Margins Net margin FCF margin0% 50% FY2008 · Net margin -3.0% · FCF margin 19.2% FY08 Net margin -3.0% FCF margin 19.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin 9.7% · FCF margin 12.6% FY09 Net margin 9.7% FCF margin 12.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 12.0% · FCF margin 8.1% FY10 Net margin 12.0% FCF margin 8.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 5.4% · FCF margin 9.6% FY11 Net margin 5.4% FCF margin 9.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 8.4% · FCF margin 11.6% FY12 Net margin 8.4% FCF margin 11.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 6.5% · FCF margin 16.1% FY13 Net margin 6.5% FCF margin 16.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 6.3% · FCF margin 12.4% FY14 Net margin 6.3% FCF margin 12.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 10.9% · FCF margin 10.6% FY15 Net margin 10.9% FCF margin 10.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 34.8% · FCF margin 36.0% FY16 Net margin 34.8% FCF margin 36.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 28.0% · FCF margin 55.5% FY17 Net margin 28.0% FCF margin 55.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin -6.0% · FCF margin 36.9% FY18 Net margin -6.0% FCF margin 36.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 73.9% · FCF margin 47.5% FY19 Net margin 73.9% FCF margin 47.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 26.1% · FCF margin 52.3% FY20 Net margin 26.1% FCF margin 52.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 60.6% · FCF margin 53.3% FY21 Net margin 60.6% FCF margin 53.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin -4.1% · FCF margin 46.9% FY22 Net margin -4.1% FCF margin 46.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 14.0% · FCF margin 17.7% FY23 Net margin 14.0% FCF margin 17.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 18.5% · FCF margin 15.8% FY24 Net margin 18.5% FCF margin 15.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 13.6% · FCF margin 16.5% FY25 Net margin 13.6% FCF margin 16.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 13.6% FCF margin 16.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 13.6% · free cash flow 16.5% of revenue
Cash engine Operating cash flow Free cash flow$0 $1B $2B $3B FY2008 · OCF $397.0M · FCF $379.3M · 0001193125-11-048986 · filed 2011-02-28 FY08 OCF $397.0M FCF $379.3M 0001193125-11-048986 · filed 2011-02-28 FY2009 · OCF $282.5M · FCF $260.6M · 0001193125-12-083817 · filed 2012-02-28 FY09 OCF $282.5M FCF $260.6M 0001193125-12-083817 · filed 2012-02-28 FY2010 · OCF $223.3M · FCF $181.2M · 0001096343-13-000005 · filed 2013-02-28 FY10 OCF $223.3M FCF $181.2M 0001096343-13-000005 · filed 2013-02-28 FY2011 · OCF $311.3M · FCF $251.2M · 0001096343-14-000006 · filed 2014-02-28 FY11 OCF $311.3M FCF $251.2M 0001096343-14-000006 · filed 2014-02-28 FY2012 · OCF $392.5M · FCF $347.0M · 0001096343-15-000013 · filed 2015-02-27 FY12 OCF $392.5M FCF $347.0M 0001096343-15-000013 · filed 2015-02-27 FY2013 · OCF $745.5M · FCF $697.8M · 0001096343-16-000185 · filed 2016-02-26 FY13 OCF $745.5M FCF $697.8M 0001096343-16-000185 · filed 2016-02-26 FY2014 · OCF $716.8M · FCF $634.7M · 0001096343-17-000046 · filed 2017-02-24 FY14 OCF $716.8M FCF $634.7M 0001096343-17-000046 · filed 2017-02-24 FY2015 · OCF $651.2M · FCF $571.4M · 0001096343-18-000042 · filed 2018-02-23 FY15 OCF $651.2M FCF $571.4M 0001096343-18-000042 · filed 2018-02-23 FY2016 · OCF $534.6M · FCF $470.9M · 0001096343-19-000074 · filed 2019-02-28 FY16 OCF $534.6M FCF $470.9M 0001096343-19-000074 · filed 2019-02-28 FY2017 · OCF $858.5M · FCF $783.9M · 0001096343-20-000039 · filed 2020-02-21 FY17 OCF $858.5M FCF $783.9M 0001096343-20-000039 · filed 2020-02-21 FY2018 · OCF $892.9M · FCF $786.3M · 0001096343-21-000032 · filed 2021-02-19 FY18 OCF $892.9M FCF $786.3M 0001096343-21-000032 · filed 2021-02-19 FY2019 · OCF $1.27B · FCF $1.15B · 0001096343-22-000039 · filed 2022-02-18 FY19 OCF $1.27B FCF $1.15B 0001096343-22-000039 · filed 2022-02-18 FY2020 · OCF $1.74B · FCF $1.64B · 0001096343-23-000033 · filed 2023-02-17 FY20 OCF $1.74B FCF $1.64B 0001096343-23-000033 · filed 2023-02-17 FY2021 · OCF $2.27B · FCF $2.13B · 0001096343-24-000025 · filed 2024-02-23 FY21 OCF $2.27B FCF $2.13B 0001096343-24-000025 · filed 2024-02-23 FY2022 · OCF $2.71B · FCF $2.45B · 0001096343-25-000027 · filed 2025-02-24 FY22 OCF $2.71B FCF $2.45B 0001096343-25-000027 · filed 2025-02-24 FY2023 · OCF $2.79B · FCF $2.53B · 0001096343-26-000020 · filed 2026-02-26 FY23 OCF $2.79B FCF $2.53B 0001096343-26-000020 · filed 2026-02-26 FY2024 · OCF $2.59B · FCF $2.34B · 0001096343-26-000020 · filed 2026-02-26 FY24 OCF $2.59B FCF $2.34B 0001096343-26-000020 · filed 2026-02-26 FY2025 · OCF $2.76B · FCF $2.55B · 0001096343-26-000020 · filed 2026-02-26 FY25 OCF $2.76B FCF $2.55B 0001096343-26-000020 · filed 2026-02-26 FY25 OCF $2.76B FCF $2.55B 0001096343-26-000020 · filed 2026-02-26 ’09 ’13 ’17 ’21 ’25
FY2025: $2.76B operating cash − $206.9M capex = $2.55B free cash flow
Returns on capital Return on equity Return on assets0% 10% FY2009 · ROE 7.3% · ROA 2.0% FY09 ROE 7.3% ROA 2.0% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 8.4% · ROA 2.5% FY10 ROE 8.4% ROA 2.5% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 4.2% · ROA 1.2% FY11 ROE 4.2% ROA 1.2% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 6.5% · ROA 2.0% FY12 ROE 6.5% ROA 2.0% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 4.2% · ROA 1.2% FY13 ROE 4.2% ROA 1.2% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 4.2% · ROA 1.3% FY14 ROE 4.2% ROA 1.3% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 7.4% · ROA 2.3% FY15 ROE 7.4% ROA 2.3% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 5.4% · ROA 1.8% FY16 ROE 5.4% ROA 1.8% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 4.2% · ROA 1.2% FY17 ROE 4.2% ROA 1.2% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE -1.4% · ROA -0.4% FY18 ROE -1.4% ROA -0.4% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 16.2% · ROA 4.8% FY19 ROE 16.2% ROA 4.8% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 6.4% · ROA 2.0% FY20 ROE 6.4% ROA 2.0% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 16.5% · ROA 5.0% FY21 ROE 16.5% ROA 5.0% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE -1.6% · ROA -0.4% FY22 ROE -1.6% ROA -0.4% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 13.3% · ROA 3.6% FY23 ROE 13.3% ROA 3.6% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 16.2% · ROA 4.4% FY24 ROE 16.2% ROA 4.4% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 11.3% · ROA 3.1% FY25 ROE 11.3% ROA 3.1% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 11.3% ROA 3.1% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 7% (FY2009) → 11% (FY2025) · on assets 3.1%
Balance sheet Liabilities Equity$0 $20B $40B $60B FY2009 · Liabilities $7.45B · Equity $2.77B FY09 Liabilities $7.45B Equity $2.77B 0001193125-11-048986 · filed 2011-02-28 FY2010 · Liabilities $7.64B · Equity $3.17B FY10 Liabilities $7.64B Equity $3.17B 0001193125-12-083817 · filed 2012-02-28 FY2011 · Liabilities $8.07B · Equity $3.39B FY11 Liabilities $8.07B Equity $3.39B 0001096343-13-000005 · filed 2013-02-28 FY2012 · Liabilities $8.58B · Equity $3.89B FY12 Liabilities $8.58B Equity $3.89B 0001096343-14-000006 · filed 2014-02-28 FY2013 · Liabilities $17.21B · Equity $6.67B FY13 Liabilities $17.21B Equity $6.67B 0001096343-15-000013 · filed 2015-02-27 FY2014 · Liabilities $17.54B · Equity $7.59B FY14 Liabilities $17.54B Equity $7.59B 0001096343-16-000185 · filed 2016-02-26 FY2015 · Liabilities $17.04B · Equity $7.83B FY15 Liabilities $17.04B Equity $7.83B 0001096343-17-000046 · filed 2017-02-24 FY2016 · Liabilities $17.33B · Equity $8.46B FY16 Liabilities $17.33B Equity $8.46B 0001096343-18-000042 · filed 2018-02-23 FY2017 · Liabilities $23.14B · Equity $9.50B FY17 Liabilities $23.14B Equity $9.50B 0001096343-19-000074 · filed 2019-02-28 FY2018 · Liabilities $24.03B · Equity $9.08B FY18 Liabilities $24.03B Equity $9.08B 0001096343-20-000039 · filed 2020-02-21 FY2019 · Liabilities $26.22B · Equity $11.07B FY19 Liabilities $26.22B Equity $11.07B 0001096343-21-000032 · filed 2021-02-19 FY2020 · Liabilities $28.65B · Equity $12.80B FY20 Liabilities $28.65B Equity $12.80B 0001096343-22-000039 · filed 2022-02-18 FY2021 · Liabilities $33.28B · Equity $14.72B FY21 Liabilities $33.28B Equity $14.72B 0001096343-23-000033 · filed 2023-02-17 FY2022 · Liabilities $36.05B · Equity $13.15B FY22 Liabilities $36.05B Equity $13.15B 0001096343-24-000025 · filed 2024-02-23 FY2023 · Liabilities $39.52B · Equity $14.98B FY23 Liabilities $39.52B Equity $14.98B 0001096343-25-000027 · filed 2025-02-24 FY2024 · Liabilities $44.43B · Equity $16.92B FY24 Liabilities $44.43B Equity $16.92B 0001096343-26-000020 · filed 2026-02-26 FY2025 · Liabilities $49.80B · Equity $18.60B FY25 Liabilities $49.80B Equity $18.60B 0001096343-26-000020 · filed 2026-02-26 FY25 Liabilities $49.80B Equity $18.60B 0001096343-26-000020 · filed 2026-02-26 ’09 ’13 ’17 ’21 ’25
FY2025: $68.91B assets · $49.80B liabilities · $18.60B equity