Margins Net margin FCF margin0% 5% 10% FY2008 · FCF margin 4.6% FY08 FCF margin 4.6% derived: (ocf − capex) ÷ revenue FY2009 · FCF margin 3.0% FY09 FCF margin 3.0% derived: (ocf − capex) ÷ revenue FY2010 · FCF margin 9.1% FY10 FCF margin 9.1% derived: (ocf − capex) ÷ revenue FY2011 · FCF margin 5.8% FY11 FCF margin 5.8% derived: (ocf − capex) ÷ revenue FY2012 · FCF margin 4.8% FY12 FCF margin 4.8% derived: (ocf − capex) ÷ revenue FY2013 · Net margin 7.4% · FCF margin 8.0% FY13 Net margin 7.4% FCF margin 8.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 7.8% · FCF margin 6.0% FY14 Net margin 7.8% FCF margin 6.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 7.6% · FCF margin 7.2% FY15 Net margin 7.6% FCF margin 7.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 7.4% · FCF margin 6.7% FY16 Net margin 7.4% FCF margin 6.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 6.9% · FCF margin 7.8% FY17 Net margin 6.9% FCF margin 7.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 7.3% · FCF margin 5.5% FY18 Net margin 7.3% FCF margin 5.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 7.9% · FCF margin 7.6% FY19 Net margin 7.9% FCF margin 7.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 7.8% · FCF margin 6.8% FY20 Net margin 7.8% FCF margin 6.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 0.3% · FCF margin 12.4% FY21 Net margin 0.3% FCF margin 12.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 6.8% · FCF margin 4.1% FY22 Net margin 6.8% FCF margin 4.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 7.0% · FCF margin 5.3% FY23 Net margin 7.0% FCF margin 5.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 8.3% · FCF margin 8.0% FY24 Net margin 8.3% FCF margin 8.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 8.6% · FCF margin 7.4% FY25 Net margin 8.6% FCF margin 7.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2026 · Net margin 9.1% · FCF margin 8.1% FY26 Net margin 9.1% FCF margin 8.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY26 Net margin 9.1% FCF margin 8.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’10 ’14 ’18 ’22 ’26 FY2026: net 9.1% · free cash flow 8.1% of revenue
Cash engine Operating cash flow Free cash flow$0 $2B $4B $6B FY2008 · OCF $1.37B · FCF $847.8M · 0000950123-10-029845 · filed 2010-03-30 FY08 OCF $1.37B FCF $847.8M 0000950123-10-029845 · filed 2010-03-30 FY2009 · OCF $1.15B · FCF $571.6M · 0000950123-11-030274 · filed 2011-03-30 FY09 OCF $1.15B FCF $571.6M 0000950123-11-030274 · filed 2011-03-30 FY2010 · OCF $2.27B · FCF $1.84B · 0001193125-12-134536 · filed 2012-03-27 FY10 OCF $2.27B FCF $1.84B 0001193125-12-134536 · filed 2012-03-27 FY2011 · OCF $1.98B · FCF $1.27B · 0001193125-13-138497 · filed 2013-04-02 FY11 OCF $1.98B FCF $1.27B 0001193125-13-138497 · filed 2013-04-02 FY2012 · OCF $1.92B · FCF $1.11B · 0001193125-14-125980 · filed 2014-04-01 FY12 OCF $1.92B FCF $1.11B 0001193125-14-125980 · filed 2014-04-01 FY2013 · OCF $3.05B · FCF $2.07B · 0001193125-14-125980 · filed 2014-04-01 FY13 OCF $3.05B FCF $2.07B 0001193125-14-125980 · filed 2014-04-01 FY2014 · OCF $2.59B · FCF $1.64B · 0001193125-14-125980 · filed 2014-04-01 FY14 OCF $2.59B FCF $1.64B 0001193125-14-125980 · filed 2014-04-01 FY2015 · OCF $3.01B · FCF $2.10B · 0001193125-17-099642 · filed 2017-03-28 FY15 OCF $3.01B FCF $2.10B 0001193125-17-099642 · filed 2017-03-28 FY2016 · OCF $2.96B · FCF $2.07B · 0001193125-18-107423 · filed 2018-04-04 FY16 OCF $2.96B FCF $2.07B 0001193125-18-107423 · filed 2018-04-04 FY2017 · OCF $3.63B · FCF $2.60B · 0001628280-19-003834 · filed 2019-04-03 FY17 OCF $3.63B FCF $2.60B 0001628280-19-003834 · filed 2019-04-03 FY2018 · OCF $3.03B · FCF $1.97B · 0000109198-20-000004 · filed 2020-03-27 FY18 OCF $3.03B FCF $1.97B 0000109198-20-000004 · filed 2020-03-27 FY2019 · OCF $4.09B · FCF $2.96B · 0000109198-21-000006 · filed 2021-03-31 FY19 OCF $4.09B FCF $2.96B 0000109198-21-000006 · filed 2021-03-31 FY2020 · OCF $4.07B · FCF $2.84B · 0000109198-22-000008 · filed 2022-03-30 FY20 OCF $4.07B FCF $2.84B 0000109198-22-000008 · filed 2022-03-30 FY2021 · OCF $4.56B · FCF $3.99B · 0000109198-23-000004 · filed 2023-03-29 FY21 OCF $4.56B FCF $3.99B 0000109198-23-000004 · filed 2023-03-29 FY2022 · OCF $3.06B · FCF $2.01B · 0000109198-24-000014 · filed 2024-04-03 FY22 OCF $3.06B FCF $2.01B 0000109198-24-000014 · filed 2024-04-03 FY2023 · OCF $4.08B · FCF $2.63B · 0000109198-25-000010 · filed 2025-04-02 FY23 OCF $4.08B FCF $2.63B 0000109198-25-000010 · filed 2025-04-02 FY2024 · OCF $6.06B · FCF $4.33B · 0000109198-26-000008 · filed 2026-03-31 FY24 OCF $6.06B FCF $4.33B 0000109198-26-000008 · filed 2026-03-31 FY2025 · OCF $6.12B · FCF $4.20B · 0000109198-26-000008 · filed 2026-03-31 FY25 OCF $6.12B FCF $4.20B 0000109198-26-000008 · filed 2026-03-31 FY2026 · OCF $6.87B · FCF $4.92B · 0000109198-26-000008 · filed 2026-03-31 FY26 OCF $6.87B FCF $4.92B 0000109198-26-000008 · filed 2026-03-31 FY26 OCF $6.87B FCF $4.92B 0000109198-26-000008 · filed 2026-03-31 ’10 ’14 ’18 ’22 ’26
FY2026: $6.87B operating cash − $1.96B capex = $4.92B free cash flow
Returns on capital Return on equity Return on assets0% 20% 40% 60% FY2013 · ROE 52.0% · ROA 20.0% FY13 ROE 52.0% ROA 20.0% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 50.5% · ROA 21.0% FY14 ROE 50.5% ROA 21.0% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 51.9% · ROA 20.2% FY15 ROE 51.9% ROA 20.2% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 52.9% · ROA 19.8% FY16 ROE 52.9% ROA 19.8% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 51.0% · ROA 17.8% FY17 ROE 51.0% ROA 17.8% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 50.7% · ROA 18.6% FY18 ROE 50.7% ROA 18.6% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 60.6% · ROA 13.6% FY19 ROE 60.6% ROA 13.6% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 55.0% · ROA 13.6% FY20 ROE 55.0% ROA 13.6% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 1.5% · ROA 0.3% FY21 ROE 1.5% ROA 0.3% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 54.7% · ROA 11.5% FY22 ROE 54.7% ROA 11.5% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 55.0% · ROA 12.3% FY23 ROE 55.0% ROA 12.3% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 61.3% · ROA 15.0% FY24 ROE 61.3% ROA 15.0% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 58.0% · ROA 15.3% FY25 ROE 58.0% ROA 15.3% derived: net income ÷ equity · derived: net income ÷ assets FY2026 · ROE 53.9% · ROA 15.4% FY26 ROE 53.9% ROA 15.4% derived: net income ÷ equity · derived: net income ÷ assets FY26 ROE 53.9% ROA 15.4% derived: net income ÷ equity · derived: net income ÷ assets ’14 ’17 ’20 ’23 ’26 return on equity 52% (FY2013) → 54% (FY2026) · on assets 15.4%