Margins Net margin FCF margin0% 5% FY2007 · Net margin 5.5% · FCF margin 6.6% FY07 Net margin 5.5% FCF margin 6.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2008 · Net margin 4.1% · FCF margin 3.6% FY08 Net margin 4.1% FCF margin 3.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin 7.3% · FCF margin 4.1% FY09 Net margin 7.3% FCF margin 4.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 4.9% · FCF margin 1.6% FY10 Net margin 4.9% FCF margin 1.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 4.4% · FCF margin 4.7% FY11 Net margin 4.4% FCF margin 4.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 4.3% · FCF margin 3.6% FY12 Net margin 4.3% FCF margin 3.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 3.5% · FCF margin 3.4% FY13 Net margin 3.5% FCF margin 3.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 3.5% · FCF margin 3.6% FY14 Net margin 3.5% FCF margin 3.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 3.2% · FCF margin 4.5% FY15 Net margin 3.2% FCF margin 4.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 2.9% · FCF margin 3.2% FY16 Net margin 2.9% FCF margin 3.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 4.3% · FCF margin 3.8% FY17 Net margin 4.3% FCF margin 3.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 4.1% · FCF margin 2.8% FY18 Net margin 4.1% FCF margin 2.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 4.6% · FCF margin 4.8% FY19 Net margin 4.6% FCF margin 4.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 3.8% · FCF margin 7.9% FY20 Net margin 3.8% FCF margin 7.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 4.4% · FCF margin 5.2% FY21 Net margin 4.4% FCF margin 5.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 3.8% · FCF margin 4.6% FY22 Net margin 3.8% FCF margin 4.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 3.5% · FCF margin 3.9% FY23 Net margin 3.5% FCF margin 3.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 3.4% · FCF margin 2.6% FY24 Net margin 3.4% FCF margin 2.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 2.8% · FCF margin 1.6% FY25 Net margin 2.8% FCF margin 1.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 2.8% FCF margin 1.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 2.8% · free cash flow 1.6% of revenue
Cash engine Operating cash flow Free cash flow$0 $5B $10B FY2007 · OCF $4.34B · FCF $4.02B · 0001193125-10-034180 · filed 2010-02-18 FY07 OCF $4.34B FCF $4.02B 0001193125-10-034180 · filed 2010-02-18 FY2008 · OCF $2.54B · FCF $2.19B · 0001193125-11-039172 · filed 2011-02-17 FY08 OCF $2.54B FCF $2.19B 0001193125-11-039172 · filed 2011-02-17 FY2009 · OCF $3.04B · FCF $2.66B · 0001193125-12-072739 · filed 2012-02-22 FY09 OCF $3.04B FCF $2.66B 0001193125-12-072739 · filed 2012-02-22 FY2010 · OCF $1.42B · FCF $965.3M · 0001193125-13-071165 · filed 2013-02-22 FY10 OCF $1.42B FCF $965.3M 0001193125-13-071165 · filed 2013-02-22 FY2011 · OCF $3.37B · FCF $2.85B · 0001156039-14-000003 · filed 2014-02-20 FY11 OCF $3.37B FCF $2.85B 0001156039-14-000003 · filed 2014-02-20 FY2012 · OCF $2.74B · FCF $2.20B · 0001156039-15-000003 · filed 2015-02-24 FY12 OCF $2.74B FCF $2.20B 0001156039-15-000003 · filed 2015-02-24 FY2013 · OCF $3.05B · FCF $2.41B · 0001156039-16-000018 · filed 2016-02-19 FY13 OCF $3.05B FCF $2.41B 0001156039-16-000018 · filed 2016-02-19 FY2014 · OCF $3.37B · FCF $2.65B · 0001156039-17-000002 · filed 2017-02-22 FY14 OCF $3.37B FCF $2.65B 0001156039-17-000002 · filed 2017-02-22 FY2015 · OCF $4.21B · FCF $3.57B · 0001156039-18-000003 · filed 2018-02-21 FY15 OCF $4.21B FCF $3.57B 0001156039-18-000003 · filed 2018-02-21 FY2016 · OCF $3.27B · FCF $2.69B · 0001156039-19-000004 · filed 2019-02-20 FY16 OCF $3.27B FCF $2.69B 0001156039-19-000004 · filed 2019-02-20 FY2017 · OCF $4.18B · FCF $3.39B · 0001156039-20-000003 · filed 2020-02-19 FY17 OCF $4.18B FCF $3.39B 0001156039-20-000003 · filed 2020-02-19 FY2018 · OCF $3.83B · FCF $2.62B · 0001156039-21-000012 · filed 2021-02-18 FY18 OCF $3.83B FCF $2.62B 0001156039-21-000012 · filed 2021-02-18 FY2019 · OCF $6.06B · FCF $4.98B · 0001156039-22-000009 · filed 2022-02-16 FY19 OCF $6.06B FCF $4.98B 0001156039-22-000009 · filed 2022-02-16 FY2020 · OCF $10.69B · FCF $9.67B · 0001156039-23-000007 · filed 2023-02-15 FY20 OCF $10.69B FCF $9.67B 0001156039-23-000007 · filed 2023-02-15 FY2021 · OCF $8.36B · FCF $7.28B · 0001156039-24-000015 · filed 2024-02-21 FY21 OCF $8.36B FCF $7.28B 0001156039-24-000015 · filed 2024-02-21 FY2022 · OCF $8.40B · FCF $7.25B · 0001156039-25-000010 · filed 2025-02-20 FY22 OCF $8.40B FCF $7.25B 0001156039-25-000010 · filed 2025-02-20 FY2023 · OCF $8.06B · FCF $6.76B · 0001156039-26-000013 · filed 2026-02-06 FY23 OCF $8.06B FCF $6.76B 0001156039-26-000013 · filed 2026-02-06 FY2024 · OCF $5.81B · FCF $4.55B · 0001156039-26-000013 · filed 2026-02-06 FY24 OCF $5.81B FCF $4.55B 0001156039-26-000013 · filed 2026-02-06 FY2025 · OCF $4.29B · FCF $3.17B · 0001156039-26-000013 · filed 2026-02-06 FY25 OCF $4.29B FCF $3.17B 0001156039-26-000013 · filed 2026-02-06 FY25 OCF $4.29B FCF $3.17B 0001156039-26-000013 · filed 2026-02-06 ’09 ’13 ’17 ’21 ’25
FY2025: $4.29B operating cash − $1.12B capex = $3.17B free cash flow
Returns on capital Return on equity Return on assets0% 10% 20% FY2008 · ROE 11.6% · ROA 5.1% FY08 ROE 11.6% ROA 5.1% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE 19.1% · ROA 9.1% FY09 ROE 19.1% ROA 9.1% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 12.1% · ROA 5.8% FY10 ROE 12.1% ROA 5.8% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 11.4% · ROA 5.1% FY11 ROE 11.4% ROA 5.1% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 11.2% · ROA 4.5% FY12 ROE 11.2% ROA 4.5% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 10.1% · ROA 4.2% FY13 ROE 10.1% ROA 4.2% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 10.6% · ROA 4.2% FY14 ROE 10.6% ROA 4.2% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 11.1% · ROA 4.1% FY15 ROE 11.1% ROA 4.1% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 9.8% · ROA 3.8% FY16 ROE 9.8% ROA 3.8% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 14.5% · ROA 5.4% FY17 ROE 14.5% ROA 5.4% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 13.1% · ROA 5.2% FY18 ROE 13.1% ROA 5.2% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 15.2% · ROA 6.2% FY19 ROE 15.2% ROA 6.2% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 13.8% · ROA 5.3% FY20 ROE 13.8% ROA 5.3% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 17.1% · ROA 6.3% FY21 ROE 17.1% ROA 6.3% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 16.3% · ROA 5.7% FY22 ROE 16.3% ROA 5.7% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 15.2% · ROA 5.5% FY23 ROE 15.2% ROA 5.5% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 14.5% · ROA 5.1% FY24 ROE 14.5% ROA 5.1% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 12.9% · ROA 4.7% FY25 ROE 12.9% ROA 4.7% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 12.9% ROA 4.7% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 12% (FY2008) → 13% (FY2025) · on assets 4.7%
Balance sheet Liabilities Equity$0 $50B $100B FY2008 · Liabilities $26.97B · Equity $21.43B FY08 Liabilities $26.97B Equity $21.43B 0001193125-10-034180 · filed 2010-02-18 FY2009 · Liabilities $27.26B · Equity $24.86B FY09 Liabilities $27.26B Equity $24.86B 0001193125-11-039172 · filed 2011-02-17 FY2010 · Liabilities $26.35B · Equity $23.81B FY10 Liabilities $26.35B Equity $23.81B 0001193125-12-072739 · filed 2012-02-22 FY2011 · Liabilities $28.88B · Equity $23.29B FY11 Liabilities $28.88B Equity $23.29B 0001193125-13-071165 · filed 2013-02-22 FY2012 · Liabilities $35.15B · Equity $23.80B FY12 Liabilities $35.15B Equity $23.80B 0001156039-14-000003 · filed 2014-02-20 FY2013 · Liabilities $34.81B · Equity $24.77B FY13 Liabilities $34.81B Equity $24.77B 0001156039-15-000003 · filed 2015-02-24 FY2014 · Liabilities $37.42B · Equity $24.25B FY14 Liabilities $37.42B Equity $24.25B 0001156039-16-000018 · filed 2016-02-19 FY2015 · Liabilities $38.67B · Equity $23.04B FY15 Liabilities $38.67B Equity $23.04B 0001156039-17-000002 · filed 2017-02-22 FY2016 · Liabilities $39.98B · Equity $25.10B FY16 Liabilities $39.98B Equity $25.10B 0001156039-18-000003 · filed 2018-02-21 FY2017 · Liabilities $44.04B · Equity $26.50B FY17 Liabilities $44.04B Equity $26.50B 0001156039-19-000004 · filed 2019-02-20 FY2018 · Liabilities $43.03B · Equity $28.54B FY18 Liabilities $43.03B Equity $28.54B 0001156039-20-000003 · filed 2020-02-19 FY2019 · Liabilities $45.73B · Equity $31.73B FY19 Liabilities $45.73B Equity $31.73B 0001156039-21-000012 · filed 2021-02-18 FY2020 · Liabilities $53.42B · Equity $33.20B FY20 Liabilities $53.42B Equity $33.20B 0001156039-22-000009 · filed 2022-02-16 FY2021 · Liabilities $61.33B · Equity $36.06B FY21 Liabilities $61.33B Equity $36.06B 0001156039-23-000007 · filed 2023-02-15 FY2022 · Liabilities $66.42B · Equity $36.24B FY22 Liabilities $66.42B Equity $36.24B 0001156039-24-000015 · filed 2024-02-21 FY2023 · Liabilities $69.52B · Equity $39.31B FY23 Liabilities $69.52B Equity $39.31B 0001156039-25-000010 · filed 2025-02-20 FY2024 · Liabilities $75.46B · Equity $41.31B FY24 Liabilities $75.46B Equity $41.31B 0001156039-26-000013 · filed 2026-02-06 FY2025 · Liabilities $77.47B · Equity $43.88B FY25 Liabilities $77.47B Equity $43.88B 0001156039-26-000013 · filed 2026-02-06 FY25 Liabilities $77.47B Equity $43.88B 0001156039-26-000013 · filed 2026-02-06 ’09 ’13 ’17 ’21 ’25
FY2025: $121.49B assets · $77.47B liabilities · $43.88B equity