Revenue FY2025
$18.45B ▲ + 5.4%
Net income FY2025
$1.67B ▲ + 17.9%
Free cash flow FY2025
$2.70B ▲ + 12.8%
Diluted EPS FY2025
$7.97 ▲ + 24.3%
Trends FY2007–FY2025 · hover a year for its filing Revenue & net income Revenue Net income$0 $10B $20B FY2007 · Revenue $14.30B · Net income $2.49B · 0001193125-10-038679 · filed 2010-02-24 FY07 Revenue $14.30B Net income $2.49B 0001193125-10-038679 · filed 2010-02-24 FY2008 · Revenue $13.25B · Net income $4.53B · 0001193125-11-043352 · filed 2011-02-23 FY08 Revenue $13.25B Net income $4.53B 0001193125-11-043352 · filed 2011-02-23 FY2009 · Revenue $14.12B · Net income $564.0M · 0001193125-12-072891 · filed 2012-02-22 FY09 Revenue $14.12B Net income $564.0M 0001193125-12-072891 · filed 2012-02-22 FY2010 · Revenue $14.62B · Net income $1.29B · 0001193125-13-070611 · filed 2013-02-22 FY10 Revenue $14.62B Net income $1.29B 0001193125-13-070611 · filed 2013-02-22 FY2011 · Revenue $14.13B · Net income $1.06B · 0001193125-14-064964 · filed 2014-02-24 FY11 Revenue $14.13B Net income $1.06B 0001193125-14-064964 · filed 2014-02-24 FY2012 · Revenue $14.07B · Net income $568.0M · 0001193125-15-058679 · filed 2015-02-24 FY12 Revenue $14.07B Net income $568.0M 0001193125-15-058679 · filed 2015-02-24 FY2013 · Revenue $14.61B · Net income $595.0M · 0001193125-16-470141 · filed 2016-02-19 FY13 Revenue $14.61B Net income $595.0M 0001193125-16-470141 · filed 2016-02-19 FY2014 · Revenue $14.32B · Net income $591.0M · 0001193125-17-046521 · filed 2017-02-16 FY14 Revenue $14.32B Net income $591.0M 0001193125-17-046521 · filed 2017-02-16 FY2015 · Revenue $13.41B · Net income $260.0M · 0001193125-18-046681 · filed 2018-02-15 FY15 Revenue $13.41B Net income $260.0M 0001193125-18-046681 · filed 2018-02-15 FY2016 · Revenue $13.11B · Net income $654.0M · 0001193125-19-037854 · filed 2019-02-13 FY16 Revenue $13.11B Net income $654.0M 0001193125-19-037854 · filed 2019-02-13 FY2017 · Revenue $13.73B · Net income $1.16B · 0001193125-20-031657 · filed 2020-02-12 FY17 Revenue $13.73B Net income $1.16B 0001193125-20-031657 · filed 2020-02-12 FY2018 · Revenue $14.07B · Net income $636.0M · 0001140361-21-003906 · filed 2021-02-09 FY18 Revenue $14.07B Net income $636.0M 0001140361-21-003906 · filed 2021-02-09 FY2019 · Revenue $14.93B · Net income $932.0M · 0000060086-22-000007 · filed 2022-02-08 FY19 Revenue $14.93B Net income $932.0M 0000060086-22-000007 · filed 2022-02-08 FY2020 · Revenue $12.58B · Net income −$931.0M · 0000060086-23-000025 · filed 2023-02-07 FY20 Revenue $12.58B Net income −$931.0M 0000060086-23-000025 · filed 2023-02-07 FY2021 · Revenue $14.66B · Net income $1.56B · 0000060086-24-000029 · filed 2024-02-06 FY21 Revenue $14.66B Net income $1.56B 0000060086-24-000029 · filed 2024-02-06 FY2022 · Revenue $14.04B · Net income $822.0M · 0000060086-25-000036 · filed 2025-02-11 FY22 Revenue $14.04B Net income $822.0M 0000060086-25-000036 · filed 2025-02-11 FY2023 · Revenue $15.90B · Net income $1.43B · 0000060086-26-000008 · filed 2026-02-10 FY23 Revenue $15.90B Net income $1.43B 0000060086-26-000008 · filed 2026-02-10 FY2024 · Revenue $17.51B · Net income $1.41B · 0000060086-26-000008 · filed 2026-02-10 FY24 Revenue $17.51B Net income $1.41B 0000060086-26-000008 · filed 2026-02-10 FY2025 · Revenue $18.45B · Net income $1.67B · 0000060086-26-000008 · filed 2026-02-10 FY25 Revenue $18.45B Net income $1.67B 0000060086-26-000008 · filed 2026-02-10 FY25 Revenue $18.45B Net income $1.67B 0000060086-26-000008 · filed 2026-02-10 FY07 FY10 FY13 FY16 FY19 FY22 FY25
revenue 1.3× since FY2007 · net margin 17.4% → 9.0%
Margins Net margin FCF margin0% 20% FY2007 · Net margin 17.4% · FCF margin 23.9% FY07 Net margin 17.4% FCF margin 23.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2008 · Net margin 34.2% · FCF margin -4.7% FY08 Net margin 34.2% FCF margin -4.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin 4.0% · FCF margin 14.6% FY09 Net margin 4.0% FCF margin 14.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 8.8% · FCF margin -6.6% FY10 Net margin 8.8% FCF margin -6.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 7.5% · FCF margin 18.6% FY11 Net margin 7.5% FCF margin 18.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 4.0% · FCF margin 10.3% FY12 Net margin 4.0% FCF margin 10.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 4.1% · FCF margin 2.5% FY13 Net margin 4.1% FCF margin 2.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 4.1% · FCF margin 1.7% FY14 Net margin 4.1% FCF margin 1.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 1.9% · FCF margin 14.8% FY15 Net margin 1.9% FCF margin 14.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 5.0% · FCF margin 6.1% FY16 Net margin 5.0% FCF margin 6.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 8.5% · FCF margin 11.4% FY17 Net margin 8.5% FCF margin 11.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 4.5% · FCF margin 22.9% FY18 Net margin 4.5% FCF margin 22.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 6.2% · FCF margin 4.7% FY19 Net margin 6.2% FCF margin 4.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin -7.4% · FCF margin 8.2% FY20 Net margin -7.4% FCF margin 8.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 10.7% · FCF margin 14.6% FY21 Net margin 10.7% FCF margin 14.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 5.9% · FCF margin 18.9% FY22 Net margin 5.9% FCF margin 18.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 9.0% · FCF margin 20.3% FY23 Net margin 9.0% FCF margin 20.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 8.1% · FCF margin 13.7% FY24 Net margin 8.1% FCF margin 13.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 9.0% · FCF margin 14.6% FY25 Net margin 9.0% FCF margin 14.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 9.0% FCF margin 14.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 9.0% · free cash flow 14.6% of revenue
Cash flow Operating cash flow Free cash flow$0 $2B $4B $6B FY2007 · OCF $5.67B · FCF $3.42B · 0001193125-10-038679 · filed 2010-02-24 FY07 OCF $5.67B FCF $3.42B 0001193125-10-038679 · filed 2010-02-24 FY2008 · OCF $3.37B · FCF −$626.0M · 0001193125-11-043352 · filed 2011-02-23 FY08 OCF $3.37B FCF −$626.0M 0001193125-11-043352 · filed 2011-02-23 FY2009 · OCF $4.59B · FCF $2.06B · 0001193125-12-072891 · filed 2012-02-22 FY09 OCF $4.59B FCF $2.06B 0001193125-12-072891 · filed 2012-02-22 FY2010 · OCF −$47.0M · FCF −$964.0M · 0001193125-13-070611 · filed 2013-02-22 FY10 OCF −$47.0M FCF −$964.0M 0001193125-13-070611 · filed 2013-02-22 FY2011 · OCF $3.96B · FCF $2.63B · 0001193125-14-064964 · filed 2014-02-24 FY11 OCF $3.96B FCF $2.63B 0001193125-14-064964 · filed 2014-02-24 FY2012 · OCF $2.85B · FCF $1.45B · 0001193125-15-058679 · filed 2015-02-24 FY12 OCF $2.85B FCF $1.45B 0001193125-15-058679 · filed 2015-02-24 FY2013 · OCF $2.10B · FCF $359.0M · 0001193125-16-470141 · filed 2016-02-19 FY13 OCF $2.10B FCF $359.0M 0001193125-16-470141 · filed 2016-02-19 FY2014 · OCF $2.99B · FCF $237.0M · 0001193125-17-046521 · filed 2017-02-16 FY14 OCF $2.99B FCF $237.0M 0001193125-17-046521 · filed 2017-02-16 FY2015 · OCF $3.55B · FCF $1.99B · 0001193125-18-046681 · filed 2018-02-15 FY15 OCF $3.55B FCF $1.99B 0001193125-18-046681 · filed 2018-02-15 FY2016 · OCF $2.25B · FCF $803.0M · 0001193125-19-037854 · filed 2019-02-13 FY16 OCF $2.25B FCF $803.0M 0001193125-19-037854 · filed 2019-02-13 FY2017 · OCF $2.59B · FCF $1.56B · 0001193125-20-031657 · filed 2020-02-12 FY17 OCF $2.59B FCF $1.56B 0001193125-20-031657 · filed 2020-02-12 FY2018 · OCF $4.22B · FCF $3.23B · 0001140361-21-003906 · filed 2021-02-09 FY18 OCF $4.22B FCF $3.23B 0001140361-21-003906 · filed 2021-02-09 FY2019 · OCF $1.74B · FCF $700.0M · 0000060086-22-000007 · filed 2022-02-08 FY19 OCF $1.74B FCF $700.0M 0000060086-22-000007 · filed 2022-02-08 FY2020 · OCF $1.75B · FCF $1.03B · 0000060086-23-000025 · filed 2023-02-07 FY20 OCF $1.75B FCF $1.03B 0000060086-23-000025 · filed 2023-02-07 FY2021 · OCF $2.62B · FCF $2.14B · 0000060086-24-000029 · filed 2024-02-06 FY21 OCF $2.62B FCF $2.14B 0000060086-24-000029 · filed 2024-02-06 FY2022 · OCF $3.31B · FCF $2.65B · 0000060086-25-000036 · filed 2025-02-11 FY22 OCF $3.31B FCF $2.65B 0000060086-25-000036 · filed 2025-02-11 FY2023 · OCF $3.91B · FCF $3.22B · 0000060086-26-000008 · filed 2026-02-10 FY23 OCF $3.91B FCF $3.22B 0000060086-26-000008 · filed 2026-02-10 FY2024 · OCF $3.02B · FCF $2.39B · 0000060086-26-000008 · filed 2026-02-10 FY24 OCF $3.02B FCF $2.39B 0000060086-26-000008 · filed 2026-02-10 FY2025 · OCF $3.28B · FCF $2.70B · 0000060086-26-000008 · filed 2026-02-10 FY25 OCF $3.28B FCF $2.70B 0000060086-26-000008 · filed 2026-02-10 FY25 OCF $3.28B FCF $2.70B 0000060086-26-000008 · filed 2026-02-10 ’09 ’13 ’17 ’21 ’25
FY2025: $3.28B operating cash − $579.0M capex = $2.70B free cash flow
Returns on capital Return on equity Return on assets0% 20% FY2008 · ROE 34.5% · ROA 6.5% FY08 ROE 34.5% ROA 6.5% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE 3.3% · ROA 0.8% FY09 ROE 3.3% ROA 0.8% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 7.0% · ROA 1.7% FY10 ROE 7.0% ROA 1.7% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 5.7% · ROA 1.4% FY11 ROE 5.7% ROA 1.4% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 2.9% · ROA 0.7% FY12 ROE 2.9% ROA 0.7% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 3.1% · ROA 0.7% FY13 ROE 3.1% ROA 0.7% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 3.1% · ROA 0.8% FY14 ROE 3.1% ROA 0.8% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 1.5% · ROA 0.3% FY15 ROE 1.5% ROA 0.3% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 3.6% · ROA 0.9% FY16 ROE 3.6% ROA 0.9% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 6.1% · ROA 1.5% FY17 ROE 6.1% ROA 1.5% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 3.4% · ROA 0.8% FY18 ROE 3.4% ROA 0.8% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 4.9% · ROA 1.1% FY19 ROE 4.9% ROA 1.1% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE -5.2% · ROA -1.2% FY20 ROE -5.2% ROA -1.2% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 8.8% · ROA 1.9% FY21 ROE 8.8% ROA 1.9% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 5.7% · ROA 1.1% FY22 ROE 5.7% ROA 1.1% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 9.1% · ROA 1.8% FY23 ROE 9.1% ROA 1.8% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 8.3% · ROA 1.7% FY24 ROE 8.3% ROA 1.7% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 8.9% · ROA 1.9% FY25 ROE 8.9% ROA 1.9% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 8.9% ROA 1.9% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 34% (FY2008) → 9% (FY2025) · on assets 1.9%
Balance sheet Liabilities Equity$0 $50B FY2008 · Liabilities $52.73B · Equity $13.13B FY08 Liabilities $52.73B Equity $13.13B 0001193125-10-038679 · filed 2010-02-24 FY2009 · Liabilities $52.98B · Equity $16.90B FY09 Liabilities $52.98B Equity $16.90B 0001193125-11-043352 · filed 2011-02-23 FY2010 · Liabilities $53.17B · Equity $18.45B FY10 Liabilities $53.17B Equity $18.45B 0001193125-12-072891 · filed 2012-02-22 FY2011 · Liabilities $52.06B · Equity $18.77B FY11 Liabilities $52.06B Equity $18.77B 0001193125-13-070611 · filed 2013-02-22 FY2012 · Liabilities $55.34B · Equity $19.46B FY12 Liabilities $55.34B Equity $19.46B 0001193125-14-064964 · filed 2014-02-24 FY2013 · Liabilities $55.03B · Equity $19.46B FY13 Liabilities $55.03B Equity $19.46B 0001193125-15-058679 · filed 2015-02-24 FY2014 · Liabilities $53.72B · Equity $19.28B FY14 Liabilities $53.72B Equity $19.28B 0001193125-16-470141 · filed 2016-02-19 FY2015 · Liabilities $53.20B · Equity $17.56B FY15 Liabilities $53.20B Equity $17.56B 0001193125-17-046521 · filed 2017-02-16 FY2016 · Liabilities $53.23B · Equity $18.16B FY16 Liabilities $53.23B Equity $18.16B 0001193125-18-046681 · filed 2018-02-15 FY2017 · Liabilities $55.02B · Equity $19.20B FY17 Liabilities $55.02B Equity $19.20B 0001193125-19-037854 · filed 2019-02-13 FY2018 · Liabilities $56.93B · Equity $18.52B FY18 Liabilities $56.93B Equity $18.52B 0001193125-20-031657 · filed 2020-02-12 FY2019 · Liabilities $60.31B · Equity $19.12B FY19 Liabilities $60.31B Equity $19.12B 0001140361-21-003906 · filed 2021-02-09 FY2020 · Liabilities $61.05B · Equity $17.86B FY20 Liabilities $61.05B Equity $17.86B 0000060086-22-000007 · filed 2022-02-08 FY2021 · Liabilities $62.45B · Equity $17.85B FY21 Liabilities $62.45B Equity $17.85B 0000060086-23-000025 · filed 2023-02-07 FY2022 · Liabilities $60.37B · Equity $14.35B FY22 Liabilities $60.37B Equity $14.35B 0000060086-24-000029 · filed 2024-02-06 FY2023 · Liabilities $62.67B · Equity $15.70B FY23 Liabilities $62.67B Equity $15.70B 0000060086-25-000036 · filed 2025-02-11 FY2024 · Liabilities $64.01B · Equity $17.07B FY24 Liabilities $64.01B Equity $17.07B 0000060086-26-000008 · filed 2026-02-10 FY2025 · Liabilities $66.71B · Equity $18.69B FY25 Liabilities $66.71B Equity $18.69B 0000060086-26-000008 · filed 2026-02-10 FY25 Liabilities $66.71B Equity $18.69B 0000060086-26-000008 · filed 2026-02-10 ’09 ’13 ’17 ’21 ’25
FY2025: $86.35B assets · $66.71B liabilities · $18.69B equity