Margins Net margin FCF margin0% 20% 40% FY2007 · Net margin 15.0% · FCF margin 22.0% FY07 Net margin 15.0% FCF margin 22.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2008 · Net margin 12.6% · FCF margin 16.9% FY08 Net margin 12.6% FCF margin 16.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin 12.5% · FCF margin 21.5% FY09 Net margin 12.5% FCF margin 21.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 22.8% · FCF margin 17.0% FY10 Net margin 22.8% FCF margin 17.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 23.0% · FCF margin 21.0% FY11 Net margin 23.0% FCF margin 21.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 10.2% · FCF margin 14.8% FY12 Net margin 10.2% FCF margin 14.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 29.3% · FCF margin 14.1% FY13 Net margin 29.3% FCF margin 14.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin -2.3% · FCF margin 22.1% FY14 Net margin -2.3% FCF margin 22.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 21.8% · FCF margin 4.1% FY15 Net margin 21.8% FCF margin 4.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 37.2% · FCF margin 25.5% FY16 Net margin 37.2% FCF margin 25.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 24.7% · FCF margin 31.2% FY17 Net margin 24.7% FCF margin 31.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 31.3% · FCF margin 31.2% FY18 Net margin 31.3% FCF margin 31.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 31.7% · FCF margin 39.7% FY19 Net margin 31.7% FCF margin 39.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 31.4% · FCF margin 46.9% FY20 Net margin 31.4% FCF margin 46.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 36.4% · FCF margin 42.9% FY21 Net margin 36.4% FCF margin 42.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 29.0% · FCF margin 22.5% FY22 Net margin 29.0% FCF margin 22.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 21.0% · FCF margin 28.5% FY23 Net margin 21.0% FCF margin 28.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 27.1% · FCF margin 39.2% FY24 Net margin 27.1% FCF margin 39.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 29.2% · FCF margin 35.6% FY25 Net margin 29.2% FCF margin 35.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 29.2% FCF margin 35.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 29.2% · free cash flow 35.6% of revenue
Cash engine Operating cash flow Free cash flow$0 $2B $4B $6B FY2007 · OCF $1.72B · FCF $1.49B · 0000950123-10-016328 · filed 2010-02-24 FY07 OCF $1.72B FCF $1.49B 0000950123-10-016328 · filed 2010-02-24 FY2008 · OCF $1.18B · FCF $1.07B · 0000950123-11-017079 · filed 2011-02-23 FY08 OCF $1.18B FCF $1.07B 0000950123-11-017079 · filed 2011-02-23 FY2009 · OCF $1.33B · FCF $1.26B · 0001193125-12-043165 · filed 2012-02-07 FY09 OCF $1.33B FCF $1.26B 0001193125-12-043165 · filed 2012-02-07 FY2010 · OCF $704.0M · FCF $618.0M · 0000064040-13-000005 · filed 2013-02-28 FY10 OCF $704.0M FCF $618.0M 0000064040-13-000005 · filed 2013-02-28 FY2011 · OCF $924.0M · FCF $832.0M · 0000064040-14-000007 · filed 2014-02-07 FY11 OCF $924.0M FCF $832.0M 0000064040-14-000007 · filed 2014-02-07 FY2012 · OCF $730.0M · FCF $634.0M · 0000064040-15-000004 · filed 2015-02-13 FY12 OCF $730.0M FCF $634.0M 0000064040-15-000004 · filed 2015-02-13 FY2013 · OCF $782.0M · FCF $665.0M · 0000064040-16-000042 · filed 2016-02-12 FY13 OCF $782.0M FCF $665.0M 0000064040-16-000042 · filed 2016-02-12 FY2014 · OCF $1.21B · FCF $1.12B · 0000064040-17-000015 · filed 2017-02-09 FY14 OCF $1.21B FCF $1.12B 0000064040-17-000015 · filed 2017-02-09 FY2015 · OCF $356.0M · FCF $217.0M · 0000064040-18-000061 · filed 2018-02-09 FY15 OCF $356.0M FCF $217.0M 0000064040-18-000061 · filed 2018-02-09 FY2016 · OCF $1.56B · FCF $1.45B · 0000064040-19-000059 · filed 2019-02-13 FY16 OCF $1.56B FCF $1.45B 0000064040-19-000059 · filed 2019-02-13 FY2017 · OCF $2.02B · FCF $1.89B · 0000064040-20-000055 · filed 2020-02-10 FY17 OCF $2.02B FCF $1.89B 0000064040-20-000055 · filed 2020-02-10 FY2018 · OCF $2.06B · FCF $1.95B · 0000064040-21-000063 · filed 2021-02-09 FY18 OCF $2.06B FCF $1.95B 0000064040-21-000063 · filed 2021-02-09 FY2019 · OCF $2.78B · FCF $2.66B · 0000064040-22-000055 · filed 2022-02-08 FY19 OCF $2.78B FCF $2.66B 0000064040-22-000055 · filed 2022-02-08 FY2020 · OCF $3.57B · FCF $3.49B · 0000064040-23-000058 · filed 2023-02-10 FY20 OCF $3.57B FCF $3.49B 0000064040-23-000058 · filed 2023-02-10 FY2021 · OCF $3.60B · FCF $3.56B · 0000064040-24-000071 · filed 2024-02-09 FY21 OCF $3.60B FCF $3.56B 0000064040-24-000071 · filed 2024-02-09 FY2022 · OCF $2.60B · FCF $2.51B · 0000064040-24-000071 · filed 2024-02-09 FY22 OCF $2.60B FCF $2.51B 0000064040-24-000071 · filed 2024-02-09 FY2023 · OCF $3.71B · FCF $3.57B · 0000064040-26-000013 · filed 2026-02-11 FY23 OCF $3.71B FCF $3.57B 0000064040-26-000013 · filed 2026-02-11 FY2024 · OCF $5.69B · FCF $5.57B · 0000064040-26-000013 · filed 2026-02-11 FY24 OCF $5.69B FCF $5.57B 0000064040-26-000013 · filed 2026-02-11 FY2025 · OCF $5.65B · FCF $5.46B · 0000064040-26-000013 · filed 2026-02-11 FY25 OCF $5.65B FCF $5.46B 0000064040-26-000013 · filed 2026-02-11 FY25 OCF $5.65B FCF $5.46B 0000064040-26-000013 · filed 2026-02-11 ’09 ’13 ’17 ’21 ’25
FY2025: $5.65B operating cash − $195.0M capex = $5.46B free cash flow
Returns on capital Return on equity Return on assets0% 200% 400% 600% FY2008 · ROE 62.3% · ROA 13.1% FY08 ROE 62.3% ROA 13.1% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE 39.6% · ROA 11.3% FY09 ROE 39.6% ROA 11.3% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 37.4% · ROA 11.7% FY10 ROE 37.4% ROA 11.7% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 60.4% · ROA 13.8% FY11 ROE 60.4% ROA 13.8% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 57.0% · ROA 6.2% FY12 ROE 57.0% ROA 6.2% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 105.8% · ROA 22.7% FY13 ROE 105.8% ROA 22.7% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE -23.6% · ROA -1.7% FY14 ROE -23.6% ROA -1.7% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 595.9% · ROA 14.1% FY15 ROE 595.9% ROA 14.1% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 324.0% · ROA 24.3% FY16 ROE 324.0% ROA 24.3% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 211.0% · ROA 15.9% FY17 ROE 211.0% ROA 15.9% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 311.8% · ROA 20.7% FY18 ROE 311.8% ROA 20.7% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 443.2% · ROA 18.7% FY19 ROE 443.2% ROA 18.7% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 459.5% · ROA 18.7% FY20 ROE 459.5% ROA 18.7% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 148.8% · ROA 20.1% FY21 ROE 148.8% ROA 20.1% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 8.9% · ROA 5.3% FY22 ROE 8.9% ROA 5.3% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 7.7% · ROA 4.3% FY23 ROE 7.7% ROA 4.3% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 11.6% · ROA 6.4% FY24 ROE 11.6% ROA 6.4% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 14.4% · ROA 7.3% FY25 ROE 14.4% ROA 7.3% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 14.4% ROA 7.3% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 62% (FY2008) → 14% (FY2025) · on assets 7.3%
Balance sheet Liabilities Equity$0 $20B $40B $60B FY2008 · Liabilities $4.73B · Equity $1.28B FY08 Liabilities $4.73B Equity $1.28B 0000950123-10-016328 · filed 2010-02-24 FY2009 · Liabilities $4.55B · Equity $1.85B FY09 Liabilities $4.55B Equity $1.85B 0000950123-11-017079 · filed 2011-02-23 FY2010 · Liabilities $4.75B · Equity $2.21B FY10 Liabilities $4.75B Equity $2.21B 0001193125-12-043165 · filed 2012-02-07 FY2011 · Liabilities $5.04B · Equity $1.51B FY11 Liabilities $5.04B Equity $1.51B 0000064040-13-000005 · filed 2013-02-28 FY2012 · Liabilities $5.40B · Equity $767.0M FY12 Liabilities $5.40B Equity $767.0M 0000064040-14-000007 · filed 2014-02-07 FY2013 · Liabilities $3.91B · Equity $1.30B FY13 Liabilities $3.91B Equity $1.30B 0000064040-15-000004 · filed 2015-02-13 FY2014 · Liabilities $5.42B · Equity $488.0M FY14 Liabilities $5.42B Equity $488.0M 0000064040-16-000042 · filed 2016-02-12 FY2015 · Liabilities $7.02B · Equity $194.0M FY15 Liabilities $7.02B Equity $194.0M 0000064040-17-000015 · filed 2017-02-09 FY2016 · Liabilities $6.89B · Equity $650.0M FY16 Liabilities $6.89B Equity $650.0M 0000064040-18-000061 · filed 2018-02-09 FY2017 · Liabilities $7.31B · Equity $709.0M FY17 Liabilities $7.31B Equity $709.0M 0000064040-19-000059 · filed 2019-02-13 FY2018 · Liabilities $7.14B · Equity $628.0M FY18 Liabilities $7.14B Equity $628.0M 0000064040-20-000055 · filed 2020-02-10 FY2019 · Liabilities $8.54B · Equity $479.0M FY19 Liabilities $8.54B Equity $479.0M 0000064040-21-000063 · filed 2021-02-09 FY2020 · Liabilities $9.19B · Equity $509.0M FY20 Liabilities $9.19B Equity $509.0M 0000064040-22-000055 · filed 2022-02-08 FY2021 · Liabilities $9.49B · Equity $2.03B FY21 Liabilities $9.49B Equity $2.03B 0000064040-23-000058 · filed 2023-02-10 FY2022 · Liabilities $22.04B · Equity $36.39B FY22 Liabilities $22.04B Equity $36.39B 0000064040-24-000071 · filed 2024-02-09 FY2023 · Liabilities $22.49B · Equity $34.20B FY23 Liabilities $22.49B Equity $34.20B 0000064040-24-000071 · filed 2024-02-09 FY2024 · Liabilities $22.71B · Equity $33.16B FY24 Liabilities $22.71B Equity $33.16B 0000064040-26-000013 · filed 2026-02-11 FY2025 · Liabilities $25.05B · Equity $31.13B FY25 Liabilities $25.05B Equity $31.13B 0000064040-26-000013 · filed 2026-02-11 FY25 Liabilities $25.05B Equity $31.13B 0000064040-26-000013 · filed 2026-02-11 ’09 ’13 ’17 ’21 ’25
FY2025: $61.20B assets · $25.05B liabilities · $31.13B equity