Margins Net margin FCF margin0% 5% 10% FY2007 · Net margin 7.7% · FCF margin 13.5% FY07 Net margin 7.7% FCF margin 13.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2008 · Net margin 5.2% · FCF margin 11.0% FY08 Net margin 5.2% FCF margin 11.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin 4.9% · FCF margin 2.5% FY09 Net margin 4.9% FCF margin 2.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 3.3% · FCF margin 5.7% FY10 Net margin 3.3% FCF margin 5.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 6.5% · FCF margin 9.9% FY11 Net margin 6.5% FCF margin 9.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 5.7% · FCF margin 7.3% FY12 Net margin 5.7% FCF margin 7.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 5.4% · FCF margin 10.8% FY13 Net margin 5.4% FCF margin 10.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 4.5% · FCF margin 3.0% FY14 Net margin 4.5% FCF margin 3.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 1.4% · FCF margin 1.1% FY15 Net margin 1.4% FCF margin 1.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 7.5% · FCF margin 0.3% FY16 Net margin 7.5% FCF margin 0.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 8.1% · FCF margin 7.3% FY17 Net margin 8.1% FCF margin 7.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 3.1% · FCF margin 7.1% FY18 Net margin 3.1% FCF margin 7.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 4.0% · FCF margin 13.6% FY19 Net margin 4.0% FCF margin 13.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 4.6% · FCF margin 12.7% FY20 Net margin 4.6% FCF margin 12.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 13.4% · FCF margin 5.8% FY21 Net margin 13.4% FCF margin 5.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 2.7% · FCF margin 4.0% FY22 Net margin 2.7% FCF margin 4.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 5.8% · FCF margin 8.4% FY23 Net margin 5.8% FCF margin 8.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 6.4% · FCF margin 9.4% FY24 Net margin 6.4% FCF margin 9.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 6.8% · FCF margin 12.5% FY25 Net margin 6.8% FCF margin 12.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 6.8% FCF margin 12.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 6.8% · free cash flow 12.5% of revenue
Cash engine Operating cash flow Free cash flow$0 $500M $1B $1.5B FY2007 · OCF $1.20B · FCF $1.14B · 0001193125-10-040943 · filed 2010-02-25 FY07 OCF $1.20B FCF $1.14B 0001193125-10-040943 · filed 2010-02-25 FY2008 · OCF $999.1M · FCF $943.1M · 0001193125-11-043706 · filed 2011-02-23 FY08 OCF $999.1M FCF $943.1M 0001193125-11-043706 · filed 2011-02-23 FY2009 · OCF $269.9M · FCF $214.0M · 0001193125-12-075371 · filed 2012-02-23 FY09 OCF $269.9M FCF $214.0M 0001193125-12-075371 · filed 2012-02-23 FY2010 · OCF $540.7M · FCF $489.5M · 0001193125-13-067448 · filed 2013-02-20 FY10 OCF $540.7M FCF $489.5M 0001193125-13-067448 · filed 2013-02-20 FY2011 · OCF $855.3M · FCF $819.6M · 0001193125-13-067448 · filed 2013-02-20 FY11 OCF $855.3M FCF $819.6M 0001193125-13-067448 · filed 2013-02-20 FY2012 · OCF $679.7M · FCF $623.2M · 0001193125-13-067448 · filed 2013-02-20 FY12 OCF $679.7M FCF $623.2M 0001193125-13-067448 · filed 2013-02-20 FY2013 · OCF $1.03B · FCF $975.2M · 0001628280-16-011239 · filed 2016-02-16 FY13 OCF $1.03B FCF $975.2M 0001628280-16-011239 · filed 2016-02-16 FY2014 · OCF $393.8M · FCF $310.2M · 0001628280-17-001320 · filed 2017-02-14 FY14 OCF $393.8M FCF $310.2M 0001628280-17-001320 · filed 2017-02-14 FY2015 · OCF $229.9M · FCF $115.0M · 0001628280-18-001695 · filed 2018-02-14 FY15 OCF $229.9M FCF $115.0M 0001628280-18-001695 · filed 2018-02-14 FY2016 · OCF $108.6M · FCF $23.4M · 0001628280-19-001767 · filed 2019-02-22 FY16 OCF $108.6M FCF $23.4M 0001628280-19-001767 · filed 2019-02-22 FY2017 · OCF $530.4M · FCF $468.3M · 0001267238-20-000004 · filed 2020-02-19 FY17 OCF $530.4M FCF $468.3M 0001267238-20-000004 · filed 2020-02-19 FY2018 · OCF $656.7M · FCF $573.9M · 0001267238-21-000010 · filed 2021-02-19 FY18 OCF $656.7M FCF $573.9M 0001267238-21-000010 · filed 2021-02-19 FY2019 · OCF $1.41B · FCF $1.30B · 0001267238-22-000006 · filed 2022-02-22 FY19 OCF $1.41B FCF $1.30B 0001267238-22-000006 · filed 2022-02-22 FY2020 · OCF $1.34B · FCF $1.22B · 0001267238-23-000007 · filed 2023-02-17 FY20 OCF $1.34B FCF $1.22B 0001267238-23-000007 · filed 2023-02-17 FY2021 · OCF $781.7M · FCF $594.3M · 0001267238-24-000008 · filed 2024-02-15 FY21 OCF $781.7M FCF $594.3M 0001267238-24-000008 · filed 2024-02-15 FY2022 · OCF $596.9M · FCF $410.6M · 0001267238-25-000008 · filed 2025-02-20 FY22 OCF $596.9M FCF $410.6M 0001267238-25-000008 · filed 2025-02-20 FY2023 · OCF $1.14B · FCF $935.6M · 0001267238-26-000010 · filed 2026-02-19 FY23 OCF $1.14B FCF $935.6M 0001267238-26-000010 · filed 2026-02-19 FY2024 · OCF $1.33B · FCF $1.11B · 0001267238-26-000010 · filed 2026-02-19 FY24 OCF $1.33B FCF $1.11B 0001267238-26-000010 · filed 2026-02-19 FY2025 · OCF $1.83B · FCF $1.60B · 0001267238-26-000010 · filed 2026-02-19 FY25 OCF $1.83B FCF $1.60B 0001267238-26-000010 · filed 2026-02-19 FY25 OCF $1.83B FCF $1.60B 0001267238-26-000010 · filed 2026-02-19 ’09 ’13 ’17 ’21 ’25
FY2025: $1.83B operating cash − $235.5M capex = $1.60B free cash flow
Returns on capital Return on equity Return on assets0% 10% 20% FY2008 · ROE 12.1% · ROA 1.8% FY08 ROE 12.1% ROA 1.8% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE 8.9% · ROA 1.7% FY09 ROE 8.9% ROA 1.7% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 5.8% · ROA 1.1% FY10 ROE 5.8% ROA 1.1% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 11.1% · ROA 2.0% FY11 ROE 11.1% ROA 2.0% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 9.3% · ROA 1.7% FY12 ROE 9.3% ROA 1.7% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 10.1% · ROA 1.6% FY13 ROE 10.1% ROA 1.6% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 9.1% · ROA 1.5% FY14 ROE 9.1% ROA 1.5% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 3.1% · ROA 0.5% FY15 ROE 3.1% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 13.8% · ROA 1.9% FY16 ROE 13.8% ROA 1.9% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 12.2% · ROA 1.6% FY17 ROE 12.2% ROA 1.6% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 4.9% · ROA 0.6% FY18 ROE 4.9% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 6.8% · ROA 0.9% FY19 ROE 6.8% ROA 0.9% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 7.4% · ROA 1.0% FY20 ROE 7.4% ROA 1.0% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 24.9% · ROA 4.0% FY21 ROE 24.9% ROA 4.0% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 6.5% · ROA 0.8% FY22 ROE 6.5% ROA 0.8% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 13.4% · ROA 1.9% FY23 ROE 13.4% ROA 1.9% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 14.9% · ROA 2.2% FY24 ROE 14.9% ROA 2.2% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 14.9% · ROA 2.4% FY25 ROE 14.9% ROA 2.4% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 14.9% ROA 2.4% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 12% (FY2008) → 15% (FY2025) · on assets 2.4%
Balance sheet Liabilities Equity$0 $20B $40B FY2008 · Liabilities $20.81B · Equity $3.71B FY08 Liabilities $20.81B Equity $3.71B 0001193125-10-040943 · filed 2010-02-25 FY2009 · Liabilities $21.01B · Equity $4.85B FY09 Liabilities $21.01B Equity $4.85B 0001193125-11-043706 · filed 2011-02-23 FY2010 · Liabilities $21.62B · Equity $4.78B FY10 Liabilities $21.62B Equity $4.78B 0001193125-12-075371 · filed 2012-02-23 FY2011 · Liabilities $22.15B · Equity $4.87B FY11 Liabilities $22.15B Equity $4.87B 0001193125-13-067448 · filed 2013-02-20 FY2012 · Liabilities $23.76B · Equity $5.19B FY12 Liabilities $23.76B Equity $5.19B 0001193125-14-057434 · filed 2014-02-19 FY2013 · Liabilities $24.88B · Equity $4.83B FY13 Liabilities $24.88B Equity $4.83B 0001193125-15-054288 · filed 2015-02-19 FY2014 · Liabilities $26.38B · Equity $5.18B FY14 Liabilities $26.38B Equity $5.18B 0001628280-16-011239 · filed 2016-02-16 FY2015 · Liabilities $25.51B · Equity $4.52B FY15 Liabilities $25.51B Equity $4.52B 0001628280-17-001320 · filed 2017-02-14 FY2016 · Liabilities $25.61B · Equity $4.10B FY16 Liabilities $25.61B Equity $4.10B 0001628280-18-001695 · filed 2018-02-14 FY2017 · Liabilities $27.56B · Equity $4.27B FY17 Liabilities $27.56B Equity $4.27B 0001628280-19-001767 · filed 2019-02-22 FY2018 · Liabilities $35.96B · Equity $5.11B FY18 Liabilities $35.96B Equity $5.11B 0001267238-20-000004 · filed 2020-02-19 FY2019 · Liabilities $38.61B · Equity $5.65B FY19 Liabilities $38.61B Equity $5.65B 0001267238-21-000010 · filed 2021-02-19 FY2020 · Liabilities $38.70B · Equity $5.95B FY20 Liabilities $38.70B Equity $5.95B 0001267238-22-000006 · filed 2022-02-22 FY2021 · Liabilities $28.46B · Equity $5.46B FY21 Liabilities $28.46B Equity $5.46B 0001267238-23-000007 · filed 2023-02-17 FY2022 · Liabilities $28.89B · Equity $4.23B FY22 Liabilities $28.89B Equity $4.23B 0001267238-24-000008 · filed 2024-02-15 FY2023 · Liabilities $28.83B · Equity $4.81B FY23 Liabilities $28.83B Equity $4.81B 0001267238-25-000008 · filed 2025-02-20 FY2024 · Liabilities $29.91B · Equity $5.11B FY24 Liabilities $29.91B Equity $5.11B 0001267238-26-000010 · filed 2026-02-19 FY2025 · Liabilities $30.42B · Equity $5.87B FY25 Liabilities $30.42B Equity $5.87B 0001267238-26-000010 · filed 2026-02-19 FY25 Liabilities $30.42B Equity $5.87B 0001267238-26-000010 · filed 2026-02-19 ’09 ’13 ’17 ’21 ’25
FY2025: $36.29B assets · $30.42B liabilities · $5.87B equity