Margins Net margin FCF margin0% 50% FY2007 · Net margin 37.2% · FCF margin 33.7% FY07 Net margin 37.2% FCF margin 33.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2008 · Net margin 28.4% · FCF margin 19.4% FY08 Net margin 28.4% FCF margin 19.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin 15.3% · FCF margin 61.7% FY09 Net margin 15.3% FCF margin 61.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 29.6% · FCF margin 33.2% FY10 Net margin 29.6% FCF margin 33.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 28.5% · FCF margin 28.8% FY11 Net margin 28.5% FCF margin 28.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 31.9% · FCF margin 24.7% FY12 Net margin 31.9% FCF margin 24.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 27.6% · FCF margin 31.1% FY13 Net margin 27.6% FCF margin 31.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 30.1% · FCF margin 29.1% FY14 Net margin 30.1% FCF margin 29.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 20.8% · FCF margin 17.8% FY15 Net margin 20.8% FCF margin 17.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 24.2% · FCF margin 30.1% FY16 Net margin 24.2% FCF margin 30.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 11.0% · FCF margin 19.4% FY17 Net margin 11.0% FCF margin 19.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin -22.0% · FCF margin 13.8% FY18 Net margin -22.0% FCF margin 13.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 18.1% · FCF margin 26.4% FY19 Net margin 18.1% FCF margin 26.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 22.1% · FCF margin 18.7% FY20 Net margin 22.1% FCF margin 18.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 26.9% · FCF margin 25.8% FY21 Net margin 26.9% FCF margin 25.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 29.3% · FCF margin 15.5% FY22 Net margin 29.3% FCF margin 15.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 20.2% · FCF margin 27.5% FY23 Net margin 20.2% FCF margin 27.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 26.0% · FCF margin 28.6% FY24 Net margin 26.0% FCF margin 28.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 12.5% · FCF margin 28.9% FY25 Net margin 12.5% FCF margin 28.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 12.5% FCF margin 28.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 12.5% · free cash flow 28.9% of revenue
Cash engine Operating cash flow Free cash flow$0 $5B $10B $15B FY2007 · OCF $3.81B · FCF $2.99B · 0000950123-09-057827 · filed 2009-11-05 FY07 OCF $3.81B FCF $2.99B 0000950123-09-057827 · filed 2009-11-05 FY2008 · OCF $3.56B · FCF $2.16B · 0000950123-10-100207 · filed 2010-11-03 FY08 OCF $3.56B FCF $2.16B 0000950123-10-100207 · filed 2010-11-03 FY2009 · OCF $7.17B · FCF $6.41B · 0001234452-11-000360 · filed 2011-11-02 FY09 OCF $7.17B FCF $6.41B 0001234452-11-000360 · filed 2011-11-02 FY2010 · OCF $4.08B · FCF $3.65B · 0001234452-12-000371 · filed 2012-11-07 FY10 OCF $4.08B FCF $3.65B 0001234452-12-000371 · filed 2012-11-07 FY2011 · OCF $4.90B · FCF $4.31B · 0001234452-13-000483 · filed 2013-11-06 FY11 OCF $4.90B FCF $4.31B 0001234452-13-000483 · filed 2013-11-06 FY2012 · OCF $6.00B · FCF $4.71B · 0001234452-14-000320 · filed 2014-11-05 FY12 OCF $6.00B FCF $4.71B 0001234452-14-000320 · filed 2014-11-05 FY2013 · OCF $8.78B · FCF $7.73B · 0001234452-15-000271 · filed 2015-11-04 FY13 OCF $8.78B FCF $7.73B 0001234452-15-000271 · filed 2015-11-04 FY2014 · OCF $8.89B · FCF $7.70B · 0001234452-16-000552 · filed 2016-11-02 FY14 OCF $8.89B FCF $7.70B 0001234452-16-000552 · filed 2016-11-02 FY2015 · OCF $5.51B · FCF $4.51B · 0001234452-17-000190 · filed 2017-11-01 FY15 OCF $5.51B FCF $4.51B 0001234452-17-000190 · filed 2017-11-01 FY2016 · OCF $7.63B · FCF $7.09B · 0001728949-18-000095 · filed 2018-11-07 FY16 OCF $7.63B FCF $7.09B 0001728949-18-000095 · filed 2018-11-07 FY2017 · OCF $5.00B · FCF $4.31B · 0001728949-19-000072 · filed 2019-11-06 FY17 OCF $5.00B FCF $4.31B 0001728949-19-000072 · filed 2019-11-06 FY2018 · OCF $3.91B · FCF $3.12B · 0001728949-20-000067 · filed 2020-11-04 FY18 OCF $3.91B FCF $3.12B 0001728949-20-000067 · filed 2020-11-04 FY2019 · OCF $7.29B · FCF $6.40B · 0001728949-21-000076 · filed 2021-11-03 FY19 OCF $7.29B FCF $6.40B 0001728949-21-000076 · filed 2021-11-03 FY2020 · OCF $5.81B · FCF $4.41B · 0000804328-22-000021 · filed 2022-11-02 FY20 OCF $5.81B FCF $4.41B 0000804328-22-000021 · filed 2022-11-02 FY2021 · OCF $10.54B · FCF $8.65B · 0000804328-23-000055 · filed 2023-11-01 FY21 OCF $10.54B FCF $8.65B 0000804328-23-000055 · filed 2023-11-01 FY2022 · OCF $9.10B · FCF $6.83B · 0000804328-24-000075 · filed 2024-11-06 FY22 OCF $9.10B FCF $6.83B 0000804328-24-000075 · filed 2024-11-06 FY2023 · OCF $11.30B · FCF $9.85B · 0000804328-25-000085 · filed 2025-11-05 FY23 OCF $11.30B FCF $9.85B 0000804328-25-000085 · filed 2025-11-05 FY2024 · OCF $12.20B · FCF $11.16B · 0000804328-25-000085 · filed 2025-11-05 FY24 OCF $12.20B FCF $11.16B 0000804328-25-000085 · filed 2025-11-05 FY2025 · OCF $14.01B · FCF $12.82B · 0000804328-25-000085 · filed 2025-11-05 FY25 OCF $14.01B FCF $12.82B 0000804328-25-000085 · filed 2025-11-05 FY25 OCF $14.01B FCF $12.82B 0000804328-25-000085 · filed 2025-11-05 ’09 ’13 ’17 ’21 ’25
FY2025: $14.01B operating cash − $1.19B capex = $12.82B free cash flow
Returns on capital Return on equity Return on assets-500% 0% FY2008 · ROE 17.6% · ROA 12.8% FY08 ROE 17.6% ROA 12.8% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE 7.8% · ROA 5.8% FY09 ROE 7.8% ROA 5.8% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 15.6% · ROA 10.6% FY10 ROE 15.6% ROA 10.6% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 15.8% · ROA 11.7% FY11 ROE 15.8% ROA 11.7% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 18.2% · ROA 14.2% FY12 ROE 18.2% ROA 14.2% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 19.0% · ROA 15.1% FY13 ROE 19.0% ROA 15.1% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 20.3% · ROA 16.4% FY14 ROE 20.3% ROA 16.4% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 16.8% · ROA 10.4% FY15 ROE 16.8% ROA 10.4% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 18.0% · ROA 10.9% FY16 ROE 18.0% ROA 10.9% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 8.0% · ROA 3.7% FY17 ROE 8.0% ROA 3.7% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE -615.1% · ROA -15.2% FY18 ROE -615.1% ROA -15.2% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 89.3% · ROA 13.3% FY19 ROE 89.3% ROA 13.3% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 85.5% · ROA 14.6% FY20 ROE 85.5% ROA 14.6% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 90.9% · ROA 21.9% FY21 ROE 90.9% ROA 21.9% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 71.8% · ROA 26.4% FY22 ROE 71.8% ROA 26.4% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 33.5% · ROA 14.2% FY23 ROE 33.5% ROA 14.2% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 38.6% · ROA 18.4% FY24 ROE 38.6% ROA 18.4% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 26.1% · ROA 11.1% FY25 ROE 26.1% ROA 11.1% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 26.1% ROA 11.1% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 18% (FY2008) → 26% (FY2025) · on assets 11.1%
Balance sheet Liabilities Equity$0 $20B $40B $60B FY2008 · Liabilities $6.77B · Equity $17.94B FY08 Liabilities $6.77B Equity $17.94B 0000950123-09-057827 · filed 2009-11-05 FY2009 · Liabilities $7.13B · Equity $20.32B FY09 Liabilities $7.13B Equity $20.32B 0000950123-10-100207 · filed 2010-11-03 FY2010 · Liabilities $9.71B · Equity $20.86B FY10 Liabilities $9.71B Equity $20.86B 0001234452-11-000360 · filed 2011-11-02 FY2011 · Liabilities $9.45B · Equity $26.95B FY11 Liabilities $9.45B Equity $26.95B 0001234452-12-000371 · filed 2012-11-07 FY2012 · Liabilities $9.47B · Equity $33.52B FY12 Liabilities $9.47B Equity $33.52B 0001234452-13-000483 · filed 2013-11-06 FY2013 · Liabilities $9.43B · Equity $36.09B FY13 Liabilities $9.43B Equity $36.09B 0001234452-14-000320 · filed 2014-11-05 FY2014 · Liabilities $9.41B · Equity $39.17B FY14 Liabilities $9.41B Equity $39.17B 0001234452-15-000271 · filed 2015-11-04 FY2015 · Liabilities $19.38B · Equity $31.42B FY15 Liabilities $19.38B Equity $31.42B 0001234452-16-000552 · filed 2016-11-02 FY2016 · Liabilities $20.59B · Equity $31.78B FY16 Liabilities $20.59B Equity $31.78B 0001234452-17-000190 · filed 2017-11-01 FY2017 · Liabilities $34.74B · Equity $30.75B FY17 Liabilities $34.74B Equity $30.75B 0001728949-18-000095 · filed 2018-11-07 · 0001234452-17-000190 · filed 2017-11-01 FY2018 · Liabilities $31.91B · Equity $807.0M FY18 Liabilities $31.91B Equity $807.0M 0001728949-19-000072 · filed 2019-11-06 FY2019 · Liabilities $28.05B · Equity $4.91B FY19 Liabilities $28.05B Equity $4.91B 0001728949-20-000067 · filed 2020-11-04 · 0001728949-19-000072 · filed 2019-11-06 FY2020 · Liabilities $29.52B · Equity $6.08B FY20 Liabilities $29.52B Equity $6.08B 0001728949-21-000076 · filed 2021-11-03 FY2021 · Liabilities $31.29B · Equity $9.95B FY21 Liabilities $31.29B Equity $9.95B 0000804328-22-000021 · filed 2022-11-02 FY2022 · Liabilities $31.00B · Equity $18.01B FY22 Liabilities $31.00B Equity $18.01B 0000804328-23-000055 · filed 2023-11-01 FY2023 · Liabilities $29.46B · Equity $21.58B FY23 Liabilities $29.46B Equity $21.58B 0000804328-24-000075 · filed 2024-11-06 FY2024 · Liabilities $28.88B · Equity $26.27B FY24 Liabilities $28.88B Equity $26.27B 0000804328-25-000085 · filed 2025-11-05 FY2025 · Liabilities $28.94B · Equity $21.21B FY25 Liabilities $28.94B Equity $21.21B 0000804328-25-000085 · filed 2025-11-05 FY25 Liabilities $28.94B Equity $21.21B 0000804328-25-000085 · filed 2025-11-05 ’09 ’13 ’17 ’21 ’25
FY2025: $50.14B assets · $28.94B liabilities · $21.21B equity