Revenue FY2025
$28.37B ▲ + 6.9%
Net income FY2025
$3.84B ▲ + 23.3%
Free cash flow FY2025
$5.75B ▼ − 0.2%
Diluted EPS FY2025
$13.32 ▲ + 28.7%
Trends FY2007–FY2025 · hover a year for its filing Revenue & net income Revenue Net income$0 $10B $20B $30B FY2007 · Revenue $25.92B · Net income $2.95B · 0000950123-10-015756 · filed 2010-02-23 FY07 Revenue $25.92B Net income $2.95B 0000950123-10-015756 · filed 2010-02-23 FY2008 · Revenue $9.22B · Net income −$2.75B · 0000950123-10-015756 · filed 2010-02-23 FY08 Revenue $9.22B Net income −$2.75B 0000950123-10-015756 · filed 2010-02-23 FY2009 · Revenue $24.43B · Net income −$887.0M · 0000950123-12-003120 · filed 2012-02-24 FY09 Revenue $24.43B Net income −$887.0M 0000950123-12-003120 · filed 2012-02-24 FY2010 · Revenue $22.05B · Net income $1.64B · 0000874766-13-000021 · filed 2013-03-01 FY10 Revenue $22.05B Net income $1.64B 0000874766-13-000021 · filed 2013-03-01 FY2011 · Revenue $21.73B · Net income $712.0M · 0000874766-14-000007 · filed 2014-02-28 FY11 Revenue $21.73B Net income $712.0M 0000874766-14-000007 · filed 2014-02-28 FY2012 · Revenue $22.09B · Net income −$38.0M · 0000874766-15-000013 · filed 2015-02-27 FY12 Revenue $22.09B Net income −$38.0M 0000874766-15-000013 · filed 2015-02-27 FY2013 · Revenue $20.67B · Net income $176.0M · 0000874766-16-000046 · filed 2016-02-26 FY13 Revenue $20.67B Net income $176.0M 0000874766-16-000046 · filed 2016-02-26 FY2014 · Revenue $18.61B · Net income $798.0M · 0000874766-16-000046 · filed 2016-02-26 FY14 Revenue $18.61B Net income $798.0M 0000874766-16-000046 · filed 2016-02-26 FY2015 · Revenue $18.38B · Net income $1.68B · 0000874766-16-000046 · filed 2016-02-26 FY15 Revenue $18.38B Net income $1.68B 0000874766-16-000046 · filed 2016-02-26 FY2017 · Revenue $17.16B · Net income −$3.13B · 0000874766-20-000020 · filed 2020-02-21 FY17 Revenue $17.16B Net income −$3.13B 0000874766-20-000020 · filed 2020-02-21 FY2018 · Revenue $18.95B · Net income $1.81B · 0000874766-21-000022 · filed 2021-02-19 FY18 Revenue $18.95B Net income $1.81B 0000874766-21-000022 · filed 2021-02-19 FY2019 · Revenue $20.74B · Net income $2.08B · 0000874766-22-000019 · filed 2022-02-18 FY19 Revenue $20.74B Net income $2.08B 0000874766-22-000019 · filed 2022-02-18 FY2020 · Revenue $20.52B · Net income $1.74B · 0000874766-23-000023 · filed 2023-02-24 FY20 Revenue $20.52B Net income $1.74B 0000874766-23-000023 · filed 2023-02-24 FY2021 · Revenue $22.39B · Net income $2.37B · 0000874766-24-000016 · filed 2024-02-23 FY21 Revenue $22.39B Net income $2.37B 0000874766-24-000016 · filed 2024-02-23 FY2022 · Revenue $22.36B · Net income $1.82B · 0000874766-25-000023 · filed 2025-02-21 FY22 Revenue $22.36B Net income $1.82B 0000874766-25-000023 · filed 2025-02-21 FY2023 · Revenue $24.53B · Net income $2.50B · 0000874766-26-000012 · filed 2026-02-20 FY23 Revenue $24.53B Net income $2.50B 0000874766-26-000012 · filed 2026-02-20 FY2024 · Revenue $26.54B · Net income $3.11B · 0000874766-26-000012 · filed 2026-02-20 FY24 Revenue $26.54B Net income $3.11B 0000874766-26-000012 · filed 2026-02-20 FY2025 · Revenue $28.37B · Net income $3.84B · 0000874766-26-000012 · filed 2026-02-20 FY25 Revenue $28.37B Net income $3.84B 0000874766-26-000012 · filed 2026-02-20 FY25 Revenue $28.37B Net income $3.84B 0000874766-26-000012 · filed 2026-02-20 FY08 FY10 FY12 FY14 FY17 FY19 FY21 FY23 FY25
revenue 1.1× since FY2007 · net margin 11.4% → 13.5%
Margins Net margin FCF margin-20% 0% 20% FY2007 · Net margin 11.4% FY07 Net margin 11.4% derived: net income ÷ revenue FY2008 · Net margin -29.8% FY08 Net margin -29.8% derived: net income ÷ revenue FY2009 · Net margin -3.6% FY09 Net margin -3.6% derived: net income ÷ revenue FY2010 · Net margin 7.4% FY10 Net margin 7.4% derived: net income ÷ revenue FY2011 · Net margin 3.3% FY11 Net margin 3.3% derived: net income ÷ revenue FY2012 · Net margin -0.2% · FCF margin 11.8% FY12 Net margin -0.2% FCF margin 11.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 0.9% · FCF margin 5.7% FY13 Net margin 0.9% FCF margin 5.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 4.3% · FCF margin 9.5% FY14 Net margin 4.3% FCF margin 9.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 9.2% · FCF margin 13.3% FY15 Net margin 9.2% FCF margin 13.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin -18.2% · FCF margin 11.3% FY17 Net margin -18.2% FCF margin 11.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 9.5% · FCF margin 14.4% FY18 Net margin 9.5% FCF margin 14.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 10.1% · FCF margin 16.3% FY19 Net margin 10.1% FCF margin 16.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 8.5% · FCF margin 18.3% FY20 Net margin 8.5% FCF margin 18.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 10.6% · FCF margin 17.7% FY21 Net margin 10.6% FCF margin 17.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 8.1% · FCF margin 17.1% FY22 Net margin 8.1% FCF margin 17.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 10.2% · FCF margin 16.3% FY23 Net margin 10.2% FCF margin 16.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 11.7% · FCF margin 21.7% FY24 Net margin 11.7% FCF margin 21.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 13.5% · FCF margin 20.3% FY25 Net margin 13.5% FCF margin 20.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 13.5% FCF margin 20.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’08 ’12 ’17 ’21 ’25 FY2025: net 13.5% · free cash flow 20.3% of revenue
Cash flow Operating cash flow Free cash flow$0 $2B $4B $6B FY2007 · OCF $5.99B · 0000950123-10-015756 · filed 2010-02-23 FY07 OCF $5.99B 0000950123-10-015756 · filed 2010-02-23 FY2008 · OCF $4.19B · 0000950123-10-015756 · filed 2010-02-23 FY08 OCF $4.19B 0000950123-10-015756 · filed 2010-02-23 FY2009 · OCF $2.97B · 0000950123-12-003120 · filed 2012-02-24 FY09 OCF $2.97B 0000950123-12-003120 · filed 2012-02-24 FY2010 · OCF $3.31B · 0000874766-13-000021 · filed 2013-03-01 FY10 OCF $3.31B 0000874766-13-000021 · filed 2013-03-01 FY2011 · OCF $2.27B · 0000874766-14-000007 · filed 2014-02-28 FY11 OCF $2.27B 0000874766-14-000007 · filed 2014-02-28 FY2012 · OCF $2.68B · FCF $2.62B · 0000874766-15-000013 · filed 2015-02-27 FY12 OCF $2.68B FCF $2.62B 0000874766-15-000013 · filed 2015-02-27 FY2013 · OCF $1.24B · FCF $1.17B · 0000874766-16-000046 · filed 2016-02-26 FY13 OCF $1.24B FCF $1.17B 0000874766-16-000046 · filed 2016-02-26 FY2014 · OCF $1.89B · FCF $1.76B · 0000874766-16-000046 · filed 2016-02-26 FY14 OCF $1.89B FCF $1.76B 0000874766-16-000046 · filed 2016-02-26 FY2015 · OCF $2.76B · FCF $2.45B · 0000874766-16-000046 · filed 2016-02-26 FY15 OCF $2.76B FCF $2.45B 0000874766-16-000046 · filed 2016-02-26 FY2017 · OCF $2.19B · FCF $1.94B · 0000874766-20-000020 · filed 2020-02-21 FY17 OCF $2.19B FCF $1.94B 0000874766-20-000020 · filed 2020-02-21 FY2018 · OCF $2.84B · FCF $2.72B · 0000874766-21-000022 · filed 2021-02-19 FY18 OCF $2.84B FCF $2.72B 0000874766-21-000022 · filed 2021-02-19 FY2019 · OCF $3.49B · FCF $3.38B · 0000874766-22-000019 · filed 2022-02-18 FY19 OCF $3.49B FCF $3.38B 0000874766-22-000019 · filed 2022-02-18 FY2020 · OCF $3.87B · FCF $3.76B · 0000874766-23-000023 · filed 2023-02-24 FY20 OCF $3.87B FCF $3.76B 0000874766-23-000023 · filed 2023-02-24 FY2021 · OCF $4.09B · FCF $3.96B · 0000874766-24-000016 · filed 2024-02-23 FY21 OCF $4.09B FCF $3.96B 0000874766-24-000016 · filed 2024-02-23 FY2022 · OCF $4.01B · FCF $3.83B · 0000874766-25-000023 · filed 2025-02-21 FY22 OCF $4.01B FCF $3.83B 0000874766-25-000023 · filed 2025-02-21 FY2023 · OCF $4.22B · FCF $4.00B · 0000874766-26-000012 · filed 2026-02-20 FY23 OCF $4.22B FCF $4.00B 0000874766-26-000012 · filed 2026-02-20 FY2024 · OCF $5.91B · FCF $5.76B · 0000874766-26-000012 · filed 2026-02-20 FY24 OCF $5.91B FCF $5.76B 0000874766-26-000012 · filed 2026-02-20 FY2025 · OCF $5.92B · FCF $5.75B · 0000874766-26-000012 · filed 2026-02-20 FY25 OCF $5.92B FCF $5.75B 0000874766-26-000012 · filed 2026-02-20 FY25 OCF $5.92B FCF $5.75B 0000874766-26-000012 · filed 2026-02-20 ’08 ’12 ’17 ’21 ’25
FY2025: $5.92B operating cash − $169.0M capex = $5.75B free cash flow
Returns on capital Return on equity Return on assets-20% 0% 20% FY2008 · ROE -29.7% · ROA -1.0% FY08 ROE -29.7% ROA -1.0% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE -5.0% · ROA -0.3% FY09 ROE -5.0% ROA -0.3% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 8.1% · ROA 0.5% FY10 ROE 8.1% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 3.3% · ROA 0.2% FY11 ROE 3.3% ROA 0.2% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE -0.2% · ROA -0.0% FY12 ROE -0.2% ROA -0.0% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 0.9% · ROA 0.1% FY13 ROE 0.9% ROA 0.1% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 4.3% · ROA 0.3% FY14 ROE 4.3% ROA 0.3% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 9.5% · ROA 0.7% FY15 ROE 9.5% ROA 0.7% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 13.8% · ROA 2.9% FY18 ROE 13.8% ROA 2.9% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 12.8% · ROA 2.9% FY19 ROE 12.8% ROA 2.9% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 9.4% · ROA 2.3% FY20 ROE 9.4% ROA 2.3% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 13.3% · ROA 3.1% FY21 ROE 13.3% ROA 3.1% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 13.3% · ROA 2.5% FY22 ROE 13.3% ROA 2.5% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 16.3% · ROA 3.3% FY23 ROE 16.3% ROA 3.3% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 18.9% · ROA 3.8% FY24 ROE 18.9% ROA 3.8% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 20.2% · ROA 4.5% FY25 ROE 20.2% ROA 4.5% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 20.2% ROA 4.5% derived: net income ÷ equity · derived: net income ÷ assets ’11 ’15 ’21 ’25 return on equity -30% (FY2008) → 20% (FY2025) · on assets 4.5%
Balance sheet Liabilities Equity$0 $100B $200B $300B FY2008 · Liabilities $278.22B · Equity $9.27B FY08 Liabilities $278.22B Equity $9.27B 0000950123-10-015756 · filed 2010-02-23 FY2009 · Liabilities $289.82B · Equity $17.86B FY09 Liabilities $289.82B Equity $17.86B 0000950123-10-015756 · filed 2010-02-23 FY2010 · Liabilities $298.04B · Equity $20.31B FY10 Liabilities $298.04B Equity $20.31B 0000950123-12-003120 · filed 2012-02-24 FY2011 · Liabilities $281.12B · Equity $21.49B FY11 Liabilities $281.12B Equity $21.49B 0000874766-13-000021 · filed 2013-03-01 FY2012 · Liabilities $276.07B · Equity $22.45B FY12 Liabilities $276.07B Equity $22.45B 0000874766-14-000007 · filed 2014-02-28 FY2013 · Liabilities $258.98B · Equity $18.91B FY13 Liabilities $258.98B Equity $18.91B 0000874766-15-000013 · filed 2015-02-27 FY2014 · Liabilities $226.29B · Equity $18.72B FY14 Liabilities $226.29B Equity $18.72B 0000874766-16-000046 · filed 2016-02-26 FY2015 · Liabilities $210.71B · Equity $17.64B FY15 Liabilities $210.71B Equity $17.64B 0000874766-16-000046 · filed 2016-02-26 FY2018 · Liabilities $49.21B · Equity $13.10B FY18 Liabilities $49.21B Equity $13.10B 0000874766-20-000020 · filed 2020-02-21 FY2019 · Liabilities $54.55B · Equity $16.27B FY19 Liabilities $54.55B Equity $16.27B 0000874766-21-000022 · filed 2021-02-19 FY2020 · Liabilities $55.55B · Equity $18.56B FY20 Liabilities $55.55B Equity $18.56B 0000874766-22-000019 · filed 2022-02-18 FY2021 · Liabilities $58.73B · Equity $17.84B FY21 Liabilities $58.73B Equity $17.84B 0000874766-23-000023 · filed 2023-02-24 FY2022 · Liabilities $59.33B · Equity $13.68B FY22 Liabilities $59.33B Equity $13.68B 0000874766-24-000016 · filed 2024-02-23 FY2023 · Liabilities $61.45B · Equity $15.33B FY23 Liabilities $61.45B Equity $15.33B 0000874766-25-000023 · filed 2025-02-21 FY2024 · Liabilities $64.47B · Equity $16.45B FY24 Liabilities $64.47B Equity $16.45B 0000874766-26-000012 · filed 2026-02-20 FY2025 · Liabilities $67.02B · Equity $18.98B FY25 Liabilities $67.02B Equity $18.98B 0000874766-26-000012 · filed 2026-02-20 FY25 Liabilities $67.02B Equity $18.98B 0000874766-26-000012 · filed 2026-02-20 ’11 ’15 ’21 ’25
FY2025: $86.00B assets · $67.02B liabilities · $18.98B equity