Margins Net margin FCF margin0% 10% 20% FY2007 · Net margin 7.9% FY07 Net margin 7.9% derived: net income ÷ revenue FY2008 · Net margin 4.6% FY08 Net margin 4.6% derived: net income ÷ revenue FY2009 · Net margin 7.0% FY09 Net margin 7.0% derived: net income ÷ revenue FY2010 · Net margin 7.2% FY10 Net margin 7.2% derived: net income ÷ revenue FY2011 · Net margin 7.4% FY11 Net margin 7.4% derived: net income ÷ revenue FY2012 · Net margin 8.8% FY12 Net margin 8.8% derived: net income ÷ revenue FY2013 · Net margin 9.8% FY13 Net margin 9.8% derived: net income ÷ revenue FY2014 · Net margin 10.9% FY14 Net margin 10.9% derived: net income ÷ revenue FY2015 · Net margin 10.3% FY15 Net margin 10.3% derived: net income ÷ revenue FY2016 · Net margin 10.6% FY16 Net margin 10.6% derived: net income ÷ revenue FY2017 · Net margin 16.4% FY17 Net margin 16.4% derived: net income ÷ revenue FY2018 · Net margin 10.9% FY18 Net margin 10.9% derived: net income ÷ revenue FY2019 · Net margin 8.6% FY19 Net margin 8.6% derived: net income ÷ revenue FY2020 · Net margin 9.5% FY20 Net margin 9.5% derived: net income ÷ revenue FY2021 · Net margin 11.0% FY21 Net margin 11.0% derived: net income ÷ revenue FY2022 · Net margin 27.1% FY22 Net margin 27.1% derived: net income ÷ revenue FY2023 · Net margin 4.6% FY23 Net margin 4.6% derived: net income ÷ revenue FY2024 · Net margin 9.7% FY24 Net margin 9.7% derived: net income ÷ revenue FY2025 · Net margin 7.6% FY25 Net margin 7.6% derived: net income ÷ revenue FY25 Net margin 7.6% derived: net income ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 7.6% of revenue
Cash engine Operating cash flow Free cash flow$0 $2B $4B FY2007 · OCF $2.96B · 0001047469-10-000948 · filed 2010-02-17 FY07 OCF $2.96B 0001047469-10-000948 · filed 2010-02-17 FY2008 · OCF $2.22B · 0001047469-11-000974 · filed 2011-02-16 FY08 OCF $2.22B 0001047469-11-000974 · filed 2011-02-16 FY2009 · OCF $2.24B · 0001047469-12-001065 · filed 2012-02-15 FY09 OCF $2.24B 0001047469-12-001065 · filed 2012-02-15 FY2010 · OCF $2.79B · 0001047469-13-000940 · filed 2013-02-13 FY10 OCF $2.79B 0001047469-13-000940 · filed 2013-02-13 FY2011 · OCF $2.71B · 0001047469-14-000817 · filed 2014-02-12 FY11 OCF $2.71B 0001047469-14-000817 · filed 2014-02-12 FY2012 · OCF $3.08B · 0001047469-15-000727 · filed 2015-02-11 FY12 OCF $3.08B 0001047469-15-000727 · filed 2015-02-11 FY2013 · OCF $2.22B · 0001047469-16-010094 · filed 2016-02-10 FY13 OCF $2.22B 0001047469-16-010094 · filed 2016-02-10 FY2014 · OCF $3.10B · 0001047469-17-000589 · filed 2017-02-08 FY14 OCF $3.10B 0001047469-17-000589 · filed 2017-02-08 FY2015 · OCF $4.38B · 0001047469-18-000695 · filed 2018-02-09 FY15 OCF $4.38B 0001047469-18-000695 · filed 2018-02-09 FY2016 · OCF $3.86B · 0001047469-19-000469 · filed 2019-02-13 FY16 OCF $3.86B 0001047469-19-000469 · filed 2019-02-13 FY2017 · OCF $4.19B · 0001104659-20-021174 · filed 2020-02-14 FY17 OCF $4.19B 0001104659-20-021174 · filed 2020-02-14 FY2018 · OCF $5.16B · 0001104659-21-022074 · filed 2021-02-12 FY18 OCF $5.16B 0001104659-21-022074 · filed 2021-02-12 FY2019 · OCF $5.49B · 0001104659-22-020401 · filed 2022-02-11 FY19 OCF $5.49B 0001104659-22-020401 · filed 2022-02-11 FY2020 · OCF $3.71B · 0001104659-23-022860 · filed 2023-02-16 FY20 OCF $3.71B 0001104659-23-022860 · filed 2023-02-16 FY2021 · OCF $3.25B · 0001104659-24-025516 · filed 2024-02-20 FY21 OCF $3.25B 0001104659-24-025516 · filed 2024-02-20 FY2022 · OCF $3.17B · 0001410578-25-000160 · filed 2025-02-19 FY22 OCF $3.17B 0001410578-25-000160 · filed 2025-02-19 FY2023 · OCF $3.79B · 0001104659-26-017031 · filed 2026-02-18 FY23 OCF $3.79B 0001104659-26-017031 · filed 2026-02-18 FY2024 · OCF $4.60B · 0001104659-26-017031 · filed 2026-02-18 FY24 OCF $4.60B 0001104659-26-017031 · filed 2026-02-18 FY2025 · OCF $4.54B · 0001104659-26-017031 · filed 2026-02-18 FY25 OCF $4.54B 0001104659-26-017031 · filed 2026-02-18 FY25 OCF $4.54B 0001104659-26-017031 · filed 2026-02-18 ’09 ’13 ’17 ’21 ’25
Returns on capital Return on equity Return on assets0% 20% 40% FY2008 · ROE 18.5% · ROA 0.4% FY08 ROE 18.5% ROA 0.4% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE 7.9% · ROA 0.5% FY09 ROE 7.9% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 6.8% · ROA 0.5% FY10 ROE 6.8% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 7.1% · ROA 0.4% FY11 ROE 7.1% ROA 0.4% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 8.3% · ROA 0.5% FY12 ROE 8.3% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 9.4% · ROA 0.4% FY13 ROE 9.4% ROA 0.4% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 11.2% · ROA 0.5% FY14 ROE 11.2% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 13.3% · ROA 0.6% FY15 ROE 13.3% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 12.9% · ROA 0.6% FY16 ROE 12.9% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 18.0% · ROA 0.9% FY17 ROE 18.0% ROA 0.9% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 13.6% · ROA 0.6% FY18 ROE 13.6% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 9.5% · ROA 0.5% FY19 ROE 9.5% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 8.4% · ROA 0.5% FY20 ROE 8.4% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 9.8% · ROA 0.5% FY21 ROE 9.8% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 47.7% · ROA 1.6% FY22 ROE 47.7% ROA 1.6% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 5.7% · ROA 0.2% FY23 ROE 5.7% ROA 0.2% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 14.2% · ROA 0.5% FY24 ROE 14.2% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 10.0% · ROA 0.3% FY25 ROE 10.0% ROA 0.3% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 10.0% ROA 0.3% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 19% (FY2008) → 10% (FY2025) · on assets 0.3%
Balance sheet Liabilities Equity$0 $100B $200B $300B FY2008 · Liabilities $125.61B · Equity $2.47B FY08 Liabilities $125.61B Equity $2.47B 0001047469-10-000948 · filed 2010-02-17 FY2009 · Liabilities $129.74B · Equity $7.89B FY09 Liabilities $129.74B Equity $7.89B 0001047469-11-000974 · filed 2011-02-16 FY2010 · Liabilities $135.75B · Equity $9.73B FY10 Liabilities $135.75B Equity $9.73B 0001047469-12-001065 · filed 2012-02-15 FY2011 · Liabilities $137.97B · Equity $9.02B FY11 Liabilities $137.97B Equity $9.02B 0001047469-13-000940 · filed 2013-02-13 FY2012 · Liabilities $152.07B · Equity $9.68B FY12 Liabilities $152.07B Equity $9.68B 0001047469-14-000817 · filed 2014-02-12 FY2013 · Liabilities $198.17B · Equity $9.68B FY13 Liabilities $198.17B Equity $9.68B 0001047469-15-000727 · filed 2015-02-11 FY2014 · Liabilities $208.80B · Equity $10.18B FY14 Liabilities $208.80B Equity $10.18B 0001047469-16-010094 · filed 2016-02-10 FY2015 · Liabilities $209.20B · Equity $9.31B FY15 Liabilities $209.20B Equity $9.31B 0001047469-17-000589 · filed 2017-02-08 FY2016 · Liabilities $217.62B · Equity $10.23B FY16 Liabilities $217.62B Equity $10.23B 0001047469-18-000695 · filed 2018-02-09 FY2017 · Liabilities $240.92B · Equity $12.85B FY17 Liabilities $240.92B Equity $12.85B 0001047469-19-000469 · filed 2019-02-13 FY2018 · Liabilities $231.19B · Equity $11.39B FY18 Liabilities $231.19B Equity $11.39B 0001104659-20-021174 · filed 2020-02-14 FY2019 · Liabilities $261.14B · Equity $14.62B FY19 Liabilities $261.14B Equity $14.62B 0001104659-21-022074 · filed 2021-02-12 FY2020 · Liabilities $279.75B · Equity $16.56B FY20 Liabilities $279.75B Equity $16.56B 0001104659-22-020401 · filed 2022-02-11 FY2021 · Liabilities $288.20B · Equity $16.07B FY21 Liabilities $288.20B Equity $16.07B 0001104659-23-022860 · filed 2023-02-16 FY2022 · Liabilities $280.59B · Equity $9.98B FY22 Liabilities $280.59B Equity $9.98B 0001104659-24-025516 · filed 2024-02-20 FY2023 · Liabilities $293.84B · Equity $10.92B FY23 Liabilities $293.84B Equity $10.92B 0001410578-25-000160 · filed 2025-02-19 FY2024 · Liabilities $302.19B · Equity $11.09B FY24 Liabilities $302.19B Equity $11.09B 0001104659-26-017031 · filed 2026-02-18 FY2025 · Liabilities $328.99B · Equity $11.88B FY25 Liabilities $328.99B Equity $11.88B 0001104659-26-017031 · filed 2026-02-18 FY25 Liabilities $328.99B Equity $11.88B 0001104659-26-017031 · filed 2026-02-18 ’09 ’13 ’17 ’21 ’25
FY2025: $341.38B assets · $328.99B liabilities · $11.88B equity