Margins Net margin FCF margin0% 20% FY2008 · Net margin 11.2% · FCF margin 11.7% FY08 Net margin 11.2% FCF margin 11.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin 11.1% · FCF margin 12.4% FY09 Net margin 11.1% FCF margin 12.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 9.9% · FCF margin 13.6% FY10 Net margin 9.9% FCF margin 13.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 4.3% · FCF margin 6.3% FY11 Net margin 4.3% FCF margin 6.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 10.2% · FCF margin 15.4% FY12 Net margin 10.2% FCF margin 15.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 11.4% · FCF margin 17.4% FY13 Net margin 11.4% FCF margin 17.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 10.6% · FCF margin 17.5% FY14 Net margin 10.6% FCF margin 17.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 12.3% · FCF margin 20.7% FY15 Net margin 12.3% FCF margin 20.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 10.8% · FCF margin 20.2% FY16 Net margin 10.8% FCF margin 20.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 18.2% · FCF margin 18.1% FY17 Net margin 18.2% FCF margin 18.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 5.3% · FCF margin 21.5% FY18 Net margin 5.3% FCF margin 21.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 25.2% · FCF margin 14.9% FY19 Net margin 25.2% FCF margin 14.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 16.1% · FCF margin 19.5% FY20 Net margin 16.1% FCF margin 19.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 30.8% · FCF margin 20.4% FY21 Net margin 30.8% FCF margin 20.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin -7.4% · FCF margin 31.0% FY22 Net margin -7.4% FCF margin 31.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 18.4% · FCF margin 20.3% FY23 Net margin 18.4% FCF margin 20.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 20.2% · FCF margin 23.2% FY24 Net margin 20.2% FCF margin 23.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 18.9% · FCF margin 24.5% FY25 Net margin 18.9% FCF margin 24.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 18.9% FCF margin 24.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 18.9% · free cash flow 24.5% of revenue
Cash engine Operating cash flow Free cash flow$0 $1B $2B $3B FY2008 · OCF $484.0M · FCF $448.0M · 0001144204-11-011090 · filed 2011-02-25 FY08 OCF $484.0M FCF $448.0M 0001144204-11-011090 · filed 2011-02-25 FY2009 · OCF $525.0M · FCF $483.0M · 0001144204-12-011957 · filed 2012-02-29 FY09 OCF $525.0M FCF $483.0M 0001144204-12-011957 · filed 2012-02-29 FY2010 · OCF $531.0M · FCF $514.0M · 0001144204-13-011557 · filed 2013-02-27 FY10 OCF $531.0M FCF $514.0M 0001144204-13-011557 · filed 2013-02-27 FY2011 · OCF $247.0M · FCF $240.0M · 0000020286-14-000009 · filed 2014-02-27 FY11 OCF $247.0M FCF $240.0M 0000020286-14-000009 · filed 2014-02-27 FY2012 · OCF $638.0M · FCF $632.0M · 0000020286-15-000011 · filed 2015-02-27 FY12 OCF $638.0M FCF $632.0M 0000020286-15-000011 · filed 2015-02-27 FY2013 · OCF $796.0M · FCF $789.0M · 0000020286-16-000055 · filed 2016-02-26 FY13 OCF $796.0M FCF $789.0M 0000020286-16-000055 · filed 2016-02-26 FY2014 · OCF $873.0M · FCF $864.0M · 0000020286-17-000013 · filed 2017-02-24 FY14 OCF $873.0M FCF $864.0M 0000020286-17-000013 · filed 2017-02-24 FY2015 · OCF $1.07B · FCF $1.06B · 0000020286-18-000012 · filed 2018-02-23 FY15 OCF $1.07B FCF $1.06B 0000020286-18-000012 · filed 2018-02-23 FY2016 · OCF $1.11B · FCF $1.10B · 0000020286-19-000012 · filed 2019-02-22 FY16 OCF $1.11B FCF $1.10B 0000020286-19-000012 · filed 2019-02-22 FY2017 · OCF $1.05B · FCF $1.04B · 0000020286-20-000011 · filed 2020-02-25 FY17 OCF $1.05B FCF $1.04B 0000020286-20-000011 · filed 2020-02-25 FY2018 · OCF $1.18B · FCF $1.16B · 0000020286-21-000013 · filed 2021-02-25 FY18 OCF $1.18B FCF $1.16B 0000020286-21-000013 · filed 2021-02-25 FY2019 · OCF $1.21B · FCF $1.18B · 0000020286-22-000012 · filed 2022-02-24 FY19 OCF $1.21B FCF $1.18B 0000020286-22-000012 · filed 2022-02-24 FY2020 · OCF $1.49B · FCF $1.47B · 0000020286-23-000008 · filed 2023-02-23 FY20 OCF $1.49B FCF $1.47B 0000020286-23-000008 · filed 2023-02-23 FY2021 · OCF $1.98B · FCF $1.97B · 0000020286-24-000014 · filed 2024-02-26 FY21 OCF $1.98B FCF $1.97B 0000020286-24-000014 · filed 2024-02-26 FY2022 · OCF $2.05B · FCF $2.04B · 0000020286-25-000009 · filed 2025-02-24 FY22 OCF $2.05B FCF $2.04B 0000020286-25-000009 · filed 2025-02-24 FY2023 · OCF $2.05B · FCF $2.03B · 0000020286-26-000008 · filed 2026-02-23 FY23 OCF $2.05B FCF $2.03B 0000020286-26-000008 · filed 2026-02-23 FY2024 · OCF $2.65B · FCF $2.63B · 0000020286-26-000008 · filed 2026-02-23 FY24 OCF $2.65B FCF $2.63B 0000020286-26-000008 · filed 2026-02-23 FY2025 · OCF $3.11B · FCF $3.09B · 0000020286-26-000008 · filed 2026-02-23 FY25 OCF $3.11B FCF $3.09B 0000020286-26-000008 · filed 2026-02-23 FY25 OCF $3.11B FCF $3.09B 0000020286-26-000008 · filed 2026-02-23 ’09 ’13 ’17 ’21 ’25
FY2025: $3.11B operating cash − $20.0M capex = $3.09B free cash flow
Returns on capital Return on equity Return on assets0% 10% 20% FY2009 · ROE 9.1% · ROA 3.0% FY09 ROE 9.1% ROA 3.0% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 7.5% · ROA 2.5% FY10 ROE 7.5% ROA 2.5% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 3.3% · ROA 1.0% FY11 ROE 3.3% ROA 1.0% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 7.7% · ROA 2.5% FY12 ROE 7.7% ROA 2.5% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 8.5% · ROA 2.9% FY13 ROE 8.5% ROA 2.9% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 8.0% · ROA 2.8% FY14 ROE 8.0% ROA 2.8% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 9.9% · ROA 3.4% FY15 ROE 9.9% ROA 3.4% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 8.4% · ROA 2.9% FY16 ROE 8.4% ROA 2.9% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 12.7% · ROA 4.8% FY17 ROE 12.7% ROA 4.8% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 3.7% · ROA 1.3% FY18 ROE 3.7% ROA 1.3% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 20.2% · ROA 7.9% FY19 ROE 20.2% ROA 7.9% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 11.3% · ROA 4.4% FY20 ROE 11.3% ROA 4.4% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 22.6% · ROA 9.5% FY21 ROE 22.6% ROA 9.5% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE -4.6% · ROA -1.6% FY22 ROE -4.6% ROA -1.6% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 15.2% · ROA 5.6% FY23 ROE 15.2% ROA 5.6% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 16.4% · ROA 6.3% FY24 ROE 16.4% ROA 6.3% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 15.0% · ROA 5.8% FY25 ROE 15.0% ROA 5.8% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 15.0% ROA 5.8% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 9% (FY2009) → 15% (FY2025) · on assets 5.8%
Balance sheet Liabilities Equity$0 $20B $40B FY2009 · Liabilities $9.68B · Equity $4.76B FY09 Liabilities $9.68B Equity $4.76B 0001144204-11-011090 · filed 2011-02-25 FY2010 · Liabilities $10.06B · Equity $5.03B FY10 Liabilities $10.06B Equity $5.03B 0001144204-12-011957 · filed 2012-02-29 FY2011 · Liabilities $10.60B · Equity $5.03B FY11 Liabilities $10.60B Equity $5.03B 0001144204-13-011557 · filed 2013-02-27 FY2012 · Liabilities $11.10B · Equity $5.45B FY12 Liabilities $11.10B Equity $5.45B 0000020286-14-000009 · filed 2014-02-27 FY2013 · Liabilities $11.59B · Equity $6.07B FY13 Liabilities $11.59B Equity $6.07B 0000020286-15-000011 · filed 2015-02-27 FY2014 · Liabilities $12.18B · Equity $6.57B FY14 Liabilities $12.18B Equity $6.57B 0000020286-16-000055 · filed 2016-02-26 FY2015 · Liabilities $12.46B · Equity $6.43B FY15 Liabilities $12.46B Equity $6.43B 0000020286-17-000013 · filed 2017-02-24 FY2016 · Liabilities $13.33B · Equity $7.06B FY16 Liabilities $13.33B Equity $7.06B 0000020286-18-000012 · filed 2018-02-23 FY2017 · Liabilities $13.60B · Equity $8.24B FY17 Liabilities $13.60B Equity $8.24B 0000020286-19-000012 · filed 2019-02-22 FY2018 · Liabilities $14.10B · Equity $7.83B FY18 Liabilities $14.10B Equity $7.83B 0000020286-20-000011 · filed 2020-02-25 FY2019 · Liabilities $15.54B · Equity $9.86B FY19 Liabilities $15.54B Equity $9.86B 0000020286-21-000013 · filed 2021-02-25 FY2020 · Liabilities $16.75B · Equity $10.79B FY20 Liabilities $16.75B Equity $10.79B 0000020286-22-000012 · filed 2022-02-24 FY2021 · Liabilities $18.28B · Equity $13.11B FY21 Liabilities $18.28B Equity $13.11B 0000020286-23-000008 · filed 2023-02-23 FY2022 · Liabilities $19.17B · Equity $10.56B FY22 Liabilities $19.17B Equity $10.56B 0000020286-24-000014 · filed 2024-02-26 FY2023 · Liabilities $20.67B · Equity $12.10B FY23 Liabilities $20.67B Equity $12.10B 0000020286-25-000009 · filed 2025-02-24 FY2024 · Liabilities $22.57B · Equity $13.94B FY24 Liabilities $22.57B Equity $13.94B 0000020286-26-000008 · filed 2026-02-23 FY2025 · Liabilities $25.09B · Equity $15.91B FY25 Liabilities $25.09B Equity $15.91B 0000020286-26-000008 · filed 2026-02-23 FY25 Liabilities $25.09B Equity $15.91B 0000020286-26-000008 · filed 2026-02-23 ’09 ’13 ’17 ’21 ’25
FY2025: $41.00B assets · $25.09B liabilities · $15.91B equity