Margins Net margin FCF margin0% 10% 20% FY2008 · Net margin 3.1% FY08 Net margin 3.1% derived: net income ÷ revenue FY2009 · Net margin 5.8% FY09 Net margin 5.8% derived: net income ÷ revenue FY2010 · Net margin 6.5% FY10 Net margin 6.5% derived: net income ÷ revenue FY2011 · Net margin 6.2% FY11 Net margin 6.2% derived: net income ÷ revenue FY2012 · Net margin 6.4% · FCF margin 20.1% FY12 Net margin 6.4% FCF margin 20.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 4.1% · FCF margin 16.7% FY13 Net margin 4.1% FCF margin 16.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 6.3% · FCF margin 20.6% FY14 Net margin 6.3% FCF margin 20.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 4.8% · FCF margin 19.8% FY15 Net margin 4.8% FCF margin 19.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 6.1% · FCF margin 12.3% FY16 Net margin 6.1% FCF margin 12.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 14.6% · FCF margin 15.5% FY17 Net margin 14.6% FCF margin 15.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 5.6% · FCF margin 12.1% FY18 Net margin 5.6% FCF margin 12.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 6.1% · FCF margin 15.9% FY19 Net margin 6.1% FCF margin 15.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 2.8% · FCF margin 22.6% FY20 Net margin 2.8% FCF margin 22.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 7.0% · FCF margin 25.0% FY21 Net margin 7.0% FCF margin 25.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 3.2% · FCF margin 8.1% FY22 Net margin 3.2% FCF margin 8.1% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 4.9% FY23 Net margin 4.9% derived: net income ÷ revenue FY2024 · Net margin 3.2% FY24 Net margin 3.2% derived: net income ÷ revenue FY2025 · Net margin 5.0% FY25 Net margin 5.0% derived: net income ÷ revenue FY25 Net margin 5.0% derived: net income ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 5.0% · free cash flow 8.1% of revenue
Cash engine Operating cash flow Free cash flow$0 $5B $10B FY2008 · OCF $727.0M · 0000950123-11-019862 · filed 2011-02-28 FY08 OCF $727.0M 0000950123-11-019862 · filed 2011-02-28 FY2009 · OCF $1.36B · 0001193125-12-085927 · filed 2012-02-29 FY09 OCF $1.36B 0001193125-12-085927 · filed 2012-02-29 FY2010 · OCF $1.84B · 0001193125-13-085281 · filed 2013-03-01 FY10 OCF $1.84B 0001193125-13-085281 · filed 2013-03-01 FY2011 · OCF $1.31B · 0000898174-14-000003 · filed 2014-02-27 FY11 OCF $1.31B 0000898174-14-000003 · filed 2014-02-27 FY2012 · OCF $1.97B · FCF $1.97B · 0000898174-15-000010 · filed 2015-03-02 FY12 OCF $1.97B FCF $1.97B 0000898174-15-000010 · filed 2015-03-02 FY2013 · OCF $1.73B · FCF $1.73B · 0000898174-16-000044 · filed 2016-02-29 FY13 OCF $1.73B FCF $1.73B 0000898174-16-000044 · filed 2016-02-29 FY2014 · OCF $2.34B · FCF $2.25B · 0000898174-17-000008 · filed 2017-02-28 FY14 OCF $2.34B FCF $2.25B 0000898174-17-000008 · filed 2017-02-28 FY2015 · OCF $2.09B · FCF $2.07B · 0000898174-18-000006 · filed 2018-02-27 FY15 OCF $2.09B FCF $2.07B 0000898174-18-000006 · filed 2018-02-27 FY2016 · OCF $1.47B · FCF $1.42B · 0000898174-19-000011 · filed 2019-02-27 FY16 OCF $1.47B FCF $1.42B 0000898174-19-000011 · filed 2019-02-27 FY2017 · OCF $1.98B · FCF $1.94B · 0000898174-20-000005 · filed 2020-02-27 FY17 OCF $1.98B FCF $1.94B 0000898174-20-000005 · filed 2020-02-27 FY2018 · OCF $1.58B · FCF $1.55B · 0000898174-21-000006 · filed 2021-02-26 FY18 OCF $1.58B FCF $1.55B 0000898174-21-000006 · filed 2021-02-26 FY2019 · OCF $2.31B · FCF $2.27B · 0000898174-22-000005 · filed 2022-02-25 FY19 OCF $2.31B FCF $2.27B 0000898174-22-000005 · filed 2022-02-25 FY2020 · OCF $3.32B · FCF $3.29B · 0000898174-23-000046 · filed 2023-02-24 FY20 OCF $3.32B FCF $3.29B 0000898174-23-000046 · filed 2023-02-24 FY2021 · OCF $4.18B · FCF $4.16B · 0000898174-24-000048 · filed 2024-02-26 FY21 OCF $4.18B FCF $4.16B 0000898174-24-000048 · filed 2024-02-26 FY2022 · OCF $1.34B · FCF $1.32B · 0000898174-25-000027 · filed 2025-02-21 FY22 OCF $1.34B FCF $1.32B 0000898174-25-000027 · filed 2025-02-21 FY2023 · OCF $4.04B · 0000898174-26-000006 · filed 2026-02-20 FY23 OCF $4.04B 0000898174-26-000006 · filed 2026-02-20 FY2024 · OCF $9.37B · 0000898174-26-000006 · filed 2026-02-20 FY24 OCF $9.37B 0000898174-26-000006 · filed 2026-02-20 FY2025 · OCF $4.09B · 0000898174-26-000006 · filed 2026-02-20 FY25 OCF $4.09B 0000898174-26-000006 · filed 2026-02-20 FY25 OCF $4.09B 0000898174-26-000006 · filed 2026-02-20 ’09 ’13 ’17 ’21 ’25
Returns on capital Return on equity Return on assets0% 10% 20% FY2009 · ROE 10.5% · ROA 1.6% FY09 ROE 10.5% ROA 1.6% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 10.6% · ROA 1.8% FY10 ROE 10.6% ROA 1.8% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 9.4% · ROA 1.7% FY11 ROE 9.4% ROA 1.7% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 9.1% · ROA 1.6% FY12 ROE 9.1% ROA 1.6% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 7.1% · ROA 1.1% FY13 ROE 7.1% ROA 1.1% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 9.7% · ROA 1.5% FY14 ROE 9.7% ROA 1.5% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 8.2% · ROA 1.0% FY15 ROE 8.2% ROA 1.0% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 9.9% · ROA 1.3% FY16 ROE 9.9% ROA 1.3% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 19.0% · ROA 3.0% FY17 ROE 19.0% ROA 3.0% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 8.5% · ROA 1.1% FY18 ROE 8.5% ROA 1.1% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 7.5% · ROA 1.1% FY19 ROE 7.5% ROA 1.1% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 2.9% · ROA 0.5% FY20 ROE 2.9% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 9.0% · ROA 1.3% FY21 ROE 9.0% ROA 1.3% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 7.3% · ROA 0.6% FY22 ROE 7.3% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 9.9% · ROA 0.9% FY23 ROE 9.9% ROA 0.9% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 6.6% · ROA 0.6% FY24 ROE 6.6% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 8.8% · ROA 0.8% FY25 ROE 8.8% ROA 0.8% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 8.8% ROA 0.8% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 11% (FY2009) → 9% (FY2025) · on assets 0.8%
Balance sheet Liabilities Equity$0 $50B $100B $150B FY2009 · Liabilities $21.38B · Equity $3.87B FY09 Liabilities $21.38B Equity $3.87B 0000950123-11-019862 · filed 2011-02-28 FY2010 · Liabilities $24.04B · Equity $5.04B FY10 Liabilities $24.04B Equity $5.04B 0001193125-12-085927 · filed 2012-02-29 FY2011 · Liabilities $25.82B · Equity $5.82B FY11 Liabilities $25.82B Equity $5.82B 0001193125-13-085281 · filed 2013-03-01 FY2012 · Liabilities $33.45B · Equity $6.91B FY12 Liabilities $33.45B Equity $6.91B 0000898174-14-000003 · filed 2014-02-27 FY2013 · Liabilities $33.74B · Equity $5.94B FY13 Liabilities $33.74B Equity $5.94B 0000898174-15-000010 · filed 2015-03-02 FY2014 · Liabilities $37.63B · Equity $7.02B FY14 Liabilities $37.63B Equity $7.02B 0000898174-16-000044 · filed 2016-02-29 FY2015 · Liabilities $44.25B · Equity $6.14B FY15 Liabilities $44.25B Equity $6.14B 0000898174-17-000008 · filed 2017-02-28 FY2016 · Liabilities $46.00B · Equity $7.09B FY16 Liabilities $46.00B Equity $7.09B 0000898174-18-000006 · filed 2018-02-27 FY2017 · Liabilities $50.95B · Equity $9.57B FY17 Liabilities $50.95B Equity $9.57B 0000898174-19-000011 · filed 2019-02-27 FY2018 · Liabilities $56.09B · Equity $8.45B FY18 Liabilities $56.09B Equity $8.45B 0000898174-20-000005 · filed 2020-02-27 FY2019 · Liabilities $65.13B · Equity $11.60B FY19 Liabilities $65.13B Equity $11.60B 0000898174-21-000006 · filed 2021-02-26 FY2020 · Liabilities $70.30B · Equity $14.35B FY20 Liabilities $70.30B Equity $14.35B 0000898174-22-000005 · filed 2022-02-25 FY2021 · Liabilities $79.16B · Equity $13.01B FY21 Liabilities $79.16B Equity $13.01B 0000898174-23-000046 · filed 2023-02-24 FY2022 · Liabilities $77.73B · Equity $7.08B FY22 Liabilities $77.73B Equity $7.08B 0000898174-24-000048 · filed 2024-02-26 FY2023 · Liabilities $88.45B · Equity $9.08B FY23 Liabilities $88.45B Equity $9.08B 0000898174-25-000027 · filed 2025-02-21 FY2024 · Liabilities $107.77B · Equity $10.82B FY24 Liabilities $107.77B Equity $10.82B 0000898174-26-000006 · filed 2026-02-20 FY2025 · Liabilities $143.04B · Equity $13.46B FY25 Liabilities $143.04B Equity $13.46B 0000898174-26-000006 · filed 2026-02-20 FY25 Liabilities $143.04B Equity $13.46B 0000898174-26-000006 · filed 2026-02-20 ’09 ’13 ’17 ’21 ’25
FY2025: $156.59B assets · $143.04B liabilities · $13.46B equity