Margins Net margin FCF margin0% 10% 20% FY2013 · Net margin 20.9% · FCF margin 27.0% FY13 Net margin 20.9% FCF margin 27.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 18.0% · FCF margin 26.8% FY14 Net margin 18.0% FCF margin 26.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 13.2% · FCF margin 21.4% FY15 Net margin 13.2% FCF margin 21.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 12.3% · FCF margin 14.5% FY16 Net margin 12.3% FCF margin 14.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 13.6% · FCF margin 18.9% FY17 Net margin 13.6% FCF margin 18.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 10.4% · FCF margin 12.1% FY18 Net margin 10.4% FCF margin 12.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 15.2% · FCF margin 19.2% FY19 Net margin 15.2% FCF margin 19.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 16.6% · FCF margin 20.8% FY20 Net margin 16.6% FCF margin 20.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 12.0% · FCF margin 16.2% FY21 Net margin 12.0% FCF margin 16.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 15.9% · FCF margin 18.9% FY22 Net margin 15.9% FCF margin 18.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 12.0% · FCF margin 14.7% FY23 Net margin 12.0% FCF margin 14.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 11.4% · FCF margin 16.1% FY24 Net margin 11.4% FCF margin 16.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 13.9% · FCF margin 15.5% FY25 Net margin 13.9% FCF margin 15.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2026 · Net margin 13.2% · FCF margin 14.9% FY26 Net margin 13.2% FCF margin 14.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY26 Net margin 13.2% FCF margin 14.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’14 ’17 ’20 ’23 ’26 FY2026: net 13.2% · free cash flow 14.9% of revenue
Cash engine Operating cash flow Free cash flow$0 $2B $4B $6B FY2013 · OCF $4.94B · FCF $4.49B · 0001613103-15-000028 · filed 2015-06-23 FY13 OCF $4.94B FCF $4.49B 0001613103-15-000028 · filed 2015-06-23 FY2014 · OCF $4.96B · FCF $4.56B · 0001613103-16-000093 · filed 2016-06-28 FY14 OCF $4.96B FCF $4.56B 0001613103-16-000093 · filed 2016-06-28 FY2015 · OCF $4.90B · FCF $4.33B · 0001613103-17-000018 · filed 2017-06-27 FY15 OCF $4.90B FCF $4.33B 0001613103-17-000018 · filed 2017-06-27 FY2016 · OCF $5.22B · FCF $4.17B · 0001613103-18-000024 · filed 2018-06-22 FY16 OCF $5.22B FCF $4.17B 0001613103-18-000024 · filed 2018-06-22 FY2017 · OCF $6.88B · FCF $5.63B · 0001613103-19-000028 · filed 2019-06-21 FY17 OCF $6.88B FCF $5.63B 0001613103-19-000028 · filed 2019-06-21 FY2018 · OCF $4.68B · FCF $3.62B · 0001613103-20-000021 · filed 2020-06-19 FY18 OCF $4.68B FCF $3.62B 0001613103-20-000021 · filed 2020-06-19 FY2019 · OCF $7.01B · FCF $5.87B · 0001613103-21-000027 · filed 2021-06-25 FY19 OCF $7.01B FCF $5.87B 0001613103-21-000027 · filed 2021-06-25 FY2020 · OCF $7.23B · FCF $6.02B · 0001613103-22-000023 · filed 2022-06-23 FY20 OCF $7.23B FCF $6.02B 0001613103-22-000023 · filed 2022-06-23 FY2021 · OCF $6.24B · FCF $4.88B · 0001613103-23-000040 · filed 2023-06-22 FY21 OCF $6.24B FCF $4.88B 0001613103-23-000040 · filed 2023-06-22 FY2022 · OCF $7.35B · FCF $5.98B · 0001613103-24-000072 · filed 2024-06-20 FY22 OCF $7.35B FCF $5.98B 0001613103-24-000072 · filed 2024-06-20 FY2023 · OCF $6.04B · FCF $4.58B · 0001613103-25-000091 · filed 2025-06-20 FY23 OCF $6.04B FCF $4.58B 0001613103-25-000091 · filed 2025-06-20 FY2024 · OCF $6.79B · FCF $5.20B · 0001628280-26-044354 · filed 2026-06-18 FY24 OCF $6.79B FCF $5.20B 0001628280-26-044354 · filed 2026-06-18 FY2025 · OCF $7.04B · FCF $5.18B · 0001628280-26-044354 · filed 2026-06-18 FY25 OCF $7.04B FCF $5.18B 0001628280-26-044354 · filed 2026-06-18 FY2026 · OCF $7.33B · FCF $5.43B · 0001628280-26-044354 · filed 2026-06-18 FY26 OCF $7.33B FCF $5.43B 0001628280-26-044354 · filed 2026-06-18 FY26 OCF $7.33B FCF $5.43B 0001628280-26-044354 · filed 2026-06-18 ’14 ’17 ’20 ’23 ’26
FY2026: $7.33B operating cash − $1.90B capex = $5.43B free cash flow
Returns on capital Return on equity Return on assets0% 5% 10% 15% FY2014 · ROE 15.8% · ROA 8.1% FY14 ROE 15.8% ROA 8.1% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 5.0% · ROA 2.5% FY15 ROE 5.0% ROA 2.5% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 6.8% · ROA 3.6% FY16 ROE 6.8% ROA 3.6% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 8.0% · ROA 4.0% FY17 ROE 8.0% ROA 4.0% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 6.1% · ROA 3.4% FY18 ROE 6.1% ROA 3.4% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 9.2% · ROA 5.2% FY19 ROE 9.2% ROA 5.2% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 9.4% · ROA 5.3% FY20 ROE 9.4% ROA 5.3% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 7.0% · ROA 3.9% FY21 ROE 7.0% ROA 3.9% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 9.6% · ROA 5.5% FY22 ROE 9.6% ROA 5.5% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 7.3% · ROA 4.1% FY23 ROE 7.3% ROA 4.1% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 7.3% · ROA 4.1% FY24 ROE 7.3% ROA 4.1% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 9.7% · ROA 5.1% FY25 ROE 9.7% ROA 5.1% derived: net income ÷ equity · derived: net income ÷ assets FY2026 · ROE 9.7% · ROA 5.2% FY26 ROE 9.7% ROA 5.2% derived: net income ÷ equity · derived: net income ÷ assets FY26 ROE 9.7% ROA 5.2% derived: net income ÷ equity · derived: net income ÷ assets ’14 ’17 ’20 ’23 ’26 return on equity 16% (FY2014) → 10% (FY2026) · on assets 5.2%
Balance sheet Liabilities Equity$0 $50B $100B FY2014 · Liabilities $18.50B · Equity $19.44B FY14 Liabilities $18.50B Equity $19.44B 0001613103-15-000028 · filed 2015-06-23 FY2015 · Liabilities $53.45B · Equity $53.23B FY15 Liabilities $53.45B Equity $53.23B 0001613103-16-000093 · filed 2016-06-28 FY2016 · Liabilities $47.58B · Equity $52.06B FY16 Liabilities $47.58B Equity $52.06B 0001613103-17-000018 · filed 2017-06-27 FY2017 · Liabilities $49.53B · Equity $50.21B FY17 Liabilities $49.53B Equity $50.21B 0001613103-18-000024 · filed 2018-06-22 FY2018 · Liabilities $40.57B · Equity $50.72B FY18 Liabilities $40.57B Equity $50.72B 0001613103-19-000028 · filed 2019-06-21 FY2019 · Liabilities $39.48B · Equity $50.09B FY19 Liabilities $39.48B Equity $50.09B 0001613103-20-000021 · filed 2020-06-19 FY2020 · Liabilities $39.82B · Equity $50.74B FY20 Liabilities $39.82B Equity $50.74B 0001613103-21-000027 · filed 2021-06-25 FY2021 · Liabilities $41.48B · Equity $51.43B FY21 Liabilities $41.48B Equity $51.43B 0001613103-22-000023 · filed 2022-06-23 FY2022 · Liabilities $38.26B · Equity $52.55B FY22 Liabilities $38.26B Equity $52.55B 0001613103-23-000040 · filed 2023-06-22 FY2023 · Liabilities $39.28B · Equity $51.48B FY23 Liabilities $39.28B Equity $51.48B 0001613103-24-000072 · filed 2024-06-20 FY2024 · Liabilities $39.56B · Equity $50.21B FY24 Liabilities $39.56B Equity $50.21B 0001613103-25-000091 · filed 2025-06-20 FY2025 · Liabilities $43.42B · Equity $48.02B FY25 Liabilities $43.42B Equity $48.02B 0001628280-26-044354 · filed 2026-06-18 FY2026 · Liabilities $42.96B · Equity $49.46B FY26 Liabilities $42.96B Equity $49.46B 0001628280-26-044354 · filed 2026-06-18 FY26 Liabilities $42.96B Equity $49.46B 0001628280-26-044354 · filed 2026-06-18 ’14 ’17 ’20 ’23 ’26
FY2026: $93.03B assets · $42.96B liabilities · $49.46B equity