Margins Net margin FCF margin0% 10% 20% FY2007 · FCF margin 7.2% FY07 FCF margin 7.2% derived: (ocf − capex) ÷ revenue FY2008 · Net margin 7.2% · FCF margin 2.9% FY08 Net margin 7.2% FCF margin 2.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin 3.8% · FCF margin 4.7% FY09 Net margin 3.8% FCF margin 4.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 7.2% · FCF margin 5.8% FY10 Net margin 7.2% FCF margin 5.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 8.7% · FCF margin 4.0% FY11 Net margin 8.7% FCF margin 4.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 8.5% · FCF margin -0.4% FY12 Net margin 8.5% FCF margin -0.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 9.4% · FCF margin 5.5% FY13 Net margin 9.4% FCF margin 5.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 8.8% · FCF margin 6.9% FY14 Net margin 8.8% FCF margin 6.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 6.7% · FCF margin 10.6% FY15 Net margin 6.7% FCF margin 10.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 5.7% · FCF margin 11.7% FY16 Net margin 5.7% FCF margin 11.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 7.3% · FCF margin 5.4% FY17 Net margin 7.3% FCF margin 5.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 6.3% · FCF margin 2.5% FY18 Net margin 6.3% FCF margin 2.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 8.3% · FCF margin 5.8% FY19 Net margin 8.3% FCF margin 5.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 7.7% · FCF margin 18.7% FY20 Net margin 7.7% FCF margin 18.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 13.5% · FCF margin 15.6% FY21 Net margin 13.5% FCF margin 15.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 13.6% · FCF margin 6.8% FY22 Net margin 13.6% FCF margin 6.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 16.6% · FCF margin 11.6% FY23 Net margin 16.6% FCF margin 11.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 13.7% · FCF margin 14.7% FY24 Net margin 13.7% FCF margin 14.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 11.0% · FCF margin 13.4% FY25 Net margin 11.0% FCF margin 13.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 11.0% FCF margin 13.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 11.0% · free cash flow 13.4% of revenue
Cash engine Operating cash flow Free cash flow$0 $5B FY2007 · OCF $2.76B · FCF $1.74B · 0001104659-09-070344 · filed 2009-12-17 FY07 OCF $2.76B FCF $1.74B 0001104659-09-070344 · filed 2009-12-17 FY2008 · OCF $1.95B · FCF $836.7M · 0001104659-10-063219 · filed 2010-12-17 FY08 OCF $1.95B FCF $836.7M 0001104659-10-063219 · filed 2010-12-17 FY2009 · OCF $1.98B · FCF $1.08B · 0001104659-11-070023 · filed 2011-12-19 FY09 OCF $1.98B FCF $1.08B 0001104659-11-070023 · filed 2011-12-19 FY2010 · OCF $2.28B · FCF $1.52B · 0001104659-11-070023 · filed 2011-12-19 FY10 OCF $2.28B FCF $1.52B 0001104659-11-070023 · filed 2011-12-19 FY2011 · OCF $2.33B · FCF $1.27B · 0001104659-11-070023 · filed 2011-12-19 FY11 OCF $2.33B FCF $1.27B 0001104659-11-070023 · filed 2011-12-19 FY2012 · OCF $1.17B · FCF −$151.5M · 0001104659-14-087794 · filed 2014-12-19 FY12 OCF $1.17B FCF −$151.5M 0001104659-14-087794 · filed 2014-12-19 FY2013 · OCF $3.25B · FCF $2.10B · 0001047469-15-009300 · filed 2015-12-18 FY13 OCF $3.25B FCF $2.10B 0001047469-15-009300 · filed 2015-12-18 FY2014 · OCF $3.53B · FCF $2.48B · 0001047469-16-017244 · filed 2016-12-19 FY14 OCF $3.53B FCF $2.48B 0001047469-16-017244 · filed 2016-12-19 FY2015 · OCF $3.76B · FCF $3.06B · 0001047469-17-007719 · filed 2017-12-18 FY15 OCF $3.76B FCF $3.06B 0001047469-17-007719 · filed 2017-12-18 FY2016 · OCF $3.77B · FCF $3.13B · 0001047469-18-007694 · filed 2018-12-17 FY16 OCF $3.77B FCF $3.13B 0001047469-18-007694 · filed 2018-12-17 FY2017 · OCF $2.20B · FCF $1.60B · 0001558370-19-011614 · filed 2019-12-19 FY17 OCF $2.20B FCF $1.60B 0001558370-19-011614 · filed 2019-12-19 FY2018 · OCF $1.82B · FCF $926.0M · 0001558370-20-014436 · filed 2020-12-17 FY18 OCF $1.82B FCF $926.0M 0001558370-20-014436 · filed 2020-12-17 FY2019 · OCF $3.41B · FCF $2.29B · 0001558370-21-016864 · filed 2021-12-16 FY19 OCF $3.41B FCF $2.29B 0001558370-21-016864 · filed 2021-12-16 FY2020 · OCF $7.48B · FCF $6.66B · 0001558370-22-018703 · filed 2022-12-15 FY20 OCF $7.48B FCF $6.66B 0001558370-22-018703 · filed 2022-12-15 FY2021 · OCF $7.73B · FCF $6.88B · 0001558370-23-019812 · filed 2023-12-15 FY21 OCF $7.73B FCF $6.88B 0001558370-23-019812 · filed 2023-12-15 FY2022 · OCF $4.70B · FCF $3.56B · 0001558370-24-016169 · filed 2024-12-12 FY22 OCF $4.70B FCF $3.56B 0001558370-24-016169 · filed 2024-12-12 FY2023 · OCF $8.59B · FCF $7.09B · 0001104659-25-122321 · filed 2025-12-18 FY23 OCF $8.59B FCF $7.09B 0001104659-25-122321 · filed 2025-12-18 FY2024 · OCF $9.23B · FCF $7.59B · 0001104659-25-122321 · filed 2025-12-18 FY24 OCF $9.23B FCF $7.59B 0001104659-25-122321 · filed 2025-12-18 FY2025 · OCF $7.46B · FCF $6.10B · 0001104659-25-122321 · filed 2025-12-18 FY25 OCF $7.46B FCF $6.10B 0001104659-25-122321 · filed 2025-12-18 FY25 OCF $7.46B FCF $6.10B 0001104659-25-122321 · filed 2025-12-18 ’09 ’13 ’17 ’21 ’25
FY2025: $7.46B operating cash − $1.36B capex = $6.10B free cash flow
Returns on capital Return on equity Return on assets0% 20% 40% FY2008 · ROE 31.4% · ROA 5.3% FY08 ROE 31.4% ROA 5.3% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE 18.1% · ROA 2.1% FY09 ROE 18.1% ROA 2.1% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 29.6% · ROA 4.3% FY10 ROE 29.6% ROA 4.3% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 41.2% · ROA 5.8% FY11 ROE 41.2% ROA 5.8% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 44.8% · ROA 5.4% FY12 ROE 44.8% ROA 5.4% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 34.5% · ROA 5.9% FY13 ROE 34.5% ROA 5.9% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 34.9% · ROA 5.2% FY14 ROE 34.9% ROA 5.2% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 28.8% · ROA 3.3% FY15 ROE 28.8% ROA 3.3% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 23.4% · ROA 2.6% FY16 ROE 23.4% ROA 2.6% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 22.6% · ROA 3.3% FY17 ROE 22.6% ROA 3.3% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 21.0% · ROA 3.4% FY18 ROE 21.0% ROA 3.4% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 28.5% · ROA 4.5% FY19 ROE 28.5% ROA 4.5% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 21.3% · ROA 3.7% FY20 ROE 21.3% ROA 3.7% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 32.4% · ROA 7.1% FY21 ROE 32.4% ROA 7.1% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 35.2% · ROA 7.9% FY22 ROE 35.2% ROA 7.9% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 46.7% · ROA 9.8% FY23 ROE 46.7% ROA 9.8% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 31.1% · ROA 6.6% FY24 ROE 31.1% ROA 6.6% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 19.4% · ROA 4.7% FY25 ROE 19.4% ROA 4.7% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 19.4% ROA 4.7% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 31% (FY2008) → 19% (FY2025) · on assets 4.7%
Balance sheet Liabilities Equity$0 $50B $100B FY2008 · Liabilities $32.20B · Equity $6.53B FY08 Liabilities $32.20B Equity $6.53B 0001104659-09-070344 · filed 2009-12-17 FY2009 · Liabilities $36.31B · Equity $4.82B FY09 Liabilities $36.31B Equity $4.82B 0001104659-10-063219 · filed 2010-12-17 FY2010 · Liabilities $36.96B · Equity $6.29B FY10 Liabilities $36.96B Equity $6.29B 0001104659-11-070023 · filed 2011-12-19 FY2011 · Liabilities $41.39B · Equity $6.80B FY11 Liabilities $41.39B Equity $6.80B 0001104659-12-084558 · filed 2012-12-17 FY2012 · Liabilities $49.40B · Equity $6.84B FY12 Liabilities $49.40B Equity $6.84B 0001104659-13-090354 · filed 2013-12-16 FY2013 · Liabilities $49.25B · Equity $10.27B FY13 Liabilities $49.25B Equity $10.27B 0001104659-14-087794 · filed 2014-12-19 FY2014 · Liabilities $52.27B · Equity $9.06B FY14 Liabilities $52.27B Equity $9.06B 0001047469-15-009300 · filed 2015-12-18 FY2015 · Liabilities $51.19B · Equity $6.74B FY15 Liabilities $51.19B Equity $6.74B 0001047469-16-017244 · filed 2016-12-19 FY2016 · Liabilities $51.37B · Equity $6.52B FY16 Liabilities $51.37B Equity $6.52B 0001047469-17-007719 · filed 2017-12-18 FY2017 · Liabilities $56.21B · Equity $9.56B FY17 Liabilities $56.21B Equity $9.56B 0001047469-18-007694 · filed 2018-12-17 FY2018 · Liabilities $58.80B · Equity $11.29B FY18 Liabilities $58.80B Equity $11.29B 0001558370-19-011614 · filed 2019-12-19 FY2019 · Liabilities $61.58B · Equity $11.41B FY19 Liabilities $61.58B Equity $11.41B 0001558370-20-014436 · filed 2020-12-17 FY2020 · Liabilities $62.15B · Equity $12.94B FY20 Liabilities $62.15B Equity $12.94B 0001558370-21-016864 · filed 2021-12-16 FY2021 · Liabilities $65.68B · Equity $18.43B FY21 Liabilities $65.68B Equity $18.43B 0001558370-22-018703 · filed 2022-12-15 FY2022 · Liabilities $69.67B · Equity $20.26B FY22 Liabilities $69.67B Equity $20.26B 0001558370-23-019812 · filed 2023-12-15 FY2023 · Liabilities $82.20B · Equity $21.79B FY23 Liabilities $82.20B Equity $21.79B 0001558370-24-016169 · filed 2024-12-12 FY2024 · Liabilities $84.39B · Equity $22.84B FY24 Liabilities $84.39B Equity $22.84B 0001104659-25-122321 · filed 2025-12-18 FY2025 · Liabilities $79.99B · Equity $25.95B FY25 Liabilities $79.99B Equity $25.95B 0001104659-25-122321 · filed 2025-12-18 FY25 Liabilities $79.99B Equity $25.95B 0001104659-25-122321 · filed 2025-12-18 ’09 ’13 ’17 ’21 ’25
FY2025: $106.00B assets · $79.99B liabilities · $25.95B equity