Margins Net margin FCF margin0% 10% 20% FY2007 · Net margin 12.6% · FCF margin 12.1% FY07 Net margin 12.6% FCF margin 12.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2008 · Net margin 12.8% · FCF margin 10.6% FY08 Net margin 12.8% FCF margin 10.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin 14.9% · FCF margin 17.6% FY09 Net margin 14.9% FCF margin 17.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 14.2% · FCF margin 17.1% FY10 Net margin 14.2% FCF margin 17.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 14.5% · FCF margin 14.1% FY11 Net margin 14.5% FCF margin 14.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 14.5% · FCF margin 15.4% FY12 Net margin 14.5% FCF margin 15.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 12.9% · FCF margin 14.5% FY13 Net margin 12.9% FCF margin 14.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 12.6% · FCF margin 14.7% FY14 Net margin 12.6% FCF margin 14.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 8.6% · FCF margin 14.1% FY15 Net margin 8.6% FCF margin 14.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 16.1% · FCF margin 16.8% FY16 Net margin 16.1% FCF margin 16.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 13.1% · FCF margin 16.2% FY17 Net margin 13.1% FCF margin 16.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 15.4% · FCF margin 16.9% FY18 Net margin 15.4% FCF margin 16.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 15.1% · FCF margin 17.8% FY19 Net margin 15.1% FCF margin 17.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 16.4% · FCF margin 20.1% FY20 Net margin 16.4% FCF margin 20.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 12.4% · FCF margin 15.8% FY21 Net margin 12.4% FCF margin 15.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 9.9% · FCF margin 10.4% FY22 Net margin 9.9% FCF margin 10.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 11.8% · FCF margin 15.6% FY23 Net margin 11.8% FCF margin 15.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 14.4% · FCF margin 17.6% FY24 Net margin 14.4% FCF margin 17.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 10.5% · FCF margin 17.8% FY25 Net margin 10.5% FCF margin 17.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 10.5% FCF margin 17.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 10.5% · free cash flow 17.8% of revenue
Cash engine Operating cash flow Free cash flow$0 $2B $4B FY2007 · OCF $2.25B · FCF $1.67B · 0001140361-10-008522 · filed 2010-02-25 FY07 OCF $2.25B FCF $1.67B 0001140361-10-008522 · filed 2010-02-25 FY2008 · OCF $2.30B · FCF $1.62B · 0001140361-11-011883 · filed 2011-02-24 FY08 OCF $2.30B FCF $1.62B 0001140361-11-011883 · filed 2011-02-24 FY2009 · OCF $3.28B · FCF $2.70B · 0001445305-12-000409 · filed 2012-02-23 FY09 OCF $3.28B FCF $2.70B 0001445305-12-000409 · filed 2012-02-23 FY2010 · OCF $3.21B · FCF $2.66B · 0001445305-13-000275 · filed 2013-02-21 FY10 OCF $3.21B FCF $2.66B 0001445305-13-000275 · filed 2013-02-21 FY2011 · OCF $2.90B · FCF $2.36B · 0001545547-14-000003 · filed 2014-02-20 FY11 OCF $2.90B FCF $2.36B 0001545547-14-000003 · filed 2014-02-20 FY2012 · OCF $3.20B · FCF $2.63B · 0001628280-15-000846 · filed 2015-02-19 FY12 OCF $3.20B FCF $2.63B 0001628280-15-000846 · filed 2015-02-19 FY2013 · OCF $3.20B · FCF $2.53B · 0001628280-16-011343 · filed 2016-02-18 FY13 OCF $3.20B FCF $2.53B 0001628280-16-011343 · filed 2016-02-18 FY2014 · OCF $3.30B · FCF $2.54B · 0000021665-17-000002 · filed 2017-02-23 FY14 OCF $3.30B FCF $2.54B 0000021665-17-000002 · filed 2017-02-23 FY2015 · OCF $2.95B · FCF $2.26B · 0000021665-18-000003 · filed 2018-02-15 FY15 OCF $2.95B FCF $2.26B 0000021665-18-000003 · filed 2018-02-15 FY2016 · OCF $3.14B · FCF $2.55B · 0000021665-19-000003 · filed 2019-02-21 FY16 OCF $3.14B FCF $2.55B 0000021665-19-000003 · filed 2019-02-21 FY2017 · OCF $3.05B · FCF $2.50B · 0000021665-20-000004 · filed 2020-02-21 FY17 OCF $3.05B FCF $2.50B 0000021665-20-000004 · filed 2020-02-21 FY2018 · OCF $3.06B · FCF $2.62B · 0000021665-21-000007 · filed 2021-02-18 FY18 OCF $3.06B FCF $2.62B 0000021665-21-000007 · filed 2021-02-18 FY2019 · OCF $3.13B · FCF $2.80B · 0000021665-22-000003 · filed 2022-02-17 FY19 OCF $3.13B FCF $2.80B 0000021665-22-000003 · filed 2022-02-17 FY2020 · OCF $3.72B · FCF $3.31B · 0000021665-23-000007 · filed 2023-02-16 FY20 OCF $3.72B FCF $3.31B 0000021665-23-000007 · filed 2023-02-16 FY2021 · OCF $3.33B · FCF $2.76B · 0000021665-24-000003 · filed 2024-02-15 FY21 OCF $3.33B FCF $2.76B 0000021665-24-000003 · filed 2024-02-15 FY2022 · OCF $2.56B · FCF $1.86B · 0000021665-25-000008 · filed 2025-02-13 FY22 OCF $2.56B FCF $1.86B 0000021665-25-000008 · filed 2025-02-13 FY2023 · OCF $3.75B · FCF $3.04B · 0000021665-26-000006 · filed 2026-02-23 FY23 OCF $3.75B FCF $3.04B 0000021665-26-000006 · filed 2026-02-23 FY2024 · OCF $4.11B · FCF $3.55B · 0000021665-26-000006 · filed 2026-02-23 FY24 OCF $4.11B FCF $3.55B 0000021665-26-000006 · filed 2026-02-23 FY2025 · OCF $4.20B · FCF $3.63B · 0000021665-26-000006 · filed 2026-02-23 FY25 OCF $4.20B FCF $3.63B 0000021665-26-000006 · filed 2026-02-23 FY25 OCF $4.20B FCF $3.63B 0000021665-26-000006 · filed 2026-02-23 ’09 ’13 ’17 ’21 ’25
FY2025: $4.20B operating cash − $564.0M capex = $3.63B free cash flow
Returns on capital Return on equity Return on assets0% FY2008 · ROE 101.8% · ROA 19.6% FY08 ROE 101.8% ROA 19.6% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE 73.5% · ROA 20.6% FY09 ROE 73.5% ROA 20.6% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 82.4% · ROA 19.7% FY10 ROE 82.4% ROA 19.7% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 102.4% · ROA 19.1% FY11 ROE 102.4% ROA 19.1% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 112.9% · ROA 18.5% FY12 ROE 112.9% ROA 18.5% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 97.2% · ROA 16.0% FY13 ROE 97.2% ROA 16.0% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 190.4% · ROA 16.2% FY14 ROE 190.4% ROA 16.2% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE -462.9% · ROA 11.6% FY15 ROE -462.9% ROA 11.6% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE -1004.5% · ROA 20.1% FY16 ROE -1004.5% ROA 20.1% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE -3373.3% · ROA 16.0% FY17 ROE -3373.3% ROA 16.0% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE -2352.9% · ROA 19.7% FY18 ROE -2352.9% ROA 19.7% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 2023.1% · ROA 15.7% FY19 ROE 2023.1% ROA 15.7% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 362.7% · ROA 16.9% FY20 ROE 362.7% ROA 16.9% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 355.7% · ROA 14.4% FY21 ROE 355.7% ROA 14.4% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 445.1% · ROA 11.3% FY22 ROE 445.1% ROA 11.3% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 377.7% · ROA 14.0% FY23 ROE 377.7% ROA 14.0% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 1362.7% · ROA 18.0% FY24 ROE 1362.7% ROA 18.0% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 3948.1% · ROA 13.1% FY25 ROE 3948.1% ROA 13.1% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 3948.1% ROA 13.1% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 102% (FY2008) → 3948% (FY2025) · on assets 13.1%
Balance sheet Liabilities Equity$0 $5B $10B $15B FY2008 · Liabilities $7.93B · Equity $1.92B FY08 Liabilities $7.93B Equity $1.92B 0001140361-10-008522 · filed 2010-02-25 FY2009 · Liabilities $7.88B · Equity $3.12B FY09 Liabilities $7.88B Equity $3.12B 0001140361-11-011883 · filed 2011-02-24 FY2010 · Liabilities $8.36B · Equity $2.67B FY10 Liabilities $8.36B Equity $2.67B 0001445305-12-000409 · filed 2012-02-23 FY2011 · Liabilities $10.18B · Equity $2.38B FY11 Liabilities $10.18B Equity $2.38B 0001445305-13-000275 · filed 2013-02-21 FY2012 · Liabilities $11.00B · Equity $2.19B FY12 Liabilities $11.00B Equity $2.19B 0001545547-14-000003 · filed 2014-02-20 FY2013 · Liabilities $11.45B · Equity $2.31B FY13 Liabilities $11.45B Equity $2.31B 0001628280-15-000846 · filed 2015-02-19 FY2014 · Liabilities $12.07B · Equity $1.15B FY14 Liabilities $12.07B Equity $1.15B 0001628280-16-011343 · filed 2016-02-18 FY2015 · Liabilities $11.98B · Equity −$299.0M FY15 Liabilities $11.98B Equity −$299.0M 0000021665-17-000002 · filed 2017-02-23 FY2016 · Liabilities $12.11B · Equity −$243.0M FY16 Liabilities $12.11B Equity −$243.0M 0000021665-18-000003 · filed 2018-02-15 FY2017 · Liabilities $12.43B · Equity −$60.0M FY17 Liabilities $12.43B Equity −$60.0M 0000021665-19-000003 · filed 2019-02-21 FY2018 · Liabilities $11.96B · Equity −$102.0M FY18 Liabilities $11.96B Equity −$102.0M 0000021665-20-000004 · filed 2020-02-21 FY2019 · Liabilities $14.48B · Equity $117.0M FY19 Liabilities $14.48B Equity $117.0M 0000021665-21-000007 · filed 2021-02-18 FY2020 · Liabilities $14.82B · Equity $743.0M FY20 Liabilities $14.82B Equity $743.0M 0000021665-22-000003 · filed 2022-02-17 FY2021 · Liabilities $14.07B · Equity $609.0M FY21 Liabilities $14.07B Equity $609.0M 0000021665-23-000007 · filed 2023-02-16 FY2022 · Liabilities $14.93B · Equity $401.0M FY22 Liabilities $14.93B Equity $401.0M 0000021665-24-000003 · filed 2024-02-15 FY2023 · Liabilities $15.44B · Equity $609.0M FY23 Liabilities $15.44B Equity $609.0M 0000021665-25-000008 · filed 2025-02-13 FY2024 · Liabilities $15.50B · Equity $212.0M FY24 Liabilities $15.50B Equity $212.0M 0000021665-26-000006 · filed 2026-02-23 FY2025 · Liabilities $15.96B · Equity $54.0M FY25 Liabilities $15.96B Equity $54.0M 0000021665-26-000006 · filed 2026-02-23 FY25 Liabilities $15.96B Equity $54.0M 0000021665-26-000006 · filed 2026-02-23 ’09 ’13 ’17 ’21 ’25
FY2025: $16.33B assets · $15.96B liabilities · $54.0M equity