · OCF $1.23B · FCF $1.16B · 0000319201-20-000047 · filed 2020-08-10 FY18 OCF $1.23B FCF $1.16B 0000319201-20-000047 · filed 2020-08-10 FY2019 · OCF $1.15B · FCF $1.02B · 0000319201-21-000029 · filed 2021-08-06 FY19 OCF $1.15B FCF $1.02B 0000319201-21-000029 · filed 2021-08-06 FY2020 · OCF $1.78B · FCF $1.63B · 0000319201-22-000023 · filed 2022-08-05 FY20 OCF $1.78B FCF $1.63B 0000319201-22-000023 · filed 2022-08-05 FY2021 · OCF $2.19B · FCF $1.95B · 0000319201-23-000031 · filed 2023-08-04 FY21 OCF $2.19B FCF $1.95B 0000319201-23-000031 · filed 2023-08-04 FY2022 · OCF $3.31B · FCF $3.01B · 0000319201-24-000021 · filed 2024-08-05 FY22 OCF $3.31B FCF $3.01B 0000319201-24-000021 · filed 2024-08-05 FY2023 · OCF $3.67B · FCF $3.33B · 0000319201-25-000024 · filed 2025-08-08 FY23 OCF $3.67B FCF $3.33B 0000319201-25-000024 · filed 2025-08-08 FY2024 · OCF $3.31B · FCF $3.03B · 0000319201-25-000024 · filed 2025-08-08 FY24 OCF $3.31B FCF $3.03B 0000319201-25-000024 · filed 2025-08-08 FY2025 · OCF $4.08B · FCF $3.75B · 0000319201-25-000024 · filed 2025-08-08 FY25 OCF $4.08B FCF $3.75B 0000319201-25-000024 · filed 2025-08-08 FY25 OCF $4.08B FCF $3.75B 0000319201-25-000024 · filed 2025-08-08 ’09 ’13 ’17 ’21 ’25
FY2025: $4.08B operating cash − $335.3M capex = $3.75B free cash flow
Returns on capital Return on equity Return on assets0% 100% 200% FY2010 · ROE 9.4% · ROA 5.4% FY10 ROE 9.4% ROA 5.4% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 27.8% · ROA 17.0% FY11 ROE 27.8% ROA 17.0% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 22.8% · ROA 14.8% FY12 ROE 22.8% ROA 14.8% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 15.6% · ROA 10.3% FY13 ROE 15.6% ROA 10.3% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 15.9% · ROA 10.5% FY14 ROE 15.9% ROA 10.5% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 86.9% · ROA 7.6% FY15 ROE 86.9% ROA 7.6% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 102.2% · ROA 14.2% FY16 ROE 102.2% ROA 14.2% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 69.8% · ROA 16.7% FY17 ROE 69.8% ROA 16.7% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 49.5% · ROA 14.2% FY18 ROE 49.5% ROA 14.2% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 44.2% · ROA 13.1% FY19 ROE 44.2% ROA 13.1% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 45.7% · ROA 13.1% FY20 ROE 45.7% ROA 13.1% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 61.5% · ROA 20.2% FY21 ROE 61.5% ROA 20.2% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 237.0% · ROA 26.4% FY22 ROE 237.0% ROA 26.4% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 116.0% · ROA 24.1% FY23 ROE 116.0% ROA 24.1% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 82.0% · ROA 17.9% FY24 ROE 82.0% ROA 17.9% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 86.6% · ROA 25.3% FY25 ROE 86.6% ROA 25.3% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 86.6% ROA 25.3% derived: net income ÷ equity · derived: net income ÷ assets ’13 ’17 ’21 ’25 return on equity 9% (FY2010) → 87% (FY2025) · on assets 25.3%
Balance sheet Liabilities Equity$0 $5B $10B $15B FY2010 · Liabilities $1.66B · Equity $2.25B FY10 Liabilities $1.66B Equity $2.25B 0001445305-11-002394 · filed 2011-08-05 FY2011 · Liabilities $1.81B · Equity $2.86B FY11 Liabilities $1.81B Equity $2.86B 0000319201-12-000008 · filed 2012-08-06 FY2012 · Liabilities $1.78B · Equity $3.32B FY12 Liabilities $1.78B Equity $3.32B 0000319201-13-000033 · filed 2013-08-08 FY2013 · Liabilities $1.81B · Equity $3.48B FY13 Liabilities $1.81B Equity $3.48B 0000319201-14-000038 · filed 2014-08-08 FY2014 · Liabilities $1.87B · Equity $3.67B FY14 Liabilities $1.87B Equity $3.67B 0000319201-15-000053 · filed 2015-08-07 FY2015 · Liabilities $4.40B · Equity $421.4M FY15 Liabilities $4.40B Equity $421.4M 0000319201-16-000090 · filed 2016-08-05 FY2016 · Liabilities $4.27B · Equity $689.1M FY16 Liabilities $4.27B Equity $689.1M 0000319201-17-000034 · filed 2017-08-04 FY2017 · Liabilities $4.21B · Equity $1.33B FY17 Liabilities $4.21B Equity $1.33B 0000319201-18-000045 · filed 2018-08-06 FY2018 · Liabilities $4.02B · Equity $1.62B FY18 Liabilities $4.02B Equity $1.62B 0000319201-19-000031 · filed 2019-08-16 FY2019 · Liabilities $6.33B · Equity $2.66B FY19 Liabilities $6.33B Equity $2.66B 0000319201-20-000047 · filed 2020-08-10 FY2020 · Liabilities $6.60B · Equity $2.67B FY20 Liabilities $6.60B Equity $2.67B 0000319201-21-000029 · filed 2021-08-06 FY2021 · Liabilities $6.90B · Equity $3.38B FY21 Liabilities $6.90B Equity $3.38B 0000319201-22-000023 · filed 2022-08-05 FY2022 · Liabilities $11.20B · Equity $1.40B FY22 Liabilities $11.20B Equity $1.40B 0000319201-23-000031 · filed 2023-08-04 FY2023 · Liabilities $11.15B · Equity $2.92B FY23 Liabilities $11.15B Equity $2.92B 0000319201-24-000021 · filed 2024-08-05 FY2024 · Liabilities $12.07B · Equity $3.37B FY24 Liabilities $12.07B Equity $3.37B 0000319201-25-000024 · filed 2025-08-08 FY2025 · Liabilities $11.38B · Equity $4.69B FY25 Liabilities $11.38B Equity $4.69B 0000319201-25-000024 · filed 2025-08-08 FY25 Liabilities $11.38B Equity $4.69B 0000319201-25-000024 · filed 2025-08-08 ’13 ’17 ’21 ’25
FY2025: $16.07B assets · $11.38B liabilities · $4.69B equity