Revenue FY2025
$53.43B ▲ + 36.6%
Net income FY2025
$2.45B ▼ − 48.4%
Free cash flow FY2025
$26.14B ▲ + 54.2%
Diluted EPS FY2025
$4.03 ▼ − 65.2%
Trends FY2009–FY2025 · hover a year for its filing Revenue & net income Revenue Net income$0 $20B $40B FY2009 · Revenue $12.98B · Net income $884.0M · 0001193125-12-086138 · filed 2012-02-29 FY09 Revenue $12.98B Net income $884.0M 0001193125-12-086138 · filed 2012-02-29 FY2010 · Revenue $16.17B · Net income $2.74B · 0001193125-12-086138 · filed 2012-02-29 · 0001193125-13-084249 · filed 2013-02-28 FY10 Revenue $16.17B Net income $2.74B 0001193125-12-086138 · filed 2012-02-29 · 0001193125-13-084249 · filed 2013-02-28 FY2011 · Revenue $16.28B · Net income $3.15B · 0001193125-14-073467 · filed 2014-02-27 FY11 Revenue $16.28B Net income $3.15B 0001193125-14-073467 · filed 2014-02-27 FY2012 · Revenue $21.40B · Net income $3.49B · 0000927628-15-000026 · filed 2015-02-24 FY12 Revenue $21.40B Net income $3.49B 0000927628-15-000026 · filed 2015-02-24 FY2013 · Revenue $22.38B · Net income $4.12B · 0000927628-16-000140 · filed 2016-02-25 FY13 Revenue $22.38B Net income $4.12B 0000927628-16-000140 · filed 2016-02-25 FY2014 · Revenue $22.29B · Net income $4.43B · 0000927628-16-000140 · filed 2016-02-25 FY14 Revenue $22.29B Net income $4.43B 0000927628-16-000140 · filed 2016-02-25 FY2015 · Revenue $23.41B · Net income $4.05B · 0000927628-18-000107 · filed 2018-02-21 FY15 Revenue $23.41B Net income $4.05B 0000927628-18-000107 · filed 2018-02-21 FY2016 · Revenue $25.50B · Net income $3.75B · 0000927628-19-000093 · filed 2019-02-20 FY16 Revenue $25.50B Net income $3.75B 0000927628-19-000093 · filed 2019-02-20 FY2017 · Revenue $27.24B · Net income $1.98B · 0000927628-20-000102 · filed 2020-02-20 FY17 Revenue $27.24B Net income $1.98B 0000927628-20-000102 · filed 2020-02-20 FY2018 · Revenue $28.08B · Net income $6.01B · 0000927628-21-000094 · filed 2021-02-25 FY18 Revenue $28.08B Net income $6.01B 0000927628-21-000094 · filed 2021-02-25 FY2019 · Revenue $28.59B · Net income $5.55B · 0000927628-22-000106 · filed 2022-02-25 FY19 Revenue $28.59B Net income $5.55B 0000927628-22-000106 · filed 2022-02-25 FY2020 · Revenue $28.52B · Net income $2.71B · 0000927628-23-000117 · filed 2023-02-24 FY20 Revenue $28.52B Net income $2.71B 0000927628-23-000117 · filed 2023-02-24 FY2021 · Revenue $30.43B · Net income $12.39B · 0000927628-24-000094 · filed 2024-02-23 FY21 Revenue $30.43B Net income $12.39B 0000927628-24-000094 · filed 2024-02-23 FY2022 · Revenue $34.25B · Net income $7.36B · 0000927628-25-000092 · filed 2025-02-20 FY22 Revenue $34.25B Net income $7.36B 0000927628-25-000092 · filed 2025-02-20 FY2023 · Revenue $36.79B · Net income $4.89B · 0000927628-26-000024 · filed 2026-02-19 FY23 Revenue $36.79B Net income $4.89B 0000927628-26-000024 · filed 2026-02-19 FY2024 · Revenue $39.11B · Net income $4.75B · 0000927628-26-000024 · filed 2026-02-19 FY24 Revenue $39.11B Net income $4.75B 0000927628-26-000024 · filed 2026-02-19 FY2025 · Revenue $53.43B · Net income $2.45B · 0000927628-26-000024 · filed 2026-02-19 FY25 Revenue $53.43B Net income $2.45B 0000927628-26-000024 · filed 2026-02-19 FY25 Revenue $53.43B Net income $2.45B 0000927628-26-000024 · filed 2026-02-19 FY09 FY11 FY13 FY15 FY17 FY19 FY21 FY23 FY25
revenue 4.1× since FY2009 · net margin 6.8% → 4.6%
Margins Net margin FCF margin0% 20% 40% 60% FY2009 · Net margin 6.8% · FCF margin 14.2% FY09 Net margin 6.8% FCF margin 14.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 17.0% · FCF margin 48.2% FY10 Net margin 17.0% FCF margin 48.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 19.3% · FCF margin 43.9% FY11 Net margin 19.3% FCF margin 43.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 16.3% · FCF margin 41.9% FY12 Net margin 16.3% FCF margin 41.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 18.4% · FCF margin 40.9% FY13 Net margin 18.4% FCF margin 40.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 19.9% · FCF margin 39.5% FY14 Net margin 19.9% FCF margin 39.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 17.3% · FCF margin 41.0% FY15 Net margin 17.3% FCF margin 41.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 14.7% · FCF margin 43.4% FY16 Net margin 14.7% FCF margin 43.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 7.3% · FCF margin 48.3% FY17 Net margin 7.3% FCF margin 48.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 21.4% · FCF margin 43.1% FY18 Net margin 21.4% FCF margin 43.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 19.4% · FCF margin 55.1% FY19 Net margin 19.4% FCF margin 55.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 9.5% · FCF margin 56.1% FY20 Net margin 9.5% FCF margin 56.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 40.7% · FCF margin 38.2% FY21 Net margin 40.7% FCF margin 38.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 21.5% · FCF margin 37.6% FY22 Net margin 21.5% FCF margin 37.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 13.3% · FCF margin 53.3% FY23 Net margin 13.3% FCF margin 53.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 12.1% · FCF margin 43.3% FY24 Net margin 12.1% FCF margin 43.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 4.6% · FCF margin 48.9% FY25 Net margin 4.6% FCF margin 48.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 4.6% FCF margin 48.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 4.6% · free cash flow 48.9% of revenue
Cash flow Operating cash flow Free cash flow$0 $10B $20B FY2007 · OCF $12.90B · FCF $12.46B · 0001193125-10-043152 · filed 2010-02-26 FY07 OCF $12.90B FCF $12.46B 0001193125-10-043152 · filed 2010-02-26 FY2008 · OCF $3.48B · FCF $3.13B · 0001193125-10-043152 · filed 2010-02-26 FY08 OCF $3.48B FCF $3.13B 0001193125-10-043152 · filed 2010-02-26 FY2009 · OCF $2.08B · FCF $1.84B · 0001193125-12-086138 · filed 2012-02-29 FY09 OCF $2.08B FCF $1.84B 0001193125-12-086138 · filed 2012-02-29 FY2010 · OCF $8.14B · FCF $7.80B · 0001193125-13-084249 · filed 2013-02-28 FY10 OCF $8.14B FCF $7.80B 0001193125-13-084249 · filed 2013-02-28 FY2011 · OCF $7.46B · FCF $7.14B · 0001193125-14-073467 · filed 2014-02-27 FY11 OCF $7.46B FCF $7.14B 0001193125-14-073467 · filed 2014-02-27 FY2012 · OCF $9.52B · FCF $8.96B · 0000927628-15-000026 · filed 2015-02-24 FY12 OCF $9.52B FCF $8.96B 0000927628-15-000026 · filed 2015-02-24 FY2013 · OCF $9.98B · FCF $9.17B · 0000927628-16-000140 · filed 2016-02-25 FY13 OCF $9.98B FCF $9.17B 0000927628-16-000140 · filed 2016-02-25 FY2014 · OCF $9.30B · FCF $8.80B · 0000927628-16-000140 · filed 2016-02-25 FY14 OCF $9.30B FCF $8.80B 0000927628-16-000140 · filed 2016-02-25 FY2015 · OCF $10.13B · FCF $9.60B · 0000927628-18-000107 · filed 2018-02-21 FY15 OCF $10.13B FCF $9.60B 0000927628-18-000107 · filed 2018-02-21 FY2016 · OCF $11.86B · FCF $11.08B · 0000927628-19-000093 · filed 2019-02-20 FY16 OCF $11.86B FCF $11.08B 0000927628-19-000093 · filed 2019-02-20 FY2017 · OCF $14.18B · FCF $13.16B · 0000927628-20-000102 · filed 2020-02-20 FY17 OCF $14.18B FCF $13.16B 0000927628-20-000102 · filed 2020-02-20 FY2018 · OCF $12.98B · FCF $12.10B · 0000927628-21-000094 · filed 2021-02-25 FY18 OCF $12.98B FCF $12.10B 0000927628-21-000094 · filed 2021-02-25 FY2019 · OCF $16.64B · FCF $15.75B · 0000927628-22-000106 · filed 2022-02-25 FY19 OCF $16.64B FCF $15.75B 0000927628-22-000106 · filed 2022-02-25 FY2020 · OCF $16.70B · FCF $15.99B · 0000927628-23-000117 · filed 2023-02-24 FY20 OCF $16.70B FCF $15.99B 0000927628-23-000117 · filed 2023-02-24 FY2021 · OCF $12.31B · FCF $11.61B · 0000927628-24-000094 · filed 2024-02-23 FY21 OCF $12.31B FCF $11.61B 0000927628-24-000094 · filed 2024-02-23 FY2022 · OCF $13.81B · FCF $12.88B · 0000927628-25-000092 · filed 2025-02-20 FY22 OCF $13.81B FCF $12.88B 0000927628-25-000092 · filed 2025-02-20 FY2023 · OCF $20.57B · FCF $19.61B · 0000927628-26-000024 · filed 2026-02-19 FY23 OCF $20.57B FCF $19.61B 0000927628-26-000024 · filed 2026-02-19 FY2024 · OCF $18.16B · FCF $16.95B · 0000927628-26-000024 · filed 2026-02-19 FY24 OCF $18.16B FCF $16.95B 0000927628-26-000024 · filed 2026-02-19 FY2025 · OCF $27.72B · FCF $26.14B · 0000927628-26-000024 · filed 2026-02-19 FY25 OCF $27.72B FCF $26.14B 0000927628-26-000024 · filed 2026-02-19 FY25 OCF $27.72B FCF $26.14B 0000927628-26-000024 · filed 2026-02-19 ’09 ’13 ’17 ’21 ’25
FY2025: $27.72B operating cash − $1.58B capex = $26.14B free cash flow
Returns on capital Return on equity Return on assets0% 10% 20% FY2008 · ROE -0.2% · ROA -0.0% FY08 ROE -0.2% ROA -0.0% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE 3.3% · ROA 0.5% FY09 ROE 3.3% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 10.3% · ROA 1.4% FY10 ROE 10.3% ROA 1.4% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 10.6% · ROA 1.5% FY11 ROE 10.6% ROA 1.5% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 8.6% · ROA 1.1% FY12 ROE 8.6% ROA 1.1% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 9.9% · ROA 1.4% FY13 ROE 9.9% ROA 1.4% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 9.8% · ROA 1.4% FY14 ROE 9.8% ROA 1.4% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 8.6% · ROA 1.2% FY15 ROE 8.6% ROA 1.2% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 7.9% · ROA 1.1% FY16 ROE 7.9% ROA 1.1% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 4.1% · ROA 0.5% FY17 ROE 4.1% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 11.6% · ROA 1.6% FY18 ROE 11.6% ROA 1.6% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 9.6% · ROA 1.4% FY19 ROE 9.6% ROA 1.4% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 4.5% · ROA 0.6% FY20 ROE 4.5% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 20.3% · ROA 2.9% FY21 ROE 20.3% ROA 2.9% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 14.0% · ROA 1.6% FY22 ROE 14.0% ROA 1.6% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 8.4% · ROA 1.0% FY23 ROE 8.4% ROA 1.0% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 7.8% · ROA 1.0% FY24 ROE 7.8% ROA 1.0% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 2.2% · ROA 0.4% FY25 ROE 2.2% ROA 0.4% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 2.2% ROA 0.4% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity -0% (FY2008) → 2% (FY2025) · on assets 0.4%
Balance sheet Liabilities Equity$0 $200B $400B $600B FY2008 · Liabilities $139.30B · Equity $26.61B FY08 Liabilities $139.30B Equity $26.61B 0001193125-10-043152 · filed 2010-02-26 FY2009 · Liabilities $143.06B · Equity $26.59B FY09 Liabilities $143.06B Equity $26.59B 0001193125-10-043152 · filed 2010-02-26 FY2010 · Liabilities $170.96B · Equity $26.54B FY10 Liabilities $170.96B Equity $26.54B 0001193125-12-086138 · filed 2012-02-29 FY2011 · Liabilities $176.35B · Equity $29.67B FY11 Liabilities $176.35B Equity $29.67B 0001193125-13-084249 · filed 2013-02-28 FY2012 · Liabilities $272.42B · Equity $40.50B FY12 Liabilities $272.42B Equity $40.50B 0001193125-14-073467 · filed 2014-02-27 FY2013 · Liabilities $255.30B · Equity $41.63B FY13 Liabilities $255.30B Equity $41.63B 0000927628-15-000026 · filed 2015-02-24 FY2014 · Liabilities $263.11B · Equity $45.05B FY14 Liabilities $263.11B Equity $45.05B 0000927628-16-000140 · filed 2016-02-25 FY2015 · Liabilities $286.76B · Equity $47.28B FY15 Liabilities $286.76B Equity $47.28B 0000927628-16-000140 · filed 2016-02-25 FY2016 · Liabilities $309.52B · Equity $47.51B FY16 Liabilities $309.52B Equity $47.51B 0000927628-18-000107 · filed 2018-02-21 FY2017 · Liabilities $316.96B · Equity $48.73B FY17 Liabilities $316.96B Equity $48.73B 0000927628-19-000093 · filed 2019-02-20 FY2018 · Liabilities $320.87B · Equity $51.67B FY18 Liabilities $320.87B Equity $51.67B 0000927628-20-000102 · filed 2020-02-20 FY2019 · Liabilities $332.35B · Equity $58.01B FY19 Liabilities $332.35B Equity $58.01B 0000927628-21-000094 · filed 2021-02-25 FY2020 · Liabilities $361.40B · Equity $60.20B FY20 Liabilities $361.40B Equity $60.20B 0000927628-22-000106 · filed 2022-02-25 FY2021 · Liabilities $371.35B · Equity $61.03B FY21 Liabilities $371.35B Equity $61.03B 0000927628-23-000117 · filed 2023-02-24 FY2022 · Liabilities $402.67B · Equity $52.58B FY22 Liabilities $402.67B Equity $52.58B 0000927628-24-000094 · filed 2024-02-23 FY2023 · Liabilities $420.38B · Equity $58.09B FY23 Liabilities $420.38B Equity $58.09B 0000927628-25-000092 · filed 2025-02-20 FY2024 · Liabilities $429.36B · Equity $60.78B FY24 Liabilities $429.36B Equity $60.78B 0000927628-26-000024 · filed 2026-02-19 FY2025 · Liabilities $555.39B · Equity $113.62B FY25 Liabilities $555.39B Equity $113.62B 0000927628-26-000024 · filed 2026-02-19 FY25 Liabilities $555.39B Equity $113.62B 0000927628-26-000024 · filed 2026-02-19 ’09 ’13 ’17 ’21 ’25
FY2025: $669.01B assets · $555.39B liabilities · $113.62B equity