Margins Net margin FCF margin0% 20% 40% FY2008 · FCF margin 38.1% FY08 FCF margin 38.1% derived: (ocf − capex) ÷ revenue FY2009 · Net margin 25.0% · FCF margin 27.8% FY09 Net margin 25.0% FCF margin 27.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 26.0% · FCF margin 24.4% FY10 Net margin 26.0% FCF margin 24.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 14.2% · FCF margin 27.7% FY11 Net margin 14.2% FCF margin 27.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 17.0% · FCF margin 25.9% FY12 Net margin 17.0% FCF margin 25.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 20.1% · FCF margin 23.6% FY13 Net margin 20.1% FCF margin 23.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 20.9% · FCF margin 25.5% FY14 Net margin 20.9% FCF margin 25.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 13.7% · FCF margin 24.9% FY15 Net margin 13.7% FCF margin 24.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 15.5% · FCF margin 30.5% FY16 Net margin 15.5% FCF margin 30.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 11.0% · FCF margin 19.1% FY17 Net margin 11.0% FCF margin 19.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 13.9% · FCF margin 28.1% FY18 Net margin 13.9% FCF margin 28.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 23.6% · FCF margin 29.0% FY19 Net margin 23.6% FCF margin 29.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 16.5% · FCF margin 33.5% FY20 Net margin 16.5% FCF margin 33.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 23.3% · FCF margin 36.6% FY21 Net margin 23.3% FCF margin 36.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 15.4% · FCF margin 39.2% FY22 Net margin 15.4% FCF margin 39.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 32.6% · FCF margin 41.8% FY23 Net margin 32.6% FCF margin 41.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 24.7% · FCF margin 38.0% FY24 Net margin 24.7% FCF margin 38.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 22.1% · FCF margin 30.7% FY25 Net margin 22.1% FCF margin 30.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 22.1% FCF margin 30.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 22.1% · free cash flow 30.7% of revenue
Cash engine Operating cash flow Free cash flow$0 $2B $4B $6B FY2008 · OCF $1.14B · FCF $1.13B · 0001047469-11-001529 · filed 2011-02-28 FY08 OCF $1.14B FCF $1.13B 0001047469-11-001529 · filed 2011-02-28 FY2009 · OCF $992.6M · FCF $973.2M · 0001047469-12-001895 · filed 2012-02-29 FY09 OCF $992.6M FCF $973.2M 0001047469-12-001895 · filed 2012-02-29 FY2010 · OCF $802.1M · FCF $790.4M · 0001047469-13-002083 · filed 2013-03-01 FY10 OCF $802.1M FCF $790.4M 0001047469-13-002083 · filed 2013-03-01 FY2011 · OCF $866.1M · FCF $847.1M · 0000947484-14-000006 · filed 2014-03-03 FY11 OCF $866.1M FCF $847.1M 0000947484-14-000006 · filed 2014-03-03 FY2012 · OCF $921.6M · FCF $903.1M · 0000947484-14-000006 · filed 2014-03-03 FY12 OCF $921.6M FCF $903.1M 0000947484-14-000006 · filed 2014-03-03 FY2013 · OCF $850.9M · FCF $833.4M · 0000947484-14-000006 · filed 2014-03-03 FY13 OCF $850.9M FCF $833.4M 0000947484-14-000006 · filed 2014-03-03 FY2014 · OCF $1.04B · FCF $1.02B · 0000947484-17-000015 · filed 2017-03-01 FY14 OCF $1.04B FCF $1.02B 0000947484-17-000015 · filed 2017-03-01 FY2015 · OCF $997.9M · FCF $982.2M · 0000947484-18-000012 · filed 2018-02-28 FY15 OCF $997.9M FCF $982.2M 0000947484-18-000012 · filed 2018-02-28 FY2016 · OCF $1.38B · FCF $1.36B · 0000947484-19-000008 · filed 2019-02-28 FY16 OCF $1.38B FCF $1.36B 0000947484-19-000008 · filed 2019-02-28 FY2017 · OCF $1.09B · FCF $1.07B · 0000947484-20-000012 · filed 2020-02-28 FY17 OCF $1.09B FCF $1.07B 0000947484-20-000012 · filed 2020-02-28 FY2018 · OCF $1.56B · FCF $1.53B · 0000947484-21-000028 · filed 2021-02-26 FY18 OCF $1.56B FCF $1.53B 0000947484-21-000028 · filed 2021-02-26 FY2019 · OCF $2.05B · FCF $2.01B · 0000947484-22-000015 · filed 2022-02-25 FY19 OCF $2.05B FCF $2.01B 0000947484-22-000015 · filed 2022-02-25 FY2020 · OCF $2.89B · FCF $2.85B · 0000947484-23-000015 · filed 2023-02-24 FY20 OCF $2.89B FCF $2.85B 0000947484-23-000015 · filed 2023-02-24 FY2021 · OCF $3.42B · FCF $3.38B · 0000947484-24-000020 · filed 2024-02-23 FY21 OCF $3.42B FCF $3.38B 0000947484-24-000020 · filed 2024-02-23 FY2022 · OCF $3.82B · FCF $3.77B · 0000947484-25-000017 · filed 2025-02-27 FY22 OCF $3.82B FCF $3.77B 0000947484-25-000017 · filed 2025-02-27 FY2023 · OCF $5.75B · FCF $5.70B · 0000947484-26-000017 · filed 2026-02-26 FY23 OCF $5.75B FCF $5.70B 0000947484-26-000017 · filed 2026-02-26 FY2024 · OCF $6.67B · FCF $6.62B · 0000947484-26-000017 · filed 2026-02-26 FY24 OCF $6.67B FCF $6.62B 0000947484-26-000017 · filed 2026-02-26 FY2025 · OCF $6.17B · FCF $6.13B · 0000947484-26-000017 · filed 2026-02-26 FY25 OCF $6.17B FCF $6.13B 0000947484-26-000017 · filed 2026-02-26 FY25 OCF $6.17B FCF $6.13B 0000947484-26-000017 · filed 2026-02-26 ’09 ’13 ’17 ’21 ’25
FY2025: $6.17B operating cash − $44.0M capex = $6.13B free cash flow
Returns on capital Return on equity Return on assets0% 10% 20% FY2009 · ROE 20.3% · ROA 5.7% FY09 ROE 20.3% ROA 5.7% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 18.7% · ROA 5.2% FY10 ROE 18.7% ROA 5.2% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 9.5% · ROA 2.5% FY11 ROE 9.5% ROA 2.5% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 11.5% · ROA 3.3% FY12 ROE 11.5% ROA 3.3% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 12.6% · ROA 3.6% FY13 ROE 12.6% ROA 3.6% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 13.6% · ROA 3.8% FY14 ROE 13.6% ROA 3.8% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 8.7% · ROA 2.3% FY15 ROE 8.7% ROA 2.3% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 8.4% · ROA 2.4% FY16 ROE 8.4% ROA 2.4% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 6.7% · ROA 1.9% FY17 ROE 6.7% ROA 1.9% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 8.0% · ROA 2.4% FY18 ROE 8.0% ROA 2.4% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 14.2% · ROA 4.3% FY19 ROE 14.2% ROA 4.3% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 10.7% · ROA 3.2% FY20 ROE 10.7% ROA 3.2% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 15.9% · ROA 4.8% FY21 ROE 15.9% ROA 4.8% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 11.4% · ROA 3.1% FY22 ROE 11.4% ROA 3.1% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 24.2% · ROA 7.5% FY23 ROE 24.2% ROA 7.5% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 20.7% · ROA 6.1% FY24 ROE 20.7% ROA 6.1% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 18.2% · ROA 5.6% FY25 ROE 18.2% ROA 5.6% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 18.2% ROA 5.6% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 20% (FY2009) → 18% (FY2025) · on assets 5.6%
Balance sheet Liabilities Equity$0 $50B FY2009 · Liabilities $11.05B · Equity $4.32B FY09 Liabilities $11.05B Equity $4.32B 0001047469-11-001529 · filed 2011-02-28 FY2010 · Liabilities $11.77B · Equity $4.51B FY10 Liabilities $11.77B Equity $4.51B 0001047469-12-001895 · filed 2012-02-29 FY2011 · Liabilities $12.51B · Equity $4.59B FY11 Liabilities $12.51B Equity $4.59B 0001047469-13-002083 · filed 2013-03-01 FY2012 · Liabilities $12.65B · Equity $5.17B FY12 Liabilities $12.65B Equity $5.17B 0000947484-14-000006 · filed 2014-03-03 FY2013 · Liabilities $13.92B · Equity $5.65B FY13 Liabilities $13.92B Equity $5.65B 0000947484-15-000010 · filed 2015-02-27 FY2014 · Liabilities $14.89B · Equity $6.13B FY14 Liabilities $14.89B Equity $6.13B 0000947484-16-000043 · filed 2016-02-26 FY2015 · Liabilities $16.03B · Equity $6.17B FY15 Liabilities $16.03B Equity $6.17B 0000947484-17-000015 · filed 2017-03-01 FY2016 · Liabilities $20.06B · Equity $8.25B FY16 Liabilities $20.06B Equity $8.25B 0000947484-18-000012 · filed 2018-02-28 FY2017 · Liabilities $21.81B · Equity $9.20B FY17 Liabilities $21.81B Equity $9.20B 0000947484-19-000008 · filed 2019-02-28 FY2018 · Liabilities $21.78B · Equity $9.44B FY18 Liabilities $21.78B Equity $9.44B 0000947484-20-000012 · filed 2020-02-28 FY2019 · Liabilities $25.57B · Equity $11.50B FY19 Liabilities $25.57B Equity $11.50B 0000947484-21-000028 · filed 2021-02-26 FY2020 · Liabilities $29.29B · Equity $13.11B FY20 Liabilities $29.29B Equity $13.11B 0000947484-22-000015 · filed 2022-02-25 FY2021 · Liabilities $31.55B · Equity $13.55B FY21 Liabilities $31.55B Equity $13.55B 0000947484-23-000015 · filed 2023-02-24 FY2022 · Liabilities $35.07B · Equity $12.91B FY22 Liabilities $35.07B Equity $12.91B 0000947484-24-000020 · filed 2024-02-23 FY2023 · Liabilities $40.55B · Equity $18.35B FY23 Liabilities $40.55B Equity $18.35B 0000947484-25-000017 · filed 2025-02-27 FY2024 · Liabilities $50.09B · Equity $20.82B FY24 Liabilities $50.09B Equity $20.82B 0000947484-26-000017 · filed 2026-02-26 FY2025 · Liabilities $55.03B · Equity $24.21B FY25 Liabilities $55.03B Equity $24.21B 0000947484-26-000017 · filed 2026-02-26 FY25 Liabilities $55.03B Equity $24.21B 0000947484-26-000017 · filed 2026-02-26 ’09 ’13 ’17 ’21 ’25
FY2025: $79.24B assets · $55.03B liabilities · $24.21B equity