Margins Net margin FCF margin0% 5% FY2008 · Net margin 2.5% · FCF margin 4.7% FY08 Net margin 2.5% FCF margin 4.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin 2.0% · FCF margin 5.5% FY09 Net margin 2.0% FCF margin 5.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 2.1% · FCF margin 1.1% FY10 Net margin 2.1% FCF margin 1.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 2.1% · FCF margin 3.6% FY11 Net margin 2.1% FCF margin 3.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 0.0% · FCF margin 2.4% FY12 Net margin 0.0% FCF margin 2.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 1.5% · FCF margin 2.9% FY13 Net margin 1.5% FCF margin 2.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 1.6% · FCF margin 6.8% FY14 Net margin 1.6% FCF margin 6.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 1.6% · FCF margin 2.2% FY15 Net margin 1.6% FCF margin 2.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 1.5% · FCF margin 4.1% FY16 Net margin 1.5% FCF margin 4.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 1.8% · FCF margin 2.3% FY17 Net margin 1.8% FCF margin 2.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 1.6% · FCF margin 1.0% FY18 Net margin 1.6% FCF margin 1.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 1.9% · FCF margin 1.1% FY19 Net margin 1.9% FCF margin 1.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 1.7% · FCF margin 4.5% FY20 Net margin 1.7% FCF margin 4.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 1.1% · FCF margin 2.8% FY21 Net margin 1.1% FCF margin 2.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 0.9% · FCF margin 3.9% FY22 Net margin 0.9% FCF margin 3.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 1.9% · FCF margin 5.2% FY23 Net margin 1.9% FCF margin 5.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 2.3% · FCF margin -0.3% FY24 Net margin 2.3% FCF margin -0.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin -3.8% · FCF margin 2.5% FY25 Net margin -3.8% FCF margin 2.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin -3.8% FCF margin 2.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net -3.8% · free cash flow 2.5% of revenue
Cash engine Operating cash flow Free cash flow$0 $5B FY2008 · OCF $222.0M · FCF $156.8M · 0001071739-11-000012 · filed 2011-02-22 FY08 OCF $222.0M FCF $156.8M 0001071739-11-000012 · filed 2011-02-22 FY2009 · OCF $248.2M · FCF $224.5M · 0001071739-12-000006 · filed 2012-02-21 FY09 OCF $248.2M FCF $224.5M 0001071739-12-000006 · filed 2012-02-21 FY2010 · OCF $168.9M · FCF $50.4M · 0001071739-13-000024 · filed 2013-02-19 FY10 OCF $168.9M FCF $50.4M 0001071739-13-000024 · filed 2013-02-19 FY2011 · OCF $261.7M · FCF $188.0M · 0001071739-14-000033 · filed 2014-02-21 FY11 OCF $261.7M FCF $188.0M 0001071739-14-000033 · filed 2014-02-21 FY2012 · OCF $279.0M · FCF $197.0M · 0001071739-15-000034 · filed 2015-02-23 FY12 OCF $279.0M FCF $197.0M 0001071739-15-000034 · filed 2015-02-23 FY2013 · OCF $382.0M · FCF $314.0M · 0001071739-16-000192 · filed 2016-02-22 FY13 OCF $382.0M FCF $314.0M 0001071739-16-000192 · filed 2016-02-22 FY2014 · OCF $1.22B · FCF $1.12B · 0001071739-17-000018 · filed 2017-02-21 FY14 OCF $1.22B FCF $1.12B 0001071739-17-000018 · filed 2017-02-21 FY2015 · OCF $658.0M · FCF $508.0M · 0001071739-18-000030 · filed 2018-02-20 FY15 OCF $658.0M FCF $508.0M 0001071739-18-000030 · filed 2018-02-20 FY2016 · OCF $1.85B · FCF $1.54B · 0001071739-19-000032 · filed 2019-02-19 FY16 OCF $1.85B FCF $1.54B 0001071739-19-000032 · filed 2019-02-19 FY2017 · OCF $1.49B · FCF $1.07B · 0001071739-20-000060 · filed 2020-02-18 FY17 OCF $1.49B FCF $1.07B 0001071739-20-000060 · filed 2020-02-18 FY2018 · OCF $1.23B · FCF $559.0M · 0001071739-21-000039 · filed 2021-02-22 FY18 OCF $1.23B FCF $559.0M 0001071739-21-000039 · filed 2021-02-22 FY2019 · OCF $1.48B · FCF $753.0M · 0001071739-22-000071 · filed 2022-02-22 FY19 OCF $1.48B FCF $753.0M 0001071739-22-000071 · filed 2022-02-22 FY2020 · OCF $5.50B · FCF $4.63B · 0001071739-23-000047 · filed 2023-02-21 FY20 OCF $5.50B FCF $4.63B 0001071739-23-000047 · filed 2023-02-21 FY2021 · OCF $4.21B · FCF $3.29B · 0001071739-24-000037 · filed 2024-02-20 FY21 OCF $4.21B FCF $3.29B 0001071739-24-000037 · filed 2024-02-20 FY2022 · OCF $6.26B · FCF $5.26B · 0001071739-25-000027 · filed 2025-02-18 FY22 OCF $6.26B FCF $5.26B 0001071739-25-000027 · filed 2025-02-18 FY2023 · OCF $8.05B · FCF $7.25B · 0001071739-26-000049 · filed 2026-02-17 FY23 OCF $8.05B FCF $7.25B 0001071739-26-000049 · filed 2026-02-17 FY2024 · OCF $154.0M · FCF −$490.0M · 0001071739-26-000049 · filed 2026-02-17 FY24 OCF $154.0M FCF −$490.0M 0001071739-26-000049 · filed 2026-02-17 FY2025 · OCF $5.09B · FCF $4.32B · 0001071739-26-000049 · filed 2026-02-17 FY25 OCF $5.09B FCF $4.32B 0001071739-26-000049 · filed 2026-02-17 FY25 OCF $5.09B FCF $4.32B 0001071739-26-000049 · filed 2026-02-17 ’09 ’13 ’17 ’21 ’25
FY2025: $5.09B operating cash − $767.0M capex = $4.32B free cash flow
Returns on capital Return on equity Return on assets-20% 0% 20% FY2009 · ROE 13.9% · ROA 4.9% FY09 ROE 13.9% ROA 4.9% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 11.9% · ROA 4.9% FY10 ROE 11.9% ROA 4.9% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 11.9% · ROA 5.1% FY11 ROE 11.9% ROA 5.1% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 0.2% · ROA 0.1% FY12 ROE 0.2% ROA 0.1% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 13.4% · ROA 4.7% FY13 ROE 13.4% ROA 4.7% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 15.5% · ROA 4.7% FY14 ROE 15.5% ROA 4.7% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 16.5% · ROA 4.8% FY15 ROE 16.5% ROA 4.8% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 9.5% · ROA 2.8% FY16 ROE 9.5% ROA 2.8% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 12.1% · ROA 3.8% FY17 ROE 12.1% ROA 3.8% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 8.2% · ROA 2.9% FY18 ROE 8.2% ROA 2.9% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 10.5% · ROA 3.2% FY19 ROE 10.5% ROA 3.2% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 7.0% · ROA 2.6% FY20 ROE 7.0% ROA 2.6% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 5.0% · ROA 1.7% FY21 ROE 5.0% ROA 1.7% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 5.0% · ROA 1.6% FY22 ROE 5.0% ROA 1.6% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 10.5% · ROA 3.2% FY23 ROE 10.5% ROA 3.2% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 12.5% · ROA 4.0% FY24 ROE 12.5% ROA 4.0% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE -33.4% · ROA -8.7% FY25 ROE -33.4% ROA -8.7% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE -33.4% ROA -8.7% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 14% (FY2009) → -33% (FY2025) · on assets -8.7%
Balance sheet Liabilities Equity$0 $50B FY2009 · Liabilities $1.08B · Equity $600.8M FY09 Liabilities $1.08B Equity $600.8M 0001071739-11-000012 · filed 2011-02-22 FY2010 · Liabilities $1.15B · Equity $793.9M FY10 Liabilities $1.15B Equity $793.9M 0001071739-12-000006 · filed 2012-02-21 FY2011 · Liabilities $1.25B · Equity $935.6M FY11 Liabilities $1.25B Equity $935.6M 0001071739-13-000024 · filed 2013-02-19 FY2012 · Liabilities $1.82B · Equity $953.1M FY12 Liabilities $1.82B Equity $953.1M 0001071739-14-000033 · filed 2014-02-21 FY2013 · Liabilities $2.29B · Equity $1.23B FY13 Liabilities $2.29B Equity $1.23B 0001071739-15-000034 · filed 2015-02-23 FY2014 · Liabilities $3.93B · Equity $1.74B FY14 Liabilities $3.93B Equity $1.74B 0001071739-16-000192 · filed 2016-02-22 FY2015 · Liabilities $5.01B · Equity $2.16B FY15 Liabilities $5.01B Equity $2.16B 0001071739-17-000018 · filed 2017-02-21 FY2016 · Liabilities $14.14B · Equity $5.89B FY16 Liabilities $14.14B Equity $5.89B 0001071739-18-000030 · filed 2018-02-20 FY2017 · Liabilities $14.98B · Equity $6.85B FY17 Liabilities $14.98B Equity $6.85B 0001071739-19-000032 · filed 2019-02-19 FY2018 · Liabilities $19.88B · Equity $10.92B FY18 Liabilities $19.88B Equity $10.92B 0001071739-20-000060 · filed 2020-02-18 FY2019 · Liabilities $28.30B · Equity $12.55B FY19 Liabilities $28.30B Equity $12.55B 0001071739-21-000039 · filed 2021-02-22 FY2020 · Liabilities $42.76B · Equity $25.77B FY20 Liabilities $42.76B Equity $25.77B 0001071739-22-000071 · filed 2022-02-22 FY2021 · Liabilities $51.35B · Equity $26.80B FY21 Liabilities $51.35B Equity $26.80B 0001071739-23-000047 · filed 2023-02-21 FY2022 · Liabilities $52.63B · Equity $24.06B FY22 Liabilities $52.63B Equity $24.06B 0001071739-24-000037 · filed 2024-02-20 FY2023 · Liabilities $58.69B · Equity $25.84B FY23 Liabilities $58.69B Equity $25.84B 0001071739-25-000027 · filed 2025-02-18 FY2024 · Liabilities $55.94B · Equity $26.41B FY24 Liabilities $55.94B Equity $26.41B 0001071739-26-000049 · filed 2026-02-17 FY2025 · Liabilities $56.69B · Equity $19.95B FY25 Liabilities $56.69B Equity $19.95B 0001071739-26-000049 · filed 2026-02-17 FY25 Liabilities $56.69B Equity $19.95B 0001071739-26-000049 · filed 2026-02-17 ’09 ’13 ’17 ’21 ’25
FY2025: $76.75B assets · $56.69B liabilities · $19.95B equity