Margins Net margin FCF margin0% 10% 20% 30% FY2007 · FCF margin 11.6% FY07 FCF margin 11.6% derived: (ocf − capex) ÷ revenue FY2008 · FCF margin 14.1% FY08 FCF margin 14.1% derived: (ocf − capex) ÷ revenue FY2009 · FCF margin 18.1% FY09 FCF margin 18.1% derived: (ocf − capex) ÷ revenue FY2010 · FCF margin 15.4% FY10 FCF margin 15.4% derived: (ocf − capex) ÷ revenue FY2011 · FCF margin 14.7% FY11 FCF margin 14.7% derived: (ocf − capex) ÷ revenue FY2012 · FCF margin 15.1% FY12 FCF margin 15.1% derived: (ocf − capex) ÷ revenue FY2013 · FCF margin 14.1% FY13 FCF margin 14.1% derived: (ocf − capex) ÷ revenue FY2014 · FCF margin 14.1% FY14 FCF margin 14.1% derived: (ocf − capex) ÷ revenue FY2015 · Net margin 16.1% · FCF margin 16.7% FY15 Net margin 16.1% FCF margin 16.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 14.9% · FCF margin 16.9% FY16 Net margin 14.9% FCF margin 16.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 7.3% · FCF margin 17.1% FY17 Net margin 7.3% FCF margin 17.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 11.0% · FCF margin 14.9% FY18 Net margin 11.0% FCF margin 14.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 16.3% · FCF margin 21.6% FY19 Net margin 16.3% FCF margin 21.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 10.1% · FCF margin 28.2% FY20 Net margin 10.1% FCF margin 28.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 10.0% · FCF margin 18.7% FY21 Net margin 10.0% FCF margin 18.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 2.7% · FCF margin 15.0% FY22 Net margin 2.7% FCF margin 15.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 12.1% · FCF margin 20.5% FY23 Net margin 12.1% FCF margin 20.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 9.6% · FCF margin 19.8% FY24 Net margin 9.6% FCF margin 19.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 15.7% · FCF margin 17.9% FY25 Net margin 15.7% FCF margin 17.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 15.7% FCF margin 17.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 15.7% · free cash flow 17.9% of revenue
Cash engine Operating cash flow Free cash flow$0 $10B $20B FY2007 · OCF $16.09B · FCF $11.46B · 0001047469-10-001151 · filed 2010-02-23 FY07 OCF $16.09B FCF $11.46B 0001047469-10-001151 · filed 2010-02-23 FY2008 · OCF $18.81B · FCF $14.64B · 0001047469-11-001117 · filed 2011-02-22 FY08 OCF $18.81B FCF $14.64B 0001047469-11-001117 · filed 2011-02-22 FY2009 · OCF $20.77B · FCF $17.33B · 0001047469-11-001117 · filed 2011-02-22 FY09 OCF $20.77B FCF $17.33B 0001047469-11-001117 · filed 2011-02-22 FY2010 · OCF $19.55B · FCF $15.36B · 0001047469-11-001117 · filed 2011-02-22 FY10 OCF $19.55B FCF $15.36B 0001047469-11-001117 · filed 2011-02-22 FY2011 · OCF $19.85B · FCF $15.74B · 0001047469-14-001302 · filed 2014-02-25 FY11 OCF $19.85B FCF $15.74B 0001047469-14-001302 · filed 2014-02-25 FY2012 · OCF $19.59B · FCF $15.50B · 0001047469-15-001106 · filed 2015-02-24 FY12 OCF $19.59B FCF $15.50B 0001047469-15-001106 · filed 2015-02-24 FY2013 · OCF $17.48B · FCF $13.86B · 0001047469-16-010329 · filed 2016-02-23 FY13 OCF $17.48B FCF $13.86B 0001047469-16-010329 · filed 2016-02-23 FY2014 · OCF $16.87B · FCF $13.13B · 0001047469-17-001061 · filed 2017-02-28 FY14 OCF $16.87B FCF $13.13B 0001047469-17-001061 · filed 2017-02-28 FY2015 · OCF $17.25B · FCF $13.68B · 0001047469-18-001117 · filed 2018-02-27 FY15 OCF $17.25B FCF $13.68B 0001047469-18-001117 · filed 2018-02-27 FY2016 · OCF $17.08B · FCF $13.52B · 0001047469-19-000712 · filed 2019-02-26 FY16 OCF $17.08B FCF $13.52B 0001047469-19-000712 · filed 2019-02-26 FY2017 · OCF $16.72B · FCF $13.49B · 0001558370-20-001334 · filed 2020-02-25 FY17 OCF $16.72B FCF $13.49B 0001558370-20-001334 · filed 2020-02-25 FY2018 · OCF $15.25B · FCF $11.85B · 0001558370-21-001489 · filed 2021-02-23 FY18 OCF $15.25B FCF $11.85B 0001558370-21-001489 · filed 2021-02-23 FY2019 · OCF $14.77B · FCF $12.48B · 0001558370-22-001584 · filed 2022-02-22 FY19 OCF $14.77B FCF $12.48B 0001558370-22-001584 · filed 2022-02-22 FY2020 · OCF $18.20B · FCF $15.58B · 0001558370-23-002376 · filed 2023-02-28 FY20 OCF $18.20B FCF $15.58B 0001558370-23-002376 · filed 2023-02-28 FY2021 · OCF $12.80B · FCF $10.73B · 0000051143-24-000012 · filed 2024-02-26 FY21 OCF $12.80B FCF $10.73B 0000051143-24-000012 · filed 2024-02-26 FY2022 · OCF $10.44B · FCF $9.09B · 0000051143-25-000015 · filed 2025-02-25 FY22 OCF $10.44B FCF $9.09B 0000051143-25-000015 · filed 2025-02-25 FY2023 · OCF $13.93B · FCF $12.69B · 0000051143-26-000010 · filed 2026-02-24 FY23 OCF $13.93B FCF $12.69B 0000051143-26-000010 · filed 2026-02-24 FY2024 · OCF $13.45B · FCF $12.40B · 0000051143-26-000010 · filed 2026-02-24 FY24 OCF $13.45B FCF $12.40B 0000051143-26-000010 · filed 2026-02-24 FY2025 · OCF $13.19B · FCF $12.10B · 0000051143-26-000010 · filed 2026-02-24 FY25 OCF $13.19B FCF $12.10B 0000051143-26-000010 · filed 2026-02-24 FY25 OCF $13.19B FCF $12.10B 0000051143-26-000010 · filed 2026-02-24 ’09 ’13 ’17 ’21 ’25
FY2025: $13.19B operating cash − $1.09B capex = $12.10B free cash flow
Returns on capital Return on equity Return on assets0% 50% FY2015 · ROE 92.5% · ROA 11.9% FY15 ROE 92.5% ROA 11.9% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 65.1% · ROA 10.1% FY16 ROE 65.1% ROA 10.1% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 32.7% · ROA 4.6% FY17 ROE 32.7% ROA 4.6% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 52.0% · ROA 7.1% FY18 ROE 52.0% ROA 7.1% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 45.3% · ROA 6.2% FY19 ROE 45.3% ROA 6.2% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 27.1% · ROA 3.6% FY20 ROE 27.1% ROA 3.6% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 30.4% · ROA 4.4% FY21 ROE 30.4% ROA 4.4% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 7.5% · ROA 1.3% FY22 ROE 7.5% ROA 1.3% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 33.3% · ROA 5.5% FY23 ROE 33.3% ROA 5.5% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 22.1% · ROA 4.4% FY24 ROE 22.1% ROA 4.4% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 32.4% · ROA 7.0% FY25 ROE 32.4% ROA 7.0% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 32.4% ROA 7.0% derived: net income ÷ equity · derived: net income ÷ assets ’16 ’19 ’22 ’25 return on equity 92% (FY2015) → 32% (FY2025) · on assets 7.0%
Balance sheet Liabilities Equity$0 $50B $100B $150B FY2008 · Liabilities $95.94B · Equity $13.46B FY08 Liabilities $95.94B Equity $13.46B 0001047469-10-001151 · filed 2010-02-23 FY2009 · Liabilities $86.27B · Equity $22.64B FY09 Liabilities $86.27B Equity $22.64B 0001047469-11-001117 · filed 2011-02-22 FY2010 · Liabilities $90.28B · Equity $23.05B FY10 Liabilities $90.28B Equity $23.05B 0001047469-12-001742 · filed 2012-02-28 FY2011 · Liabilities $96.20B · Equity $20.14B FY11 Liabilities $96.20B Equity $20.14B 0001047469-13-001698 · filed 2013-02-26 FY2012 · Liabilities $100.23B · Equity $18.86B FY12 Liabilities $100.23B Equity $18.86B 0001047469-14-001302 · filed 2014-02-25 FY2013 · Liabilities $103.29B · Equity $22.79B FY13 Liabilities $103.29B Equity $22.79B 0001047469-15-001106 · filed 2015-02-24 FY2014 · Liabilities $105.26B · Equity $11.87B FY14 Liabilities $105.26B Equity $11.87B 0001047469-16-010329 · filed 2016-02-23 FY2015 · Liabilities $96.07B · Equity $14.26B FY15 Liabilities $96.07B Equity $14.26B 0001047469-17-001061 · filed 2017-02-28 FY2016 · Liabilities $99.08B · Equity $18.25B FY16 Liabilities $99.08B Equity $18.25B 0001047469-18-001117 · filed 2018-02-27 FY2017 · Liabilities $107.63B · Equity $17.59B FY17 Liabilities $107.63B Equity $17.59B 0001047469-19-000712 · filed 2019-02-26 FY2018 · Liabilities $106.45B · Equity $16.80B FY18 Liabilities $106.45B Equity $16.80B 0001558370-20-001334 · filed 2020-02-25 FY2019 · Liabilities $131.20B · Equity $20.84B FY19 Liabilities $131.20B Equity $20.84B 0001558370-21-001489 · filed 2021-02-23 FY2020 · Liabilities $135.24B · Equity $20.60B FY20 Liabilities $135.24B Equity $20.60B 0001558370-22-001584 · filed 2022-02-22 FY2021 · Liabilities $113.00B · Equity $18.90B FY21 Liabilities $113.00B Equity $18.90B 0001558370-23-002376 · filed 2023-02-28 FY2022 · Liabilities $105.22B · Equity $21.94B FY22 Liabilities $105.22B Equity $21.94B 0000051143-24-000012 · filed 2024-02-26 FY2023 · Liabilities $112.63B · Equity $22.53B FY23 Liabilities $112.63B Equity $22.53B 0000051143-25-000015 · filed 2025-02-25 FY2024 · Liabilities $109.78B · Equity $27.31B FY24 Liabilities $109.78B Equity $27.31B 0000051143-26-000010 · filed 2026-02-24 FY2025 · Liabilities $119.14B · Equity $32.65B FY25 Liabilities $119.14B Equity $32.65B 0000051143-26-000010 · filed 2026-02-24 FY25 Liabilities $119.14B Equity $32.65B 0000051143-26-000010 · filed 2026-02-24 ’09 ’13 ’17 ’21 ’25
FY2025: $151.88B assets · $119.14B liabilities · $32.65B equity