Revenue FY2025
$58.28B ▲ + 8.9%
Net income FY2025
$17.18B ▲ + 20.3%
Free cash flow FY2025
−$47.22B ▼ − 208.6%
Diluted EPS FY2025
$51.32 ▲ + 26.6%
Trends FY2011–FY2025 · hover a year for its filing Revenue & net income Revenue Net income$0 $20B $40B $60B FY2011 · Revenue $28.81B · Net income $4.44B · 0001193125-14-073792 · filed 2014-02-28 FY11 Revenue $28.81B Net income $4.44B 0001193125-14-073792 · filed 2014-02-28 FY2012 · Revenue $34.16B · Net income $7.47B · 0001193125-15-056785 · filed 2015-02-23 FY12 Revenue $34.16B Net income $7.47B 0001193125-15-056785 · filed 2015-02-23 FY2013 · Revenue $34.21B · Net income $8.04B · 0001193125-16-470289 · filed 2016-02-22 FY13 Revenue $34.21B Net income $8.04B 0001193125-16-470289 · filed 2016-02-22 FY2014 · Revenue $34.53B · Net income $8.48B · 0001193125-17-056804 · filed 2017-02-27 FY14 Revenue $34.53B Net income $8.48B 0001193125-17-056804 · filed 2017-02-27 FY2015 · Revenue $33.82B · Net income $6.08B · 0001193125-18-056383 · filed 2018-02-26 FY15 Revenue $33.82B Net income $6.08B 0001193125-18-056383 · filed 2018-02-26 FY2016 · Revenue $30.79B · Net income $7.40B · 0001193125-19-050198 · filed 2019-02-26 FY16 Revenue $30.79B Net income $7.40B 0001193125-19-050198 · filed 2019-02-26 FY2017 · Revenue $32.73B · Net income $4.29B · 0001193125-20-043853 · filed 2020-02-21 FY17 Revenue $32.73B Net income $4.29B 0001193125-20-043853 · filed 2020-02-21 FY2018 · Revenue $36.62B · Net income $10.46B · 0001193125-21-049380 · filed 2021-02-22 FY18 Revenue $36.62B Net income $10.46B 0001193125-21-049380 · filed 2021-02-22 FY2019 · Revenue $36.55B · Net income $8.47B · 0001193125-22-052682 · filed 2022-02-25 FY19 Revenue $36.55B Net income $8.47B 0001193125-22-052682 · filed 2022-02-25 FY2020 · Revenue $44.56B · Net income $9.46B · 0000886982-23-000003 · filed 2023-02-24 FY20 Revenue $44.56B Net income $9.46B 0000886982-23-000003 · filed 2023-02-24 FY2021 · Revenue $59.34B · Net income $21.64B · 0000886982-24-000006 · filed 2024-02-23 FY21 Revenue $59.34B Net income $21.64B 0000886982-24-000006 · filed 2024-02-23 FY2022 · Revenue $47.37B · Net income $11.26B · 0000886982-25-000005 · filed 2025-02-27 FY22 Revenue $47.37B Net income $11.26B 0000886982-25-000005 · filed 2025-02-27 FY2023 · Revenue $46.25B · Net income $8.52B · 0000886982-26-000091 · filed 2026-02-25 FY23 Revenue $46.25B Net income $8.52B 0000886982-26-000091 · filed 2026-02-25 FY2024 · Revenue $53.51B · Net income $14.28B · 0000886982-26-000091 · filed 2026-02-25 FY24 Revenue $53.51B Net income $14.28B 0000886982-26-000091 · filed 2026-02-25 FY2025 · Revenue $58.28B · Net income $17.18B · 0000886982-26-000091 · filed 2026-02-25 FY25 Revenue $58.28B Net income $17.18B 0000886982-26-000091 · filed 2026-02-25 FY25 Revenue $58.28B Net income $17.18B 0000886982-26-000091 · filed 2026-02-25 FY11 FY13 FY15 FY17 FY19 FY21 FY23 FY25
revenue 2.0× since FY2011 · net margin 15.4% → 29.5%
Margins Net margin FCF margin-50% 0% 50% FY2011 · Net margin 15.4% · FCF margin 74.0% FY11 Net margin 15.4% FCF margin 74.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 21.9% · FCF margin 34.9% FY12 Net margin 21.9% FCF margin 34.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 23.5% · FCF margin 11.2% FY13 Net margin 23.5% FCF margin 11.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 24.6% · FCF margin -24.9% FY14 Net margin 24.6% FCF margin -24.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 18.0% · FCF margin 22.6% FY15 Net margin 18.0% FCF margin 22.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 24.0% · FCF margin 11.8% FY16 Net margin 24.0% FCF margin 11.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 13.1% · FCF margin -72.3% FY17 Net margin 13.1% FCF margin -72.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 28.6% · FCF margin 23.4% FY18 Net margin 28.6% FCF margin 23.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 23.2% · FCF margin 42.2% FY19 Net margin 23.2% FCF margin 42.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 21.2% · FCF margin -55.8% FY20 Net margin 21.2% FCF margin -55.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 36.5% · FCF margin 2.7% FY21 Net margin 36.5% FCF margin 2.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 23.8% · FCF margin 10.5% FY22 Net margin 23.8% FCF margin 10.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 18.4% · FCF margin -32.2% FY23 Net margin 18.4% FCF margin -32.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 26.7% · FCF margin -28.6% FY24 Net margin 26.7% FCF margin -28.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 29.5% · FCF margin -81.0% FY25 Net margin 29.5% FCF margin -81.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 29.5% FCF margin -81.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’13 ’16 ’19 ’22 ’25 FY2025: net 29.5% · free cash flow -81.0% of revenue
Cash flow Operating cash flow Free cash flow−$50B $0 $50B FY2009 · OCF $48.88B · 0001193125-12-085822 · filed 2012-02-28 FY09 OCF $48.88B 0001193125-12-085822 · filed 2012-02-28 FY2010 · OCF −$5.36B · 0001193125-13-085474 · filed 2013-03-01 FY10 OCF −$5.36B 0001193125-13-085474 · filed 2013-03-01 FY2011 · OCF $22.50B · FCF $21.32B · 0001193125-14-073792 · filed 2014-02-28 FY11 OCF $22.50B FCF $21.32B 0001193125-14-073792 · filed 2014-02-28 FY2012 · OCF $12.88B · FCF $11.92B · 0001193125-15-056785 · filed 2015-02-23 FY12 OCF $12.88B FCF $11.92B 0001193125-15-056785 · filed 2015-02-23 FY2013 · OCF $4.54B · FCF $3.84B · 0001193125-16-470289 · filed 2016-02-22 FY13 OCF $4.54B FCF $3.84B 0001193125-16-470289 · filed 2016-02-22 FY2014 · OCF −$7.93B · FCF −$8.61B · 0001193125-17-056804 · filed 2017-02-27 FY14 OCF −$7.93B FCF −$8.61B 0001193125-17-056804 · filed 2017-02-27 FY2015 · OCF $9.48B · FCF $7.65B · 0001193125-18-056383 · filed 2018-02-26 FY15 OCF $9.48B FCF $7.65B 0001193125-18-056383 · filed 2018-02-26 FY2016 · OCF $6.49B · FCF $3.63B · 0001193125-19-050198 · filed 2019-02-26 FY16 OCF $6.49B FCF $3.63B 0001193125-19-050198 · filed 2019-02-26 FY2017 · OCF −$20.49B · FCF −$23.67B · 0001193125-20-043853 · filed 2020-02-21 FY17 OCF −$20.49B FCF −$23.67B 0001193125-20-043853 · filed 2020-02-21 FY2018 · OCF $16.56B · FCF $8.58B · 0001193125-21-049380 · filed 2021-02-22 FY18 OCF $16.56B FCF $8.58B 0001193125-21-049380 · filed 2021-02-22 FY2019 · OCF $23.87B · FCF $15.43B · 0001193125-22-052682 · filed 2022-02-25 FY19 OCF $23.87B FCF $15.43B 0001193125-22-052682 · filed 2022-02-25 FY2020 · OCF −$18.54B · FCF −$24.84B · 0000886982-23-000003 · filed 2023-02-24 FY20 OCF −$18.54B FCF −$24.84B 0000886982-23-000003 · filed 2023-02-24 FY2021 · OCF $6.30B · FCF $1.63B · 0000886982-24-000006 · filed 2024-02-23 FY21 OCF $6.30B FCF $1.63B 0000886982-24-000006 · filed 2024-02-23 FY2022 · OCF $8.71B · FCF $4.96B · 0000886982-25-000005 · filed 2025-02-27 FY22 OCF $8.71B FCF $4.96B 0000886982-25-000005 · filed 2025-02-27 FY2023 · OCF −$12.59B · FCF −$14.90B · 0000886982-26-000091 · filed 2026-02-25 FY23 OCF −$12.59B FCF −$14.90B 0000886982-26-000091 · filed 2026-02-25 FY2024 · OCF −$13.21B · FCF −$15.30B · 0000886982-26-000091 · filed 2026-02-25 FY24 OCF −$13.21B FCF −$15.30B 0000886982-26-000091 · filed 2026-02-25 FY2025 · OCF −$45.15B · FCF −$47.22B · 0000886982-26-000091 · filed 2026-02-25 FY25 OCF −$45.15B FCF −$47.22B 0000886982-26-000091 · filed 2026-02-25 FY25 OCF −$45.15B FCF −$47.22B 0000886982-26-000091 · filed 2026-02-25 ’09 ’13 ’17 ’21 ’25
FY2025: −$45.15B operating cash − $2.06B capex = −$47.22B free cash flow
Returns on capital Return on equity Return on assets0% 10% 20% FY2009 · ROE 18.9% · ROA 1.6% FY09 ROE 18.9% ROA 1.6% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 10.8% · ROA 0.9% FY10 ROE 10.8% ROA 0.9% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 6.3% · ROA 0.5% FY11 ROE 6.3% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 9.9% · ROA 0.8% FY12 ROE 9.9% ROA 0.8% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 10.2% · ROA 0.9% FY13 ROE 10.2% ROA 0.9% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 10.2% · ROA 1.0% FY14 ROE 10.2% ROA 1.0% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 7.0% · ROA 0.7% FY15 ROE 7.0% ROA 0.7% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 8.5% · ROA 0.9% FY16 ROE 8.5% ROA 0.9% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 5.2% · ROA 0.5% FY17 ROE 5.2% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 11.6% · ROA 1.1% FY18 ROE 11.6% ROA 1.1% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 9.4% · ROA 0.9% FY19 ROE 9.4% ROA 0.9% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 9.9% · ROA 0.8% FY20 ROE 9.9% ROA 0.8% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 19.7% · ROA 1.5% FY21 ROE 19.7% ROA 1.5% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 9.6% · ROA 0.8% FY22 ROE 9.6% ROA 0.8% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 7.3% · ROA 0.5% FY23 ROE 7.3% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 11.7% · ROA 0.9% FY24 ROE 11.7% ROA 0.9% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 13.7% · ROA 0.9% FY25 ROE 13.7% ROA 0.9% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 13.7% ROA 0.9% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 19% (FY2009) → 14% (FY2025) · on assets 0.9%
Balance sheet Liabilities Equity$0 $500B $1T $1.5T FY2009 · Liabilities $778.23B · Equity $70.71B FY09 Liabilities $778.23B Equity $70.71B 0000950123-11-020067 · filed 2011-03-01 FY2010 · Liabilities $833.98B · Equity $77.36B FY10 Liabilities $833.98B Equity $77.36B 0001193125-12-085822 · filed 2012-02-28 FY2011 · Liabilities $852.85B · Equity $70.38B FY11 Liabilities $852.85B Equity $70.38B 0001193125-13-085474 · filed 2013-03-01 FY2012 · Liabilities $862.84B · Equity $75.72B FY12 Liabilities $862.84B Equity $75.72B 0001193125-14-073792 · filed 2014-02-28 FY2013 · Liabilities $833.04B · Equity $78.47B FY13 Liabilities $833.04B Equity $78.47B 0001193125-15-056785 · filed 2015-02-23 FY2014 · Liabilities $773.04B · Equity $82.80B FY14 Liabilities $773.04B Equity $82.80B 0001193125-16-470289 · filed 2016-02-22 FY2015 · Liabilities $774.67B · Equity $86.73B FY15 Liabilities $774.67B Equity $86.73B 0001193125-17-056804 · filed 2017-02-27 FY2016 · Liabilities $773.27B · Equity $86.89B FY16 Liabilities $773.27B Equity $86.89B 0001193125-18-056383 · filed 2018-02-26 FY2017 · Liabilities $834.53B · Equity $82.24B FY17 Liabilities $834.53B Equity $82.24B 0001193125-19-050198 · filed 2019-02-26 FY2018 · Liabilities $841.61B · Equity $90.19B FY18 Liabilities $841.61B Equity $90.19B 0001193125-20-043853 · filed 2020-02-21 FY2019 · Liabilities $902.70B · Equity $90.27B FY19 Liabilities $902.70B Equity $90.27B 0001193125-21-049380 · filed 2021-02-22 FY2020 · Liabilities $1.07T · Equity $95.93B FY20 Liabilities $1.07T Equity $95.93B 0001193125-22-052682 · filed 2022-02-25 FY2021 · Liabilities $1.35T · Equity $109.93B FY21 Liabilities $1.35T Equity $109.93B 0000886982-23-000003 · filed 2023-02-24 FY2022 · Liabilities $1.32T · Equity $117.19B FY22 Liabilities $1.32T Equity $117.19B 0000886982-24-000006 · filed 2024-02-23 FY2023 · Liabilities $1.52T · Equity $116.91B FY23 Liabilities $1.52T Equity $116.91B 0000886982-25-000005 · filed 2025-02-27 FY2024 · Liabilities $1.55T · Equity $122.00B FY24 Liabilities $1.55T Equity $122.00B 0000886982-26-000091 · filed 2026-02-25 FY2025 · Liabilities $1.68T · Equity $124.97B FY25 Liabilities $1.68T Equity $124.97B 0000886982-26-000091 · filed 2026-02-25 FY25 Liabilities $1.68T Equity $124.97B 0000886982-26-000091 · filed 2026-02-25 ’09 ’13 ’17 ’21 ’25
FY2025: $1.81T assets · $1.68T liabilities · $124.97B equity