Margins Net margin FCF margin0% 10% FY2007 · FCF margin 14.0% FY07 FCF margin 14.0% derived: (ocf − capex) ÷ revenue FY2008 · FCF margin 12.3% FY08 FCF margin 12.3% derived: (ocf − capex) ÷ revenue FY2009 · Net margin 2.7% · FCF margin 12.8% FY09 Net margin 2.7% FCF margin 12.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 2.9% · FCF margin 11.2% FY10 Net margin 2.9% FCF margin 11.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 2.4% · FCF margin 5.2% FY11 Net margin 2.4% FCF margin 5.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 6.9% · FCF margin 8.3% FY12 Net margin 6.9% FCF margin 8.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 6.6% · FCF margin 11.7% FY13 Net margin 6.6% FCF margin 11.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 8.1% · FCF margin 8.4% FY14 Net margin 8.1% FCF margin 8.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 6.1% · FCF margin 9.3% FY15 Net margin 6.1% FCF margin 9.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 5.0% · FCF margin 9.8% FY16 Net margin 5.0% FCF margin 9.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 9.0% · FCF margin 10.2% FY17 Net margin 9.0% FCF margin 10.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 5.4% · FCF margin 12.3% FY18 Net margin 5.4% FCF margin 12.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 11.7% · FCF margin 11.3% FY19 Net margin 11.7% FCF margin 11.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 13.3% · FCF margin 12.4% FY20 Net margin 13.3% FCF margin 12.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 3.2% · FCF margin 9.4% FY21 Net margin 3.2% FCF margin 9.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin -2.5% · FCF margin 9.1% FY22 Net margin -2.5% FCF margin 9.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin -0.3% · FCF margin 6.9% FY23 Net margin -0.3% FCF margin 6.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 7.3% · FCF margin 13.6% FY24 Net margin 7.3% FCF margin 13.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 15.2% · FCF margin 14.6% FY25 Net margin 15.2% FCF margin 14.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 15.2% FCF margin 14.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 15.2% · free cash flow 14.6% of revenue
Cash engine Operating cash flow Free cash flow$0 $5B $10B FY2007 · OCF $5.43B · FCF $5.16B · 0001047469-10-001355 · filed 2010-02-25 FY07 OCF $5.43B FCF $5.16B 0001047469-10-001355 · filed 2010-02-25 FY2008 · OCF $3.91B · FCF $3.62B · 0001047469-11-001286 · filed 2011-02-24 FY08 OCF $3.91B FCF $3.62B 0001047469-11-001286 · filed 2011-02-24 FY2009 · OCF $4.30B · FCF $4.11B · 0001047469-12-001250 · filed 2012-02-22 FY09 OCF $4.30B FCF $4.11B 0001047469-12-001250 · filed 2012-02-22 FY2010 · OCF $3.69B · FCF $3.53B · 0001047469-13-001288 · filed 2013-02-20 FY10 OCF $3.69B FCF $3.53B 0001047469-13-001288 · filed 2013-02-20 FY2011 · OCF $1.93B · FCF $1.68B · 0001047469-14-001083 · filed 2014-02-20 FY11 OCF $1.93B FCF $1.68B 0001047469-14-001083 · filed 2014-02-20 FY2012 · OCF $3.05B · FCF $2.77B · 0001047469-15-000935 · filed 2015-02-19 FY12 OCF $3.05B FCF $2.77B 0001047469-15-000935 · filed 2015-02-19 FY2013 · OCF $4.24B · FCF $4.04B · 0000899051-16-000040 · filed 2016-02-19 FY13 OCF $4.24B FCF $4.04B 0000899051-16-000040 · filed 2016-02-19 FY2014 · OCF $3.24B · FCF $2.95B · 0000899051-17-000005 · filed 2017-02-17 FY14 OCF $3.24B FCF $2.95B 0000899051-17-000005 · filed 2017-02-17 FY2015 · OCF $3.62B · FCF $3.31B · 0000899051-18-000007 · filed 2018-02-26 FY15 OCF $3.62B FCF $3.31B 0000899051-18-000007 · filed 2018-02-26 FY2016 · OCF $3.99B · FCF $3.68B · 0000899051-19-000007 · filed 2019-02-15 FY16 OCF $3.99B FCF $3.68B 0000899051-19-000007 · filed 2019-02-15 FY2017 · OCF $4.31B · FCF $4.01B · 0000899051-20-000013 · filed 2020-02-21 FY17 OCF $4.31B FCF $4.01B 0000899051-20-000013 · filed 2020-02-21 FY2018 · OCF $5.17B · FCF $4.90B · 0000899051-21-000011 · filed 2021-02-22 FY18 OCF $5.17B FCF $4.90B 0000899051-21-000011 · filed 2021-02-22 FY2019 · OCF $5.13B · FCF $4.70B · 0000899051-22-000015 · filed 2022-02-18 FY19 OCF $5.13B FCF $4.70B 0000899051-22-000015 · filed 2022-02-18 FY2020 · OCF $5.49B · FCF $5.18B · 0000899051-23-000020 · filed 2023-02-16 FY20 OCF $5.49B FCF $5.18B 0000899051-23-000020 · filed 2023-02-16 FY2021 · OCF $5.12B · FCF $4.77B · 0000899051-24-000013 · filed 2024-02-21 FY21 OCF $5.12B FCF $4.77B 0000899051-24-000013 · filed 2024-02-21 FY2022 · OCF $5.12B · FCF $4.70B · 0000899051-25-000015 · filed 2025-02-24 FY22 OCF $5.12B FCF $4.70B 0000899051-25-000015 · filed 2025-02-24 FY2023 · OCF $4.23B · FCF $3.96B · 0000899051-26-000031 · filed 2026-02-20 FY23 OCF $4.23B FCF $3.96B 0000899051-26-000031 · filed 2026-02-20 FY2024 · OCF $8.93B · FCF $8.72B · 0000899051-26-000031 · filed 2026-02-20 FY24 OCF $8.93B FCF $8.72B 0000899051-26-000031 · filed 2026-02-20 FY2025 · OCF $10.11B · FCF $9.88B · 0000899051-26-000031 · filed 2026-02-20 FY25 OCF $10.11B FCF $9.88B 0000899051-26-000031 · filed 2026-02-20 FY25 OCF $10.11B FCF $9.88B 0000899051-26-000031 · filed 2026-02-20 ’09 ’13 ’17 ’21 ’25
FY2025: $10.11B operating cash − $228.0M capex = $9.88B free cash flow
Returns on capital Return on equity Return on assets0% 20% FY2009 · ROE 5.1% · ROA 0.6% FY09 ROE 5.1% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 4.8% · ROA 0.7% FY10 ROE 4.8% ROA 0.7% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 4.3% · ROA 0.6% FY11 ROE 4.3% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 11.2% · ROA 1.8% FY12 ROE 11.2% ROA 1.8% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 10.6% · ROA 1.8% FY13 ROE 10.6% ROA 1.8% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 12.8% · ROA 2.6% FY14 ROE 12.8% ROA 2.6% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 10.8% · ROA 2.1% FY15 ROE 10.8% ROA 2.1% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 9.1% · ROA 1.7% FY16 ROE 9.1% ROA 1.7% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 15.8% · ROA 3.2% FY17 ROE 15.8% ROA 3.2% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 10.1% · ROA 1.9% FY18 ROE 10.1% ROA 1.9% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 18.6% · ROA 4.0% FY19 ROE 18.6% ROA 4.0% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 18.5% · ROA 4.4% FY20 ROE 18.5% ROA 4.4% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 6.4% · ROA 1.6% FY21 ROE 6.4% ROA 1.6% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE -7.4% · ROA -1.3% FY22 ROE -7.4% ROA -1.3% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE -1.1% · ROA -0.2% FY23 ROE -1.1% ROA -0.2% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 21.8% · ROA 4.2% FY24 ROE 21.8% ROA 4.2% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 33.6% · ROA 8.6% FY25 ROE 33.6% ROA 8.6% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 33.6% ROA 8.6% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 5% (FY2009) → 34% (FY2025) · on assets 8.6%
Balance sheet Liabilities Equity$0 $50B $100B FY2008 · Liabilities $122.13B · Equity $12.64B FY08 Liabilities $122.13B Equity $12.64B 0001047469-10-001355 · filed 2010-02-25 FY2009 · Liabilities $115.93B · Equity $16.69B FY09 Liabilities $115.93B Equity $16.69B 0001047469-11-001286 · filed 2011-02-24 FY2010 · Liabilities $111.83B · Equity $19.02B FY10 Liabilities $111.83B Equity $19.02B 0001047469-12-001250 · filed 2012-02-22 FY2011 · Liabilities $106.87B · Equity $18.30B FY11 Liabilities $106.87B Equity $18.30B 0001047469-13-001288 · filed 2013-02-20 FY2012 · Liabilities $106.37B · Equity $20.58B FY12 Liabilities $106.37B Equity $20.58B 0001047469-14-001083 · filed 2014-02-20 FY2013 · Liabilities $102.04B · Equity $21.48B FY13 Liabilities $102.04B Equity $21.48B 0001047469-15-000935 · filed 2015-02-19 FY2014 · Liabilities $86.17B · Equity $22.30B FY14 Liabilities $86.17B Equity $22.30B 0000899051-16-000040 · filed 2016-02-19 FY2015 · Liabilities $84.63B · Equity $20.02B FY15 Liabilities $84.63B Equity $20.02B 0000899051-17-000005 · filed 2017-02-17 FY2016 · Liabilities $88.04B · Equity $20.57B FY16 Liabilities $88.04B Equity $20.57B 0000899051-18-000007 · filed 2018-02-26 FY2017 · Liabilities $89.87B · Equity $22.55B FY17 Liabilities $89.87B Equity $22.55B 0000899051-19-000007 · filed 2019-02-15 FY2018 · Liabilities $90.94B · Equity $21.31B FY18 Liabilities $90.94B Equity $21.31B 0000899051-20-000013 · filed 2020-02-21 FY2019 · Liabilities $93.95B · Equity $26.00B FY19 Liabilities $93.95B Equity $26.00B 0000899051-21-000011 · filed 2021-02-22 FY2020 · Liabilities $95.77B · Equity $30.22B FY20 Liabilities $95.77B Equity $30.22B 0000899051-22-000015 · filed 2022-02-18 FY2021 · Liabilities $74.31B · Equity $25.18B FY21 Liabilities $74.31B Equity $25.18B 0000899051-23-000020 · filed 2023-02-16 FY2022 · Liabilities $80.63B · Equity $17.49B FY22 Liabilities $80.63B Equity $17.49B 0000899051-24-000013 · filed 2024-02-21 FY2023 · Liabilities $85.73B · Equity $17.77B FY23 Liabilities $85.73B Equity $17.77B 0000899051-25-000015 · filed 2025-02-24 FY2024 · Liabilities $90.25B · Equity $21.44B FY24 Liabilities $90.25B Equity $21.44B 0000899051-26-000031 · filed 2026-02-20 FY2025 · Liabilities $89.17B · Equity $30.61B FY25 Liabilities $89.17B Equity $30.61B 0000899051-26-000031 · filed 2026-02-20 FY25 Liabilities $89.17B Equity $30.61B 0000899051-26-000031 · filed 2026-02-20 ’09 ’13 ’17 ’21 ’25
FY2025: $119.76B assets · $89.17B liabilities · $30.61B equity