Margins Net margin FCF margin-20% 0% 20% FY2007 · Net margin 5.5% · FCF margin 19.3% FY07 Net margin 5.5% FCF margin 19.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2008 · Net margin 6.1% · FCF margin 17.6% FY08 Net margin 6.1% FCF margin 17.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin 6.9% · FCF margin 16.7% FY09 Net margin 6.9% FCF margin 16.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 7.4% · FCF margin 11.2% FY10 Net margin 7.4% FCF margin 11.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 7.1% · FCF margin 8.4% FY11 Net margin 7.1% FCF margin 8.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 0.5% · FCF margin -0.5% FY12 Net margin 0.5% FCF margin -0.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 2.6% · FCF margin 1.0% FY13 Net margin 2.6% FCF margin 1.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 4.8% · FCF margin -1.0% FY14 Net margin 4.8% FCF margin -1.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 1.8% · FCF margin -12.4% FY15 Net margin 1.8% FCF margin -12.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 2.1% · FCF margin -17.9% FY16 Net margin 2.1% FCF margin -17.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 4.8% · FCF margin -16.8% FY17 Net margin 4.8% FCF margin -16.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 7.7% · FCF margin -18.1% FY18 Net margin 7.7% FCF margin -18.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 9.3% · FCF margin -15.6% FY19 Net margin 9.3% FCF margin -15.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 11.0% · FCF margin 7.7% FY20 Net margin 11.0% FCF margin 7.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 17.2% · FCF margin -0.4% FY21 Net margin 17.2% FCF margin -0.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 14.2% · FCF margin 5.1% FY22 Net margin 14.2% FCF margin 5.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 16.0% · FCF margin 20.5% FY23 Net margin 16.0% FCF margin 20.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 22.3% · FCF margin 17.7% FY24 Net margin 22.3% FCF margin 17.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 24.3% · FCF margin 20.9% FY25 Net margin 24.3% FCF margin 20.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 24.3% FCF margin 20.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 24.3% · free cash flow 20.9% of revenue
Cash engine Operating cash flow Free cash flow$0 $5B $10B FY2007 · OCF $277.4M · FCF $233.2M · 0001193125-10-036181 · filed 2010-02-22 FY07 OCF $277.4M FCF $233.2M 0001193125-10-036181 · filed 2010-02-22 FY2008 · OCF $284.0M · FCF $240.2M · 0001193125-11-040217 · filed 2011-02-18 FY08 OCF $284.0M FCF $240.2M 0001193125-11-040217 · filed 2011-02-18 FY2009 · OCF $325.1M · FCF $279.1M · 0001193125-12-053009 · filed 2012-02-10 FY09 OCF $325.1M FCF $279.1M 0001193125-12-053009 · filed 2012-02-10 FY2010 · OCF $276.4M · FCF $242.6M · 0001065280-13-000008 · filed 2013-02-01 FY10 OCF $276.4M FCF $242.6M 0001065280-13-000008 · filed 2013-02-01 FY2011 · OCF $317.7M · FCF $268.0M · 0001065280-14-000006 · filed 2014-02-03 FY11 OCF $317.7M FCF $268.0M 0001065280-14-000006 · filed 2014-02-03 FY2012 · OCF $21.6M · FCF −$18.7M · 0001065280-15-000006 · filed 2015-01-29 FY12 OCF $21.6M FCF −$18.7M 0001065280-15-000006 · filed 2015-01-29 FY2013 · OCF $97.8M · FCF $43.7M · 0001065280-16-000047 · filed 2016-01-28 FY13 OCF $97.8M FCF $43.7M 0001065280-16-000047 · filed 2016-01-28 FY2014 · OCF $16.5M · FCF −$53.2M · 0001628280-17-000496 · filed 2017-01-27 FY14 OCF $16.5M FCF −$53.2M 0001628280-17-000496 · filed 2017-01-27 FY2015 · OCF −$749.4M · FCF −$840.7M · 0001065280-18-000069 · filed 2018-01-29 FY15 OCF −$749.4M FCF −$840.7M 0001065280-18-000069 · filed 2018-01-29 FY2016 · OCF −$1.47B · FCF −$1.58B · 0001065280-19-000043 · filed 2019-01-29 FY16 OCF −$1.47B FCF −$1.58B 0001065280-19-000043 · filed 2019-01-29 FY2017 · OCF −$1.79B · FCF −$1.96B · 0001065280-20-000040 · filed 2020-01-29 FY17 OCF −$1.79B FCF −$1.96B 0001065280-20-000040 · filed 2020-01-29 FY2018 · OCF −$2.68B · FCF −$2.85B · 0001065280-21-000040 · filed 2021-01-28 FY18 OCF −$2.68B FCF −$2.85B 0001065280-21-000040 · filed 2021-01-28 FY2019 · OCF −$2.89B · FCF −$3.14B · 0001065280-22-000036 · filed 2022-01-27 FY19 OCF −$2.89B FCF −$3.14B 0001065280-22-000036 · filed 2022-01-27 FY2020 · OCF $2.43B · FCF $1.93B · 0001065280-23-000035 · filed 2023-01-26 FY20 OCF $2.43B FCF $1.93B 0001065280-23-000035 · filed 2023-01-26 FY2021 · OCF $392.6M · FCF −$132.0M · 0001065280-24-000030 · filed 2024-01-26 FY21 OCF $392.6M FCF −$132.0M 0001065280-24-000030 · filed 2024-01-26 FY2022 · OCF $2.03B · FCF $1.62B · 0001065280-25-000044 · filed 2025-01-27 FY22 OCF $2.03B FCF $1.62B 0001065280-25-000044 · filed 2025-01-27 FY2023 · OCF $7.27B · FCF $6.93B · 0001065280-26-000034 · filed 2026-01-23 FY23 OCF $7.27B FCF $6.93B 0001065280-26-000034 · filed 2026-01-23 FY2024 · OCF $7.36B · FCF $6.92B · 0001065280-26-000034 · filed 2026-01-23 FY24 OCF $7.36B FCF $6.92B 0001065280-26-000034 · filed 2026-01-23 FY2025 · OCF $10.15B · FCF $9.46B · 0001065280-26-000034 · filed 2026-01-23 FY25 OCF $10.15B FCF $9.46B 0001065280-26-000034 · filed 2026-01-23 FY25 OCF $10.15B FCF $9.46B 0001065280-26-000034 · filed 2026-01-23 ’09 ’13 ’17 ’21 ’25
FY2025: $10.15B operating cash − $688.2M capex = $9.46B free cash flow
Returns on capital Return on equity Return on assets0% 20% 40% 60% FY2008 · ROE 23.9% · ROA 13.5% FY08 ROE 23.9% ROA 13.5% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE 58.2% · ROA 17.0% FY09 ROE 58.2% ROA 17.0% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 55.4% · ROA 16.4% FY10 ROE 55.4% ROA 16.4% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 35.2% · ROA 7.4% FY11 ROE 35.2% ROA 7.4% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 2.3% · ROA 0.4% FY12 ROE 2.3% ROA 0.4% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 8.4% · ROA 2.1% FY13 ROE 8.4% ROA 2.1% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 14.4% · ROA 3.8% FY14 ROE 14.4% ROA 3.8% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 5.5% · ROA 1.2% FY15 ROE 5.5% ROA 1.2% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 7.0% · ROA 1.4% FY16 ROE 7.0% ROA 1.4% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 15.6% · ROA 2.9% FY17 ROE 15.6% ROA 2.9% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 23.1% · ROA 4.7% FY18 ROE 23.1% ROA 4.7% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 24.6% · ROA 5.5% FY19 ROE 24.6% ROA 5.5% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 25.0% · ROA 7.0% FY20 ROE 25.0% ROA 7.0% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 32.3% · ROA 11.5% FY21 ROE 32.3% ROA 11.5% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 21.6% · ROA 9.2% FY22 ROE 21.6% ROA 9.2% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 26.3% · ROA 11.1% FY23 ROE 26.3% ROA 11.1% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 35.2% · ROA 16.2% FY24 ROE 35.2% ROA 16.2% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 41.3% · ROA 19.8% FY25 ROE 41.3% ROA 19.8% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 41.3% ROA 19.8% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 24% (FY2008) → 41% (FY2025) · on assets 19.8%
Balance sheet Liabilities Equity$0 $20B $40B $60B FY2008 · Liabilities $268.3M · Equity $347.2M FY08 Liabilities $268.3M Equity $347.2M 0001193125-10-036181 · filed 2010-02-22 FY2009 · Liabilities $480.6M · Equity $199.1M FY09 Liabilities $480.6M Equity $199.1M 0001193125-11-040217 · filed 2011-02-18 FY2010 · Liabilities $691.9M · Equity $290.2M FY10 Liabilities $691.9M Equity $290.2M 0001193125-12-053009 · filed 2012-02-10 FY2011 · Liabilities $2.43B · Equity $642.8M FY11 Liabilities $2.43B Equity $642.8M 0001065280-13-000008 · filed 2013-02-01 FY2012 · Liabilities $3.22B · Equity $744.7M FY12 Liabilities $3.22B Equity $744.7M 0001065280-14-000006 · filed 2014-02-03 FY2013 · Liabilities $4.08B · Equity $1.33B FY13 Liabilities $4.08B Equity $1.33B 0001065280-15-000006 · filed 2015-01-29 FY2014 · Liabilities $5.18B · Equity $1.86B FY14 Liabilities $5.18B Equity $1.86B 0001065280-16-000047 · filed 2016-01-28 FY2015 · Liabilities $7.98B · Equity $2.22B FY15 Liabilities $7.98B Equity $2.22B 0001628280-17-000496 · filed 2017-01-27 FY2016 · Liabilities $10.91B · Equity $2.68B FY16 Liabilities $10.91B Equity $2.68B 0001065280-18-000069 · filed 2018-01-29 FY2017 · Liabilities $15.43B · Equity $3.58B FY17 Liabilities $15.43B Equity $3.58B 0001065280-19-000043 · filed 2019-01-29 FY2018 · Liabilities $20.74B · Equity $5.24B FY18 Liabilities $20.74B Equity $5.24B 0001065280-20-000040 · filed 2020-01-29 FY2019 · Liabilities $26.39B · Equity $7.58B FY19 Liabilities $26.39B Equity $7.58B 0001065280-21-000040 · filed 2021-01-28 FY2020 · Liabilities $28.22B · Equity $11.07B FY20 Liabilities $28.22B Equity $11.07B 0001065280-22-000036 · filed 2022-01-27 FY2021 · Liabilities $28.74B · Equity $15.85B FY21 Liabilities $28.74B Equity $15.85B 0001065280-23-000035 · filed 2023-01-26 FY2022 · Liabilities $27.82B · Equity $20.78B FY22 Liabilities $27.82B Equity $20.78B 0001065280-24-000030 · filed 2024-01-26 FY2023 · Liabilities $28.14B · Equity $20.59B FY23 Liabilities $28.14B Equity $20.59B 0001065280-25-000044 · filed 2025-01-27 FY2024 · Liabilities $28.89B · Equity $24.74B FY24 Liabilities $28.89B Equity $24.74B 0001065280-26-000034 · filed 2026-01-23 FY2025 · Liabilities $28.98B · Equity $26.62B FY25 Liabilities $28.98B Equity $26.62B 0001065280-26-000034 · filed 2026-01-23 FY25 Liabilities $28.98B Equity $26.62B 0001065280-26-000034 · filed 2026-01-23 ’09 ’13 ’17 ’21 ’25
FY2025: $55.60B assets · $28.98B liabilities · $26.62B equity