Margins Net margin FCF margin-50% 0% 50% FY2008 · Net margin -33.2% · FCF margin -52.0% FY08 Net margin -33.2% FCF margin -52.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin -17.9% · FCF margin -44.1% FY09 Net margin -17.9% FCF margin -44.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin -22.8% · FCF margin -0.1% FY10 Net margin -22.8% FCF margin -0.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin -49.7% · FCF margin -44.6% FY11 Net margin -49.7% FCF margin -44.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 54.4% · FCF margin -9.0% FY12 Net margin 54.4% FCF margin -9.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 19.7% · FCF margin 20.5% FY13 Net margin 19.7% FCF margin 20.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 12.0% · FCF margin 14.9% FY14 Net margin 12.0% FCF margin 14.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 15.5% · FCF margin 15.9% FY15 Net margin 15.5% FCF margin 15.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 18.4% · FCF margin 20.0% FY16 Net margin 18.4% FCF margin 20.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 20.4% · FCF margin 17.6% FY17 Net margin 20.4% FCF margin 17.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 47.5% · FCF margin 35.2% FY18 Net margin 47.5% FCF margin 35.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 32.3% · FCF margin 30.5% FY19 Net margin 32.3% FCF margin 30.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 41.3% · FCF margin 23.6% FY20 Net margin 41.3% FCF margin 23.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 50.2% · FCF margin 40.6% FY21 Net margin 50.2% FCF margin 40.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 35.6% · FCF margin 36.3% FY22 Net margin 35.6% FCF margin 36.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 30.1% · FCF margin 29.5% FY23 Net margin 30.1% FCF margin 29.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 31.1% · FCF margin 25.8% FY24 Net margin 31.1% FCF margin 25.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 31.4% · FCF margin 28.4% FY25 Net margin 31.4% FCF margin 28.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 31.4% FCF margin 28.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 31.4% · free cash flow 28.4% of revenue
Cash engine Operating cash flow Free cash flow$0 $5B FY2008 · OCF −$89.1M · FCF −$123.9M · 0001206774-11-000263 · filed 2011-02-17 FY08 OCF −$89.1M FCF −$123.9M 0001206774-11-000263 · filed 2011-02-17 FY2009 · OCF −$69.9M · FCF −$167.3M · 0001206774-12-000709 · filed 2012-02-21 FY09 OCF −$69.9M FCF −$167.3M 0001206774-12-000709 · filed 2012-02-21 FY2010 · OCF $99.2M · FCF −$467,000 · 0001532176-13-000004 · filed 2013-02-15 FY10 OCF $99.2M FCF −$467,000 0001532176-13-000004 · filed 2013-02-15 FY2011 · OCF −$141.7M · FCF −$198.9M · 0001532176-14-000008 · filed 2014-02-13 FY11 OCF −$141.7M FCF −$198.9M 0001532176-14-000008 · filed 2014-02-13 FY2012 · OCF −$74.6M · FCF −$124.0M · 0001532176-15-000008 · filed 2015-02-12 FY12 OCF −$74.6M FCF −$124.0M 0001532176-15-000008 · filed 2015-02-12 FY2013 · OCF $588.6M · FCF $432.3M · 0001532176-16-000045 · filed 2016-02-11 FY13 OCF $588.6M FCF $432.3M 0001532176-16-000045 · filed 2016-02-11 FY2014 · OCF $752.4M · FCF $419.4M · 0001532176-17-000008 · filed 2017-02-09 FY14 OCF $752.4M FCF $419.4M 0001532176-17-000008 · filed 2017-02-09 FY2015 · OCF $1.33B · FCF $652.8M · 0001532176-18-000013 · filed 2018-02-08 FY15 OCF $1.33B FCF $652.8M 0001532176-18-000013 · filed 2018-02-08 FY2016 · OCF $1.49B · FCF $974.0M · 0001532176-19-000009 · filed 2019-02-07 FY16 OCF $1.49B FCF $974.0M 0001532176-19-000009 · filed 2019-02-07 FY2017 · OCF $1.31B · FCF $1.03B · 0001532176-20-000008 · filed 2020-02-07 FY17 OCF $1.31B FCF $1.03B 0001532176-20-000008 · filed 2020-02-07 FY2018 · OCF $2.20B · FCF $1.81B · 0001804220-21-000008 · filed 2021-02-08 FY18 OCF $2.20B FCF $1.81B 0001804220-21-000008 · filed 2021-02-08 FY2019 · OCF $2.43B · FCF $2.00B · 0001804220-22-000007 · filed 2022-02-07 FY19 OCF $2.43B FCF $2.00B 0001804220-22-000007 · filed 2022-02-07 FY2020 · OCF $2.62B · FCF $2.00B · 0001804220-23-000008 · filed 2023-02-06 FY20 OCF $2.62B FCF $2.00B 0001804220-23-000008 · filed 2023-02-06 FY2021 · OCF $7.08B · FCF $6.53B · 0001804220-24-000009 · filed 2024-02-05 FY21 OCF $7.08B FCF $6.53B 0001804220-24-000009 · filed 2024-02-05 FY2022 · OCF $5.01B · FCF $4.42B · 0001804220-25-000011 · filed 2025-02-05 FY22 OCF $5.01B FCF $4.42B 0001804220-25-000011 · filed 2025-02-05 FY2023 · OCF $4.59B · FCF $3.88B · 0000872589-26-000008 · filed 2026-02-04 FY23 OCF $4.59B FCF $3.88B 0000872589-26-000008 · filed 2026-02-04 FY2024 · OCF $4.42B · FCF $3.66B · 0000872589-26-000008 · filed 2026-02-04 FY24 OCF $4.42B FCF $3.66B 0000872589-26-000008 · filed 2026-02-04 FY2025 · OCF $4.98B · FCF $4.08B · 0000872589-26-000008 · filed 2026-02-04 FY25 OCF $4.98B FCF $4.08B 0000872589-26-000008 · filed 2026-02-04 FY25 OCF $4.98B FCF $4.08B 0000872589-26-000008 · filed 2026-02-04 ’09 ’13 ’17 ’21 ’25
FY2025: $4.98B operating cash − $898.4M capex = $4.08B free cash flow
Returns on capital Return on equity Return on assets-50% 0% 50% FY2009 · ROE -17.1% · ROA -9.2% FY09 ROE -17.1% ROA -9.2% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE -19.8% · ROA -9.6% FY10 ROE -19.8% ROA -9.6% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE -45.7% · ROA -16.8% FY11 ROE -45.7% ROA -16.8% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 60.2% · ROA 36.1% FY12 ROE 60.2% ROA 36.1% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 21.2% · ROA 14.0% FY13 ROE 21.2% ROA 14.0% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 13.3% · ROA 8.8% FY14 ROE 13.3% ROA 8.8% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 17.4% · ROA 11.3% FY15 ROE 17.4% ROA 11.3% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 20.1% · ROA 12.8% FY16 ROE 20.1% ROA 12.8% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 19.5% · ROA 13.7% FY17 ROE 19.5% ROA 13.7% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 27.9% · ROA 20.8% FY18 ROE 27.9% ROA 20.8% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 19.1% · ROA 14.3% FY19 ROE 19.1% ROA 14.3% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 31.9% · ROA 20.5% FY20 ROE 31.9% ROA 20.5% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 43.0% · ROA 31.7% FY21 ROE 43.0% ROA 31.7% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 19.1% · ROA 14.9% FY22 ROE 19.1% ROA 14.9% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 15.2% · ROA 12.0% FY23 ROE 15.2% ROA 12.0% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 15.0% · ROA 11.7% FY24 ROE 15.0% ROA 11.7% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 14.4% · ROA 11.1% FY25 ROE 14.4% ROA 11.1% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 14.4% ROA 11.1% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity -17% (FY2009) → 14% (FY2025) · on assets 11.1%
Balance sheet Liabilities Equity$0 $20B $40B FY2009 · Liabilities $344.4M · Equity $396.8M FY09 Liabilities $344.4M Equity $396.8M 0001206774-11-000263 · filed 2011-02-17 FY2010 · Liabilities $561.6M · Equity $527.8M FY10 Liabilities $561.6M Equity $527.8M 0001206774-12-000709 · filed 2012-02-21 FY2011 · Liabilities $837.9M · Equity $485.7M FY11 Liabilities $837.9M Equity $485.7M 0001532176-13-000004 · filed 2013-02-15 FY2012 · Liabilities $835.1M · Equity $1.25B FY12 Liabilities $835.1M Equity $1.25B 0001532176-14-000008 · filed 2014-02-13 FY2013 · Liabilities $998.9M · Equity $1.95B FY13 Liabilities $998.9M Equity $1.95B 0001532176-15-000008 · filed 2015-02-12 FY2014 · Liabilities $1.29B · Equity $2.55B FY14 Liabilities $1.29B Equity $2.55B 0001532176-16-000045 · filed 2016-02-11 FY2015 · Liabilities $1.95B · Equity $3.65B FY15 Liabilities $1.95B Equity $3.65B 0001532176-17-000008 · filed 2017-02-09 FY2016 · Liabilities $2.52B · Equity $4.45B FY16 Liabilities $2.52B Equity $4.45B 0001532176-18-000013 · filed 2018-02-08 FY2017 · Liabilities $2.62B · Equity $6.14B FY17 Liabilities $2.62B Equity $6.14B 0001532176-19-000009 · filed 2019-02-07 FY2018 · Liabilities $2.98B · Equity $8.76B FY18 Liabilities $2.98B Equity $8.76B 0001532176-20-000008 · filed 2020-02-07 FY2019 · Liabilities $3.72B · Equity $11.09B FY19 Liabilities $3.72B Equity $11.09B 0001804220-21-000008 · filed 2021-02-08 FY2020 · Liabilities $6.14B · Equity $11.03B FY20 Liabilities $6.14B Equity $11.03B 0001804220-22-000007 · filed 2022-02-07 FY2021 · Liabilities $6.67B · Equity $18.77B FY21 Liabilities $6.67B Equity $18.77B 0001804220-23-000008 · filed 2023-02-06 FY2022 · Liabilities $6.55B · Equity $22.66B FY22 Liabilities $6.55B Equity $22.66B 0001804220-24-000009 · filed 2024-02-05 FY2023 · Liabilities $7.11B · Equity $25.97B FY23 Liabilities $7.11B Equity $25.97B 0001804220-25-000011 · filed 2025-02-05 FY2024 · Liabilities $8.41B · Equity $29.35B FY24 Liabilities $8.41B Equity $29.35B 0000872589-26-000008 · filed 2026-02-04 FY2025 · Liabilities $9.30B · Equity $31.26B FY25 Liabilities $9.30B Equity $31.26B 0000872589-26-000008 · filed 2026-02-04 FY25 Liabilities $9.30B Equity $31.26B 0000872589-26-000008 · filed 2026-02-04 ’09 ’13 ’17 ’21 ’25
FY2025: $40.56B assets · $9.30B liabilities · $31.26B equity