Revenue FY2025
$14.45B ▲ + 5.6%
Net income FY2025
$602.0M ▼ − 52.6%
Free cash flow FY2014
$384.0M ▲ + 13.3%
Diluted EPS FY2025
$2.21 ▼ − 52.5%
Trends FY2008–FY2025 · hover a year for its filing Revenue & net income Revenue Net income$0 $5B $10B $15B FY2008 · Revenue $4.25B · Net income −$179.0M · 0000950123-11-017206 · filed 2011-02-23 FY08 Revenue $4.25B Net income −$179.0M 0000950123-11-017206 · filed 2011-02-23 FY2009 · Revenue $5.52B · Net income $222.3M · 0001331875-12-000018 · filed 2012-02-23 FY09 Revenue $5.52B Net income $222.3M 0001331875-12-000018 · filed 2012-02-23 FY2010 · Revenue $5.41B · Net income $370.1M · 0001331875-13-000012 · filed 2013-02-27 FY10 Revenue $5.41B Net income $370.1M 0001331875-13-000012 · filed 2013-02-27 FY2011 · Revenue $4.80B · Net income $369.0M · 0001331875-14-000005 · filed 2014-02-28 FY11 Revenue $4.80B Net income $369.0M 0001331875-14-000005 · filed 2014-02-28 FY2012 · Revenue $6.67B · Net income $607.0M · 0001331875-15-000009 · filed 2015-03-02 FY12 Revenue $6.67B Net income $607.0M 0001331875-15-000009 · filed 2015-03-02 FY2013 · Revenue $7.44B · Net income $394.0M · 0001331875-16-000111 · filed 2016-02-23 FY13 Revenue $7.44B Net income $394.0M 0001331875-16-000111 · filed 2016-02-23 FY2014 · Revenue $8.02B · Net income $583.0M · 0001331875-17-000031 · filed 2017-02-27 FY14 Revenue $8.02B Net income $583.0M 0001331875-17-000031 · filed 2017-02-27 FY2015 · Revenue $6.66B · Net income $527.0M · 0001331875-18-000015 · filed 2018-02-23 FY15 Revenue $6.66B Net income $527.0M 0001331875-18-000015 · filed 2018-02-23 FY2016 · Revenue $7.26B · Net income $650.0M · 0001331875-19-000010 · filed 2019-02-19 FY16 Revenue $7.26B Net income $650.0M 0001331875-19-000010 · filed 2019-02-19 FY2017 · Revenue $7.66B · Net income $771.0M · 0001331875-20-000008 · filed 2020-02-14 FY17 Revenue $7.66B Net income $771.0M 0001331875-20-000008 · filed 2020-02-14 FY2018 · Revenue $7.59B · Net income $628.0M · 0001331875-21-000015 · filed 2021-03-01 FY18 Revenue $7.59B Net income $628.0M 0001331875-21-000015 · filed 2021-03-01 FY2019 · Revenue $8.47B · Net income $1.06B · 0001331875-22-000024 · filed 2022-02-25 FY19 Revenue $8.47B Net income $1.06B 0001331875-22-000024 · filed 2022-02-25 FY2020 · Revenue $10.78B · Net income $1.43B · 0001331875-23-000023 · filed 2023-02-27 FY20 Revenue $10.78B Net income $1.43B 0001331875-23-000023 · filed 2023-02-27 FY2021 · Revenue $15.65B · Net income $2.80B · 0001331875-24-000019 · filed 2024-02-29 FY21 Revenue $15.65B Net income $2.80B 0001331875-24-000019 · filed 2024-02-29 FY2022 · Revenue $11.56B · Net income $1.29B · 0001331875-25-000013 · filed 2025-02-28 FY22 Revenue $11.56B Net income $1.29B 0001331875-25-000013 · filed 2025-02-28 FY2023 · Revenue $11.75B · Net income $517.0M · 0001331875-26-000026 · filed 2026-02-26 FY23 Revenue $11.75B Net income $517.0M 0001331875-26-000026 · filed 2026-02-26 FY2024 · Revenue $13.68B · Net income $1.27B · 0001331875-26-000026 · filed 2026-02-26 FY24 Revenue $13.68B Net income $1.27B 0001331875-26-000026 · filed 2026-02-26 FY2025 · Revenue $14.45B · Net income $602.0M · 0001331875-26-000026 · filed 2026-02-26 FY25 Revenue $14.45B Net income $602.0M 0001331875-26-000026 · filed 2026-02-26 FY25 Revenue $14.45B Net income $602.0M 0001331875-26-000026 · filed 2026-02-26 FY09 FY11 FY13 FY15 FY17 FY19 FY21 FY23 FY25
revenue 3.4× since FY2008 · net margin -4.2% → 4.2%
Margins Net margin FCF margin0% 10% FY2008 · Net margin -4.2% · FCF margin -1.9% FY08 Net margin -4.2% FCF margin -1.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin 4.0% · FCF margin 6.0% FY09 Net margin 4.0% FCF margin 6.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 6.8% · FCF margin 2.5% FY10 Net margin 6.8% FCF margin 2.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 7.7% · FCF margin 1.5% FY11 Net margin 7.7% FCF margin 1.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 9.1% · FCF margin 8.1% FY12 Net margin 9.1% FCF margin 8.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 5.3% · FCF margin 4.6% FY13 Net margin 5.3% FCF margin 4.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 7.3% · FCF margin 4.8% FY14 Net margin 7.3% FCF margin 4.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 7.9% FY15 Net margin 7.9% derived: net income ÷ revenue FY2016 · Net margin 9.0% FY16 Net margin 9.0% derived: net income ÷ revenue FY2017 · Net margin 10.1% FY17 Net margin 10.1% derived: net income ÷ revenue FY2018 · Net margin 8.3% FY18 Net margin 8.3% derived: net income ÷ revenue FY2019 · Net margin 12.5% FY19 Net margin 12.5% derived: net income ÷ revenue FY2020 · Net margin 13.2% FY20 Net margin 13.2% derived: net income ÷ revenue FY2021 · Net margin 17.9% FY21 Net margin 17.9% derived: net income ÷ revenue FY2022 · Net margin 11.2% FY22 Net margin 11.2% derived: net income ÷ revenue FY2023 · Net margin 4.4% FY23 Net margin 4.4% derived: net income ÷ revenue FY2024 · Net margin 9.3% FY24 Net margin 9.3% derived: net income ÷ revenue FY2025 · Net margin 4.2% FY25 Net margin 4.2% derived: net income ÷ revenue FY25 Net margin 4.2% derived: net income ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 4.2% · free cash flow 4.8% of revenue
Cash flow Operating cash flow Free cash flow$0 $2B $4B $6B FY2008 · OCF $4.6M · FCF −$79.6M · 0000950123-11-017206 · filed 2011-02-23 FY08 OCF $4.6M FCF −$79.6M 0000950123-11-017206 · filed 2011-02-23 FY2009 · OCF $380.3M · FCF $329.5M · 0001331875-12-000018 · filed 2012-02-23 FY09 OCF $380.3M FCF $329.5M 0001331875-12-000018 · filed 2012-02-23 FY2010 · OCF $188.5M · FCF $134.6M · 0001331875-13-000012 · filed 2013-02-27 FY10 OCF $188.5M FCF $134.6M 0001331875-13-000012 · filed 2013-02-27 FY2011 · OCF $110.0M · FCF $74.0M · 0001331875-14-000005 · filed 2014-02-28 FY11 OCF $110.0M FCF $74.0M 0001331875-14-000005 · filed 2014-02-28 FY2012 · OCF $620.0M · FCF $541.0M · 0001331875-15-000009 · filed 2015-03-02 FY12 OCF $620.0M FCF $541.0M 0001331875-15-000009 · filed 2015-03-02 FY2013 · OCF $484.0M · FCF $339.0M · 0001331875-16-000111 · filed 2016-02-23 FY13 OCF $484.0M FCF $339.0M 0001331875-16-000111 · filed 2016-02-23 FY2014 · OCF $594.0M · FCF $384.0M · 0001331875-17-000031 · filed 2017-02-27 FY14 OCF $594.0M FCF $384.0M 0001331875-17-000031 · filed 2017-02-27 FY2015 · OCF $951.0M · 0001331875-18-000015 · filed 2018-02-23 FY15 OCF $951.0M 0001331875-18-000015 · filed 2018-02-23 FY2016 · OCF $1.16B · 0001331875-19-000010 · filed 2019-02-19 FY16 OCF $1.16B 0001331875-19-000010 · filed 2019-02-19 FY2017 · OCF $737.0M · 0001331875-20-000008 · filed 2020-02-14 FY17 OCF $737.0M 0001331875-20-000008 · filed 2020-02-14 FY2018 · OCF $943.0M · 0001331875-21-000015 · filed 2021-03-01 FY18 OCF $943.0M 0001331875-21-000015 · filed 2021-03-01 FY2019 · OCF $1.12B · 0001331875-22-000024 · filed 2022-02-25 FY19 OCF $1.12B 0001331875-22-000024 · filed 2022-02-25 FY2020 · OCF $1.58B · 0001331875-23-000023 · filed 2023-02-27 FY20 OCF $1.58B 0001331875-23-000023 · filed 2023-02-27 FY2021 · OCF $4.09B · 0001331875-24-000019 · filed 2024-02-29 FY21 OCF $4.09B 0001331875-24-000019 · filed 2024-02-29 FY2022 · OCF $4.36B · 0001331875-25-000013 · filed 2025-02-28 FY22 OCF $4.36B 0001331875-25-000013 · filed 2025-02-28 FY2023 · OCF $6.48B · 0001331875-26-000026 · filed 2026-02-26 FY23 OCF $6.48B 0001331875-26-000026 · filed 2026-02-26 FY2024 · OCF $6.82B · 0001331875-26-000026 · filed 2026-02-26 FY24 OCF $6.82B 0001331875-26-000026 · filed 2026-02-26 FY2025 · OCF $5.83B · 0001331875-26-000026 · filed 2026-02-26 FY25 OCF $5.83B 0001331875-26-000026 · filed 2026-02-26 FY25 OCF $5.83B 0001331875-26-000026 · filed 2026-02-26 ’09 ’13 ’17 ’21 ’25
Returns on capital Return on equity Return on assets0% 10% 20% 30% FY2009 · ROE 6.7% · ROA 2.8% FY09 ROE 6.7% ROA 2.8% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 10.8% · ROA 4.7% FY10 ROE 10.8% ROA 4.7% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 10.2% · ROA 4.7% FY11 ROE 10.2% ROA 4.7% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 14.2% · ROA 6.1% FY12 ROE 14.2% ROA 6.1% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 7.8% · ROA 3.7% FY13 ROE 7.8% ROA 3.7% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 9.7% · ROA 4.2% FY14 ROE 9.7% ROA 4.2% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 9.2% · ROA 3.8% FY15 ROE 9.2% ROA 3.8% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 10.8% · ROA 4.5% FY16 ROE 10.8% ROA 4.5% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 17.3% · ROA 8.4% FY17 ROE 17.3% ROA 8.4% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 13.6% · ROA 6.8% FY18 ROE 13.6% ROA 6.8% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 19.7% · ROA 9.9% FY19 ROE 19.7% ROA 9.9% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 17.1% · ROA 2.8% FY20 ROE 17.1% ROA 2.8% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 29.7% · ROA 4.6% FY21 ROE 29.7% ROA 4.6% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 21.2% · ROA 2.0% FY22 ROE 21.2% ROA 2.0% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 7.5% · ROA 0.6% FY23 ROE 7.5% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 16.4% · ROA 1.3% FY24 ROE 16.4% ROA 1.3% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 8.1% · ROA 0.6% FY25 ROE 8.1% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 8.1% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 7% (FY2009) → 8% (FY2025) · on assets 0.6%
Balance sheet Liabilities Equity$0 $50B $100B FY2009 · Liabilities $4.59B · Equity $3.33B FY09 Liabilities $4.59B Equity $3.33B 0000950123-11-017206 · filed 2011-02-23 FY2010 · Liabilities $4.44B · Equity $3.43B FY10 Liabilities $4.44B Equity $3.43B 0001331875-12-000018 · filed 2012-02-23 FY2011 · Liabilities $4.21B · Equity $3.63B FY11 Liabilities $4.21B Equity $3.63B 0001331875-13-000012 · filed 2013-02-27 FY2012 · Liabilities $5.15B · Equity $4.27B FY12 Liabilities $5.15B Equity $4.27B 0001331875-14-000005 · filed 2014-02-28 FY2013 · Liabilities $4.99B · Equity $5.06B FY13 Liabilities $4.99B Equity $5.06B 0001331875-15-000009 · filed 2015-03-02 FY2014 · Liabilities $7.06B · Equity $5.99B FY14 Liabilities $7.06B Equity $5.99B 0001331875-16-000111 · filed 2016-02-23 FY2015 · Liabilities $7.00B · Equity $5.75B FY15 Liabilities $7.00B Equity $5.75B 0001331875-17-000031 · filed 2017-02-27 FY2016 · Liabilities $7.28B · Equity $6.00B FY16 Liabilities $7.28B Equity $6.00B 0001331875-18-000015 · filed 2018-02-23 FY2017 · Liabilities $4.34B · Equity $4.45B FY17 Liabilities $4.34B Equity $4.45B 0001331875-19-000010 · filed 2019-02-19 FY2018 · Liabilities $4.33B · Equity $4.63B FY18 Liabilities $4.33B Equity $4.63B 0001331875-20-000008 · filed 2020-02-14 FY2019 · Liabilities $4.97B · Equity $5.38B FY19 Liabilities $4.97B Equity $5.38B 0001331875-21-000015 · filed 2021-03-01 FY2020 · Liabilities $42.06B · Equity $8.35B FY20 Liabilities $42.06B Equity $8.35B 0001331875-22-000024 · filed 2022-02-25 FY2021 · Liabilities $51.23B · Equity $9.41B FY21 Liabilities $51.23B Equity $9.41B 0001331875-23-000023 · filed 2023-02-27 FY2022 · Liabilities $58.57B · Equity $6.12B FY22 Liabilities $58.57B Equity $6.12B 0001331875-24-000019 · filed 2024-02-29 FY2023 · Liabilities $73.15B · Equity $6.91B FY23 Liabilities $73.15B Equity $6.91B 0001331875-25-000013 · filed 2025-02-28 FY2024 · Liabilities $86.73B · Equity $7.75B FY24 Liabilities $86.73B Equity $7.75B 0001331875-26-000026 · filed 2026-02-26 FY2025 · Liabilities $100.04B · Equity $7.42B FY25 Liabilities $100.04B Equity $7.42B 0001331875-26-000026 · filed 2026-02-26 FY25 Liabilities $100.04B Equity $7.42B 0001331875-26-000026 · filed 2026-02-26 ’09 ’13 ’17 ’21 ’25
FY2025: $109.01B assets · $100.04B liabilities · $7.42B equity