Margins Net margin FCF margin0% 10% 20% FY2007 · Net margin 12.4% · FCF margin 10.0% FY07 Net margin 12.4% FCF margin 10.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2008 · Net margin 13.0% · FCF margin 11.5% FY08 Net margin 13.0% FCF margin 11.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin 11.3% · FCF margin 18.4% FY09 Net margin 11.3% FCF margin 18.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 14.0% · FCF margin 8.9% FY10 Net margin 14.0% FCF margin 8.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · FCF margin 11.8% FY11 FCF margin 11.8% derived: (ocf − capex) ÷ revenue FY2012 · FCF margin 12.7% FY12 FCF margin 12.7% derived: (ocf − capex) ÷ revenue FY2013 · FCF margin 13.2% FY13 FCF margin 13.2% derived: (ocf − capex) ÷ revenue FY2014 · Net margin 13.3% · FCF margin 12.6% FY14 Net margin 13.3% FCF margin 12.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 13.7% · FCF margin 15.4% FY15 Net margin 13.7% FCF margin 15.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 13.1% · FCF margin 14.1% FY16 Net margin 13.1% FCF margin 14.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 9.3% · FCF margin 13.1% FY17 Net margin 9.3% FCF margin 13.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 14.7% · FCF margin 9.8% FY18 Net margin 14.7% FCF margin 9.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 14.0% · FCF margin 14.7% FY19 Net margin 14.0% FCF margin 14.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 14.0% · FCF margin 15.3% FY20 Net margin 14.0% FCF margin 15.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 14.6% · FCF margin 10.8% FY21 Net margin 14.6% FCF margin 10.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 15.1% · FCF margin 14.2% FY22 Net margin 15.1% FCF margin 14.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 15.4% · FCF margin 17.2% FY23 Net margin 15.4% FCF margin 17.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 15.9% · FCF margin 14.1% FY24 Net margin 15.9% FCF margin 14.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 18.5% · FCF margin 19.0% FY25 Net margin 18.5% FCF margin 19.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 18.5% FCF margin 19.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 18.5% · free cash flow 19.0% of revenue
Cash engine Operating cash flow Free cash flow$0 $2B $4B FY2007 · OCF $387.9M · FCF $284.1M · 0001104659-10-008799 · filed 2010-02-23 FY07 OCF $387.9M FCF $284.1M 0001104659-10-008799 · filed 2010-02-23 FY2008 · OCF $481.5M · FCF $373.2M · 0001104659-11-010845 · filed 2011-02-28 FY08 OCF $481.5M FCF $373.2M 0001104659-11-010845 · filed 2011-02-28 FY2009 · OCF $582.3M · FCF $519.2M · 0001104659-11-010845 · filed 2011-02-28 FY09 OCF $582.3M FCF $519.2M 0001104659-11-010845 · filed 2011-02-28 FY2010 · OCF $424.9M · FCF $315.4M · 0001104659-11-010845 · filed 2011-02-28 FY10 OCF $424.9M FCF $315.4M 0001104659-11-010845 · filed 2011-02-28 FY2011 · OCF $565.2M · FCF $465.0M · 0001104659-14-012225 · filed 2014-02-21 FY11 OCF $565.2M FCF $465.0M 0001104659-14-012225 · filed 2014-02-21 FY2012 · OCF $674.7M · FCF $545.6M · 0001104659-15-012575 · filed 2015-02-20 FY12 OCF $674.7M FCF $545.6M 0001104659-15-012575 · filed 2015-02-20 FY2013 · OCF $769.1M · FCF $610.7M · 0001104659-16-098503 · filed 2016-02-19 FY13 OCF $769.1M FCF $610.7M 0001104659-16-098503 · filed 2016-02-19 FY2014 · OCF $880.9M · FCF $671.8M · 0001558370-17-000659 · filed 2017-02-17 FY14 OCF $880.9M FCF $671.8M 0001558370-17-000659 · filed 2017-02-17 FY2015 · OCF $1.03B · FCF $858.4M · 0001558370-18-000871 · filed 2018-02-21 FY15 OCF $1.03B FCF $858.4M 0001558370-18-000871 · filed 2018-02-21 FY2016 · OCF $1.08B · FCF $886.8M · 0001558370-19-000636 · filed 2019-02-13 FY16 OCF $1.08B FCF $886.8M 0001558370-19-000636 · filed 2019-02-13 FY2017 · OCF $1.14B · FCF $917.6M · 0001558370-20-000728 · filed 2020-02-12 FY17 OCF $1.14B FCF $917.6M 0001558370-20-000728 · filed 2020-02-12 FY2018 · OCF $1.11B · FCF $802.1M · 0001558370-21-000881 · filed 2021-02-10 FY18 OCF $1.11B FCF $802.1M 0001558370-21-000881 · filed 2021-02-10 FY2019 · OCF $1.50B · FCF $1.21B · 0001558370-22-000961 · filed 2022-02-09 FY19 OCF $1.50B FCF $1.21B 0001558370-22-000961 · filed 2022-02-09 FY2020 · OCF $1.59B · FCF $1.32B · 0001558370-23-001036 · filed 2023-02-08 FY20 OCF $1.59B FCF $1.32B 0001558370-23-001036 · filed 2023-02-08 FY2021 · OCF $1.54B · FCF $1.18B · 0001558370-24-000866 · filed 2024-02-07 FY21 OCF $1.54B FCF $1.18B 0001558370-24-000866 · filed 2024-02-07 FY2022 · OCF $2.17B · FCF $1.79B · 0001558370-25-000714 · filed 2025-02-07 FY22 OCF $2.17B FCF $1.79B 0001558370-25-000714 · filed 2025-02-07 FY2023 · OCF $2.53B · FCF $2.16B · 0001104659-26-013549 · filed 2026-02-11 FY23 OCF $2.53B FCF $2.16B 0001104659-26-013549 · filed 2026-02-11 FY2024 · OCF $2.81B · FCF $2.15B · 0001104659-26-013549 · filed 2026-02-11 FY24 OCF $2.81B FCF $2.15B 0001104659-26-013549 · filed 2026-02-11 FY2025 · OCF $5.37B · FCF $4.38B · 0001104659-26-013549 · filed 2026-02-11 FY25 OCF $5.37B FCF $4.38B 0001104659-26-013549 · filed 2026-02-11 FY25 OCF $5.37B FCF $4.38B 0001104659-26-013549 · filed 2026-02-11 ’09 ’13 ’17 ’21 ’25
FY2025: $5.37B operating cash − $996.6M capex = $4.38B free cash flow
Returns on capital Return on equity Return on assets0% 10% 20% 30% FY2008 · ROE 31.1% · ROA 14.0% FY08 ROE 31.1% ROA 14.0% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE 18.2% · ROA 9.9% FY09 ROE 18.2% ROA 9.9% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 21.4% · ROA 12.4% FY10 ROE 21.4% ROA 12.4% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 24.4% · ROA 10.2% FY14 ROE 24.4% ROA 10.2% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 23.6% · ROA 10.2% FY15 ROE 23.6% ROA 10.2% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 22.4% · ROA 9.7% FY16 ROE 22.4% ROA 9.7% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 16.3% · ROA 6.5% FY17 ROE 16.3% ROA 6.5% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 30.0% · ROA 12.0% FY18 ROE 30.0% ROA 12.0% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 25.5% · ROA 10.7% FY19 ROE 25.5% ROA 10.7% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 22.3% · ROA 9.8% FY20 ROE 22.3% ROA 9.8% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 25.2% · ROA 10.8% FY21 ROE 25.2% ROA 10.8% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 27.1% · ROA 12.4% FY22 ROE 27.1% ROA 12.4% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 23.1% · ROA 11.7% FY23 ROE 23.1% ROA 11.7% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 24.8% · ROA 11.3% FY24 ROE 24.8% ROA 11.3% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 31.8% · ROA 11.8% FY25 ROE 31.8% ROA 11.8% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 31.8% ROA 11.8% derived: net income ÷ equity · derived: net income ÷ assets ’10 ’16 ’19 ’22 ’25 return on equity 31% (FY2008) → 32% (FY2025) · on assets 11.8%
Balance sheet Liabilities Equity$0 $10B $20B $30B FY2020 · Liabilities $6.88B · Equity $5.38B FY20 Liabilities $6.88B Equity $5.38B 0001558370-22-000961 · filed 2022-02-09 FY2021 · Liabilities $8.30B · Equity $6.30B FY21 Liabilities $8.30B Equity $6.30B 0001558370-23-001036 · filed 2023-02-08 FY2022 · Liabilities $8.23B · Equity $7.02B FY22 Liabilities $8.23B Equity $7.02B 0001558370-24-000866 · filed 2024-02-07 FY2023 · Liabilities $8.10B · Equity $8.35B FY23 Liabilities $8.10B Equity $8.35B 0001558370-25-000714 · filed 2025-02-07 FY2024 · Liabilities $11.58B · Equity $9.79B FY24 Liabilities $11.58B Equity $9.79B 0001104659-26-013549 · filed 2026-02-11 FY2025 · Liabilities $22.73B · Equity $13.41B FY25 Liabilities $22.73B Equity $13.41B 0001104659-26-013549 · filed 2026-02-11 FY25 Liabilities $22.73B Equity $13.41B 0001104659-26-013549 · filed 2026-02-11 ’21 ’23 ’25
FY2025: $36.24B assets · $22.73B liabilities · $13.41B equity