Margins Net margin FCF margin0% 50% FY2007 · Net margin 13.9% · FCF margin 14.8% FY07 Net margin 13.9% FCF margin 14.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2008 · Net margin 29.6% · FCF margin 15.6% FY08 Net margin 29.6% FCF margin 15.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin 56.4% · FCF margin 17.7% FY09 Net margin 56.4% FCF margin 17.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 15.9% · FCF margin 20.9% FY10 Net margin 15.9% FCF margin 20.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 17.5% · FCF margin 21.1% FY11 Net margin 17.5% FCF margin 21.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 11.1% · FCF margin 36.3% FY12 Net margin 11.1% FCF margin 36.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 15.6% · FCF margin 18.4% FY13 Net margin 15.6% FCF margin 18.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 12.6% · FCF margin 16.5% FY14 Net margin 12.6% FCF margin 16.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 9.5% · FCF margin 7.8% FY15 Net margin 9.5% FCF margin 7.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 22.9% · FCF margin 9.5% FY16 Net margin 22.9% FCF margin 9.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 4.8% · FCF margin 20.3% FY17 Net margin 4.8% FCF margin 20.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 21.8% · FCF margin 27.1% FY18 Net margin 21.8% FCF margin 27.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 13.2% · FCF margin 28.2% FY19 Net margin 13.2% FCF margin 28.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin -21.2% · FCF margin 31.3% FY20 Net margin -21.2% FCF margin 31.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 15.1% · FCF margin 32.8% FY21 Net margin 15.1% FCF margin 32.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 13.7% · FCF margin 25.9% FY22 Net margin 13.7% FCF margin 25.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 17.8% · FCF margin 28.1% FY23 Net margin 17.8% FCF margin 28.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin -18.5% · FCF margin 28.9% FY24 Net margin -18.5% FCF margin 28.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 14.6% · FCF margin 26.7% FY25 Net margin 14.6% FCF margin 26.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 14.6% FCF margin 26.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 14.6% · free cash flow 26.7% of revenue
Cash engine Operating cash flow Free cash flow$0 $5B $10B $15B FY2007 · OCF $3.15B · FCF $2.31B · 0001193125-10-035167 · filed 2010-02-19 FY07 OCF $3.15B FCF $2.31B 0001193125-10-035167 · filed 2010-02-19 FY2008 · OCF $3.71B · FCF $2.77B · 0001193125-11-040120 · filed 2011-02-18 FY08 OCF $3.71B FCF $2.77B 0001193125-11-040120 · filed 2011-02-18 FY2009 · OCF $4.07B · FCF $3.33B · 0001193125-12-066416 · filed 2012-02-17 FY09 OCF $4.07B FCF $3.33B 0001193125-12-066416 · filed 2012-02-17 FY2010 · OCF $4.49B · FCF $4.07B · 0001193125-13-061678 · filed 2013-02-15 FY10 OCF $4.49B FCF $4.07B 0001193125-13-061678 · filed 2013-02-15 FY2011 · OCF $4.84B · FCF $4.47B · 0000014272-14-000054 · filed 2014-02-14 FY11 OCF $4.84B FCF $4.47B 0000014272-14-000054 · filed 2014-02-14 FY2012 · OCF $6.94B · FCF $6.39B · 0000014272-15-000055 · filed 2015-02-13 FY12 OCF $6.94B FCF $6.39B 0000014272-15-000055 · filed 2015-02-13 FY2013 · OCF $3.54B · FCF $3.01B · 0000014272-16-000288 · filed 2016-02-12 FY13 OCF $3.54B FCF $3.01B 0000014272-16-000288 · filed 2016-02-12 FY2014 · OCF $3.15B · FCF $2.62B · 0000014272-17-000047 · filed 2017-02-21 FY14 OCF $3.15B FCF $2.62B 0000014272-17-000047 · filed 2017-02-21 FY2015 · OCF $2.10B · FCF $1.28B · 0000014272-18-000055 · filed 2018-02-13 FY15 OCF $2.10B FCF $1.28B 0000014272-18-000055 · filed 2018-02-13 FY2016 · OCF $3.06B · FCF $1.84B · 0000014272-19-000047 · filed 2019-02-25 FY16 OCF $3.06B FCF $1.84B 0000014272-19-000047 · filed 2019-02-25 FY2017 · OCF $5.28B · FCF $4.22B · 0000014272-20-000082 · filed 2020-02-24 FY17 OCF $5.28B FCF $4.22B 0000014272-20-000082 · filed 2020-02-24 FY2018 · OCF $7.07B · FCF $6.12B · 0000014272-21-000066 · filed 2021-02-10 FY18 OCF $7.07B FCF $6.12B 0000014272-21-000066 · filed 2021-02-10 FY2019 · OCF $8.21B · FCF $7.37B · 0000014272-22-000051 · filed 2022-02-09 FY19 OCF $8.21B FCF $7.37B 0000014272-22-000051 · filed 2022-02-09 FY2020 · OCF $14.05B · FCF $13.30B · 0000014272-23-000046 · filed 2023-02-14 FY20 OCF $14.05B FCF $13.30B 0000014272-23-000046 · filed 2023-02-14 FY2021 · OCF $16.21B · FCF $15.23B · 0000014272-24-000044 · filed 2024-02-13 FY21 OCF $16.21B FCF $15.23B 0000014272-24-000044 · filed 2024-02-13 FY2022 · OCF $13.07B · FCF $11.95B · 0000014272-25-000039 · filed 2025-02-12 FY22 OCF $13.07B FCF $11.95B 0000014272-25-000039 · filed 2025-02-12 FY2023 · OCF $13.86B · FCF $12.65B · 0000014272-26-000004 · filed 2026-02-11 FY23 OCF $13.86B FCF $12.65B 0000014272-26-000004 · filed 2026-02-11 FY2024 · OCF $15.19B · FCF $13.94B · 0000014272-26-000004 · filed 2026-02-11 FY24 OCF $15.19B FCF $13.94B 0000014272-26-000004 · filed 2026-02-11 FY2025 · OCF $14.16B · FCF $12.85B · 0000014272-26-000004 · filed 2026-02-11 FY25 OCF $14.16B FCF $12.85B 0000014272-26-000004 · filed 2026-02-11 FY25 OCF $14.16B FCF $12.85B 0000014272-26-000004 · filed 2026-02-11 ’09 ’13 ’17 ’21 ’25
FY2025: $14.16B operating cash − $1.31B capex = $12.85B free cash flow
Returns on capital Return on equity Return on assets-50% 0% 50% FY2008 · ROE 42.9% · ROA 17.8% FY08 ROE 42.9% ROA 17.8% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE 71.5% · ROA 34.2% FY09 ROE 71.5% ROA 34.2% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 19.7% · ROA 10.0% FY10 ROE 19.7% ROA 10.0% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 23.2% · ROA 11.2% FY11 ROE 23.2% ROA 11.2% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 14.4% · ROA 5.5% FY12 ROE 14.4% ROA 5.5% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 16.9% · ROA 6.6% FY13 ROE 16.9% ROA 6.6% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 13.5% · ROA 5.9% FY14 ROE 13.5% ROA 5.9% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 11.0% · ROA 4.9% FY15 ROE 11.0% ROA 4.9% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 27.6% · ROA 13.2% FY16 ROE 27.6% ROA 13.2% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 8.6% · ROA 3.0% FY17 ROE 8.6% ROA 3.0% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 35.1% · ROA 14.1% FY18 ROE 35.1% ROA 14.1% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 6.7% · ROA 2.6% FY19 ROE 6.7% ROA 2.6% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE -23.8% · ROA -7.6% FY20 ROE -23.8% ROA -7.6% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 19.5% · ROA 6.4% FY21 ROE 19.5% ROA 6.4% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 20.4% · ROA 6.5% FY22 ROE 20.4% ROA 6.5% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 27.3% · ROA 8.4% FY23 ROE 27.3% ROA 8.4% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE -54.8% · ROA -9.7% FY24 ROE -54.8% ROA -9.7% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 38.2% · ROA 7.8% FY25 ROE 38.2% ROA 7.8% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 38.2% ROA 7.8% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 43% (FY2008) → 38% (FY2025) · on assets 7.8%
Balance sheet Liabilities Equity$0 $50B $100B FY2008 · Liabilities $17.28B · Equity $12.24B FY08 Liabilities $17.28B Equity $12.24B 0001193125-10-035167 · filed 2010-02-19 FY2009 · Liabilities $16.22B · Equity $14.84B FY09 Liabilities $16.22B Equity $14.84B 0001193125-11-040120 · filed 2011-02-18 FY2010 · Liabilities $15.44B · Equity $15.71B FY10 Liabilities $15.44B Equity $15.71B 0001193125-12-066416 · filed 2012-02-17 FY2011 · Liabilities $17.10B · Equity $15.96B FY11 Liabilities $17.10B Equity $15.96B 0001193125-13-061678 · filed 2013-02-15 FY2012 · Liabilities $22.26B · Equity $13.62B FY12 Liabilities $22.26B Equity $13.62B 0000014272-14-000054 · filed 2014-02-14 FY2013 · Liabilities $23.36B · Equity $15.15B FY13 Liabilities $23.36B Equity $15.15B 0000014272-15-000055 · filed 2015-02-13 FY2014 · Liabilities $18.77B · Equity $14.85B FY14 Liabilities $18.77B Equity $14.85B 0000014272-16-000288 · filed 2016-02-12 FY2015 · Liabilities $17.32B · Equity $14.27B FY15 Liabilities $17.32B Equity $14.27B 0000014272-17-000047 · filed 2017-02-21 FY2016 · Liabilities $17.36B · Equity $16.18B FY16 Liabilities $17.36B Equity $16.18B 0000014272-18-000055 · filed 2018-02-13 FY2017 · Liabilities $21.70B · Equity $11.74B FY17 Liabilities $21.70B Equity $11.74B 0000014272-19-000047 · filed 2019-02-25 FY2018 · Liabilities $20.86B · Equity $14.03B FY18 Liabilities $20.86B Equity $14.03B 0000014272-20-000082 · filed 2020-02-24 FY2019 · Liabilities $78.25B · Equity $51.60B FY19 Liabilities $78.25B Equity $51.60B 0000014272-21-000066 · filed 2021-02-10 FY2020 · Liabilities $80.60B · Equity $37.82B FY20 Liabilities $80.60B Equity $37.82B 0000014272-22-000051 · filed 2022-02-09 FY2021 · Liabilities $73.31B · Equity $35.95B FY21 Liabilities $73.31B Equity $35.95B 0000014272-23-000046 · filed 2023-02-14 FY2022 · Liabilities $65.70B · Equity $31.06B FY22 Liabilities $65.70B Equity $31.06B 0000014272-24-000044 · filed 2024-02-13 FY2023 · Liabilities $65.67B · Equity $29.43B FY23 Liabilities $65.67B Equity $29.43B 0000014272-25-000039 · filed 2025-02-12 FY2024 · Liabilities $76.22B · Equity $16.34B FY24 Liabilities $76.22B Equity $16.34B 0000014272-26-000004 · filed 2026-02-11 FY2025 · Liabilities $71.53B · Equity $18.47B FY25 Liabilities $71.53B Equity $18.47B 0000014272-26-000004 · filed 2026-02-11 FY25 Liabilities $71.53B Equity $18.47B 0000014272-26-000004 · filed 2026-02-11 ’09 ’13 ’17 ’21 ’25
FY2025: $90.04B assets · $71.53B liabilities · $18.47B equity