Margins Net margin FCF margin0% 50% 100% FY2007 · Net margin 12.6% FY07 Net margin 12.6% derived: net income ÷ revenue FY2008 · Net margin 0.6% FY08 Net margin 0.6% derived: net income ÷ revenue FY2009 · Net margin -5.7% FY09 Net margin -5.7% derived: net income ÷ revenue FY2010 · Net margin 8.7% FY10 Net margin 8.7% derived: net income ÷ revenue FY2011 · Net margin 2.1% FY11 Net margin 2.1% derived: net income ÷ revenue FY2012 · Net margin 11.4% FY12 Net margin 11.4% derived: net income ÷ revenue FY2013 · Net margin 10.4% FY13 Net margin 10.4% derived: net income ÷ revenue FY2014 · Net margin 11.2% FY14 Net margin 11.2% derived: net income ÷ revenue FY2015 · Net margin 8.5% FY15 Net margin 8.5% derived: net income ÷ revenue FY2016 · Net margin 8.9% FY16 Net margin 8.9% derived: net income ÷ revenue FY2017 · Net margin 14.6% FY17 Net margin 14.6% derived: net income ÷ revenue FY2018 · Net margin 122.2% FY18 Net margin 122.2% derived: net income ÷ revenue FY2019 · Net margin 5.1% FY19 Net margin 5.1% derived: net income ÷ revenue FY2020 · Net margin 2.9% FY20 Net margin 2.9% derived: net income ÷ revenue FY2021 · Net margin 21.3% FY21 Net margin 21.3% derived: net income ÷ revenue FY2022 · Net margin 7.2% FY22 Net margin 7.2% derived: net income ÷ revenue FY2023 · Net margin -6.5% FY23 Net margin -6.5% derived: net income ÷ revenue FY2024 · Net margin 17.8% FY24 Net margin 17.8% derived: net income ÷ revenue FY2025 · Net margin 6.5% FY25 Net margin 6.5% derived: net income ÷ revenue FY25 Net margin 6.5% derived: net income ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 6.5% of revenue
Cash engine Operating cash flow Free cash flow−$2B $0 $2B $4B FY2007 · OCF $1.96B · 0000059558-10-000073 · filed 2010-02-25 FY07 OCF $1.96B 0000059558-10-000073 · filed 2010-02-25 FY2008 · OCF $1.26B · 0000059558-11-000029 · filed 2011-02-25 FY08 OCF $1.26B 0000059558-11-000029 · filed 2011-02-25 FY2009 · OCF $937.0M · 0000059558-12-000027 · filed 2012-02-23 FY09 OCF $937.0M 0000059558-12-000027 · filed 2012-02-23 FY2010 · OCF $1.72B · 0000059558-13-000034 · filed 2013-03-01 FY10 OCF $1.72B 0000059558-13-000034 · filed 2013-03-01 FY2011 · OCF $1.28B · 0000059558-14-000011 · filed 2014-02-25 FY11 OCF $1.28B 0000059558-14-000011 · filed 2014-02-25 FY2012 · OCF $1.27B · 0000059558-15-000010 · filed 2015-02-26 FY12 OCF $1.27B 0000059558-15-000010 · filed 2015-02-26 FY2013 · OCF $799.0M · 0000059558-16-000077 · filed 2016-02-25 FY13 OCF $799.0M 0000059558-16-000077 · filed 2016-02-25 FY2014 · OCF $2.53B · 0000059558-17-000012 · filed 2017-02-23 FY14 OCF $2.53B 0000059558-17-000012 · filed 2017-02-23 FY2015 · OCF $2.24B · 0000059558-18-000009 · filed 2018-02-22 FY15 OCF $2.24B 0000059558-18-000009 · filed 2018-02-22 FY2016 · OCF $1.27B · 0000059558-19-000010 · filed 2019-02-20 FY16 OCF $1.27B 0000059558-19-000010 · filed 2019-02-20 FY2017 · OCF $788.0M · 0000059558-20-000012 · filed 2020-02-20 FY17 OCF $788.0M 0000059558-20-000012 · filed 2020-02-20 FY2018 · OCF $1.94B · 0000059558-21-000011 · filed 2021-02-18 FY18 OCF $1.94B 0000059558-21-000011 · filed 2021-02-18 FY2019 · OCF −$2.69B · 0000059558-22-000008 · filed 2022-02-17 FY19 OCF −$2.69B 0000059558-22-000008 · filed 2022-02-17 FY2020 · OCF $534.0M · 0000059558-23-000009 · filed 2023-02-16 FY20 OCF $534.0M 0000059558-23-000009 · filed 2023-02-16 FY2021 · OCF −$217.0M · 0000059558-24-000013 · filed 2024-02-22 FY21 OCF −$217.0M 0000059558-24-000013 · filed 2024-02-22 FY2022 · OCF $3.61B · 0000059558-25-000023 · filed 2025-02-21 FY22 OCF $3.61B 0000059558-25-000023 · filed 2025-02-21 FY2023 · OCF −$2.07B · 0000059558-26-000016 · filed 2026-02-19 FY23 OCF −$2.07B 0000059558-26-000016 · filed 2026-02-19 FY2024 · OCF −$2.01B · 0000059558-26-000016 · filed 2026-02-19 FY24 OCF −$2.01B 0000059558-26-000016 · filed 2026-02-19 FY2025 · OCF −$167.0M · 0000059558-26-000016 · filed 2026-02-19 FY25 OCF −$167.0M 0000059558-26-000016 · filed 2026-02-19 FY25 OCF −$167.0M 0000059558-26-000016 · filed 2026-02-19 ’09 ’13 ’17 ’21 ’25
Returns on capital Return on equity Return on assets0% 20% 40% FY2008 · ROE 0.7% · ROA 0.0% FY08 ROE 0.7% ROA 0.0% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE -4.1% · ROA -0.3% FY09 ROE -4.1% ROA -0.3% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 7.0% · ROA 0.5% FY10 ROE 7.0% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 1.7% · ROA 0.1% FY11 ROE 1.7% ROA 0.1% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 8.8% · ROA 0.6% FY12 ROE 8.8% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 9.2% · ROA 0.5% FY13 ROE 9.2% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 9.6% · ROA 0.6% FY14 ROE 9.6% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 8.5% · ROA 0.5% FY15 ROE 8.5% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 8.2% · ROA 0.5% FY16 ROE 8.2% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 12.0% · ROA 0.7% FY17 ROE 12.0% ROA 0.7% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 11.4% · ROA 0.6% FY18 ROE 11.4% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 4.5% · ROA 0.3% FY19 ROE 4.5% ROA 0.3% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 2.2% · ROA 0.1% FY20 ROE 2.2% ROA 0.1% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 18.6% · ROA 1.0% FY21 ROE 18.6% ROA 1.0% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 26.6% · ROA 0.4% FY22 ROE 26.6% ROA 0.4% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE -10.9% · ROA -0.2% FY23 ROE -10.9% ROA -0.2% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 39.6% · ROA 0.8% FY24 ROE 39.6% ROA 0.8% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 10.8% · ROA 0.3% FY25 ROE 10.8% ROA 0.3% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 10.8% ROA 0.3% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 1% (FY2008) → 11% (FY2025) · on assets 0.3%
Balance sheet Liabilities Equity$0 $200B $400B FY2008 · Liabilities $155.16B · Equity $7.98B FY08 Liabilities $155.16B Equity $7.98B 0000059558-10-000073 · filed 2010-02-25 FY2009 · Liabilities $165.73B · Equity $11.70B FY09 Liabilities $165.73B Equity $11.70B 0000059558-11-000029 · filed 2011-02-25 FY2010 · Liabilities $181.02B · Equity $12.81B FY10 Liabilities $181.02B Equity $12.81B 0000059558-12-000027 · filed 2012-02-23 FY2011 · Liabilities $188.39B · Equity $13.10B FY11 Liabilities $188.39B Equity $13.10B 0000059558-13-000034 · filed 2013-03-01 FY2012 · Liabilities $203.90B · Equity $14.97B FY12 Liabilities $203.90B Equity $14.97B 0000059558-14-000011 · filed 2014-02-25 FY2013 · Liabilities $223.49B · Equity $13.45B FY13 Liabilities $223.49B Equity $13.45B 0000059558-15-000010 · filed 2015-02-26 FY2014 · Liabilities $237.64B · Equity $15.74B FY14 Liabilities $237.64B Equity $15.74B 0000059558-16-000077 · filed 2016-02-25 FY2015 · Liabilities $238.29B · Equity $13.62B FY15 Liabilities $238.29B Equity $13.62B 0000059558-17-000012 · filed 2017-02-23 FY2016 · Liabilities $247.15B · Equity $14.48B FY16 Liabilities $247.15B Equity $14.48B 0000059558-18-000009 · filed 2018-02-22 FY2017 · Liabilities $264.44B · Equity $17.32B FY17 Liabilities $264.44B Equity $17.32B 0000059558-19-000010 · filed 2019-02-20 FY2018 · Liabilities $283.80B · Equity $14.35B FY18 Liabilities $283.80B Equity $14.35B 0000059558-20-000012 · filed 2020-02-20 FY2019 · Liabilities $315.07B · Equity $19.69B FY19 Liabilities $315.07B Equity $19.69B 0000059558-21-000011 · filed 2021-02-18 FY2020 · Liabilities $343.25B · Equity $22.70B FY20 Liabilities $343.25B Equity $22.70B 0000059558-22-000008 · filed 2022-02-17 FY2021 · Liabilities $367.03B · Equity $20.27B FY21 Liabilities $367.03B Equity $20.27B 0000059558-23-000009 · filed 2023-02-16 FY2022 · Liabilities $329.23B · Equity $5.10B FY22 Liabilities $329.23B Equity $5.10B 0000059558-24-000013 · filed 2024-02-22 FY2023 · Liabilities $365.52B · Equity $6.89B FY23 Liabilities $365.52B Equity $6.89B 0000059558-25-000023 · filed 2025-02-21 FY2024 · Liabilities $382.56B · Equity $8.27B FY24 Liabilities $382.56B Equity $8.27B 0000059558-26-000016 · filed 2026-02-19 FY2025 · Liabilities $406.30B · Equity $10.91B FY25 Liabilities $406.30B Equity $10.91B 0000059558-26-000016 · filed 2026-02-19 FY25 Liabilities $406.30B Equity $10.91B 0000059558-26-000016 · filed 2026-02-19 ’09 ’13 ’17 ’21 ’25
FY2025: $417.20B assets · $406.30B liabilities · $10.91B equity