Margins Net margin FCF margin0% 20% 40% FY2007 · Net margin 7.1% · FCF margin 2.7% FY07 Net margin 7.1% FCF margin 2.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2008 · Net margin 3.0% · FCF margin 2.6% FY08 Net margin 3.0% FCF margin 2.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin 4.0% · FCF margin 9.7% FY09 Net margin 4.0% FCF margin 9.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 8.8% · FCF margin 11.8% FY10 Net margin 8.8% FCF margin 11.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 10.6% · FCF margin 9.2% FY11 Net margin 10.6% FCF margin 9.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 10.4% · FCF margin 6.7% FY12 Net margin 10.4% FCF margin 6.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 0.1% · FCF margin 11.8% FY13 Net margin 0.1% FCF margin 11.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 12.6% · FCF margin -3.4% FY14 Net margin 12.6% FCF margin -3.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 14.4% · FCF margin 12.8% FY15 Net margin 14.4% FCF margin 12.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 13.2% · FCF margin 15.3% FY16 Net margin 13.2% FCF margin 15.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin 12.9% · FCF margin 12.2% FY17 Net margin 12.9% FCF margin 12.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 18.3% · FCF margin 40.3% FY18 Net margin 18.3% FCF margin 40.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 13.6% · FCF margin 12.2% FY19 Net margin 13.6% FCF margin 12.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 3.9% · FCF margin 0.5% FY20 Net margin 3.9% FCF margin 0.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 14.5% · FCF margin 15.6% FY21 Net margin 14.5% FCF margin 15.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 10.2% · FCF margin 7.9% FY22 Net margin 10.2% FCF margin 7.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 11.5% · FCF margin 10.2% FY23 Net margin 11.5% FCF margin 10.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 10.4% · FCF margin 9.2% FY24 Net margin 10.4% FCF margin 9.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 5.0% · FCF margin 6.6% FY25 Net margin 5.0% FCF margin 6.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 5.0% FCF margin 6.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 5.0% · free cash flow 6.6% of revenue
Cash engine Operating cash flow Free cash flow$0 $5B $10B FY2007 · OCF $1.33B · FCF $250.9M · 0000950123-09-064772 · filed 2009-11-20 FY07 OCF $1.33B FCF $250.9M 0000950123-09-064772 · filed 2009-11-20 FY2008 · OCF $1.26B · FCF $274.2M · 0001193125-10-266333 · filed 2010-11-22 FY08 OCF $1.26B FCF $274.2M 0001193125-10-266333 · filed 2010-11-22 FY2009 · OCF $1.39B · FCF $943.4M · 0001193125-11-317175 · filed 2011-11-18 FY09 OCF $1.39B FCF $943.4M 0001193125-11-317175 · filed 2011-11-18 FY2010 · OCF $1.70B · FCF $1.26B · 0000829224-12-000007 · filed 2012-11-16 FY10 OCF $1.70B FCF $1.26B 0000829224-12-000007 · filed 2012-11-16 FY2011 · OCF $1.61B · FCF $1.08B · 0000829224-13-000044 · filed 2013-11-18 FY11 OCF $1.61B FCF $1.08B 0000829224-13-000044 · filed 2013-11-18 FY2012 · OCF $1.75B · FCF $894.1M · 0000829224-14-000041 · filed 2014-11-14 FY12 OCF $1.75B FCF $894.1M 0000829224-14-000041 · filed 2014-11-14 FY2013 · OCF $2.91B · FCF $1.76B · 0000829224-15-000038 · filed 2015-11-12 FY13 OCF $2.91B FCF $1.76B 0000829224-15-000038 · filed 2015-11-12 FY2014 · OCF $607.8M · FCF −$553.1M · 0000829224-16-000083 · filed 2016-11-18 FY14 OCF $607.8M FCF −$553.1M 0000829224-16-000083 · filed 2016-11-18 FY2015 · OCF $3.75B · FCF $2.45B · 0000829224-17-000049 · filed 2017-11-17 FY15 OCF $3.75B FCF $2.45B 0000829224-17-000049 · filed 2017-11-17 FY2016 · OCF $4.70B · FCF $3.26B · 0000829224-18-000052 · filed 2018-11-16 FY16 OCF $4.70B FCF $3.26B 0000829224-18-000052 · filed 2018-11-16 FY2017 · OCF $4.25B · FCF $2.73B · 0000829224-19-000051 · filed 2019-11-15 FY17 OCF $4.25B FCF $2.73B 0000829224-19-000051 · filed 2019-11-15 FY2018 · OCF $11.94B · FCF $9.96B · 0000829224-20-000078 · filed 2020-11-12 FY18 OCF $11.94B FCF $9.96B 0000829224-20-000078 · filed 2020-11-12 FY2019 · OCF $5.05B · FCF $3.24B · 0000829224-21-000086 · filed 2021-11-19 FY19 OCF $5.05B FCF $3.24B 0000829224-21-000086 · filed 2021-11-19 FY2020 · OCF $1.60B · FCF $114.2M · 0000829224-22-000058 · filed 2022-11-18 FY20 OCF $1.60B FCF $114.2M 0000829224-22-000058 · filed 2022-11-18 FY2021 · OCF $5.99B · FCF $4.52B · 0000829224-23-000058 · filed 2023-11-17 FY21 OCF $5.99B FCF $4.52B 0000829224-23-000058 · filed 2023-11-17 FY2022 · OCF $4.40B · FCF $2.56B · 0000829224-24-000057 · filed 2024-11-20 FY22 OCF $4.40B FCF $2.56B 0000829224-24-000057 · filed 2024-11-20 FY2023 · OCF $6.01B · FCF $3.68B · 0000829224-25-000114 · filed 2025-11-14 FY23 OCF $6.01B FCF $3.68B 0000829224-25-000114 · filed 2025-11-14 FY2024 · OCF $6.10B · FCF $3.32B · 0000829224-25-000114 · filed 2025-11-14 FY24 OCF $6.10B FCF $3.32B 0000829224-25-000114 · filed 2025-11-14 FY2025 · OCF $4.75B · FCF $2.44B · 0000829224-25-000114 · filed 2025-11-14 FY25 OCF $4.75B FCF $2.44B 0000829224-25-000114 · filed 2025-11-14 FY25 OCF $4.75B FCF $2.44B 0000829224-25-000114 · filed 2025-11-14 ’09 ’13 ’17 ’21 ’25
FY2025: $4.75B operating cash − $2.31B capex = $2.44B free cash flow
Returns on capital Return on equity Return on assets0% 200% 400% FY2008 · ROE 12.7% · ROA 5.6% FY08 ROE 12.7% ROA 5.6% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE 12.8% · ROA 7.0% FY09 ROE 12.8% ROA 7.0% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 25.7% · ROA 14.8% FY10 ROE 25.7% ROA 14.8% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 28.4% · ROA 16.9% FY11 ROE 28.4% ROA 16.9% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 27.1% · ROA 16.8% FY12 ROE 27.1% ROA 16.8% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 0.2% · ROA 0.1% FY13 ROE 0.2% ROA 0.1% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 39.2% · ROA 19.2% FY14 ROE 39.2% ROA 19.2% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 47.4% · ROA 22.2% FY15 ROE 47.4% ROA 22.2% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 47.9% · ROA 19.7% FY16 ROE 47.9% ROA 19.7% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 52.9% · ROA 20.1% FY17 ROE 52.9% ROA 20.1% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 386.3% · ROA 18.7% FY18 ROE 386.3% ROA 18.7% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE -57.8% · ROA 18.7% FY19 ROE -57.8% ROA 18.7% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE -11.9% · ROA 3.2% FY20 ROE -11.9% ROA 3.2% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE -78.9% · ROA 13.4% FY21 ROE -78.9% ROA 13.4% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE -37.7% · ROA 11.7% FY22 ROE -37.7% ROA 11.7% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE -51.6% · ROA 14.0% FY23 ROE -51.6% ROA 14.0% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE -50.5% · ROA 12.0% FY24 ROE -50.5% ROA 12.0% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE -22.9% · ROA 5.8% FY25 ROE -22.9% ROA 5.8% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE -22.9% ROA 5.8% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 13% (FY2008) → -23% (FY2025) · on assets 5.8%
Balance sheet Liabilities Equity$0 $20B $40B FY2008 · Liabilities $3.18B · Equity $2.49B FY08 Liabilities $3.18B Equity $2.49B 0000950123-09-064772 · filed 2009-11-20 FY2009 · Liabilities $2.52B · Equity $3.05B FY09 Liabilities $2.52B Equity $3.05B 0001193125-10-266333 · filed 2010-11-22 FY2010 · Liabilities $2.70B · Equity $3.67B FY10 Liabilities $2.70B Equity $3.67B 0001193125-11-317175 · filed 2011-11-18 FY2011 · Liabilities $2.97B · Equity $4.38B FY11 Liabilities $2.97B Equity $4.38B 0000829224-12-000007 · filed 2012-11-16 FY2012 · Liabilities $3.10B · Equity $5.11B FY12 Liabilities $3.10B Equity $5.11B 0000829224-13-000044 · filed 2013-11-18 FY2013 · Liabilities $7.03B · Equity $4.48B FY13 Liabilities $7.03B Equity $4.48B 0000829224-14-000041 · filed 2014-11-14 FY2014 · Liabilities $5.48B · Equity $5.27B FY14 Liabilities $5.48B Equity $5.27B 0000829224-15-000038 · filed 2015-11-12 FY2015 · Liabilities $6.60B · Equity $5.82B FY15 Liabilities $6.60B Equity $5.82B 0000829224-16-000083 · filed 2016-11-18 FY2016 · Liabilities $8.42B · Equity $5.88B FY16 Liabilities $8.42B Equity $5.88B 0000829224-17-000049 · filed 2017-11-17 FY2017 · Liabilities $8.91B · Equity $5.45B FY17 Liabilities $8.91B Equity $5.45B 0000829224-18-000052 · filed 2018-11-16 FY2018 · Liabilities $22.98B · Equity $1.17B FY18 Liabilities $22.98B Equity $1.17B 0000829224-19-000051 · filed 2019-11-15 FY2019 · Liabilities $25.45B · Equity −$6.23B FY19 Liabilities $25.45B Equity −$6.23B 0000829224-20-000078 · filed 2020-11-12 FY2020 · Liabilities $37.17B · Equity −$7.81B FY20 Liabilities $37.17B Equity −$7.81B 0000829224-21-000086 · filed 2021-11-19 FY2021 · Liabilities $36.71B · Equity −$5.32B FY21 Liabilities $36.71B Equity −$5.32B 0000829224-22-000058 · filed 2022-11-18 FY2022 · Liabilities $36.68B · Equity −$8.71B FY22 Liabilities $36.68B Equity −$8.71B 0000829224-23-000058 · filed 2023-11-17 FY2023 · Liabilities $37.43B · Equity −$7.99B FY23 Liabilities $37.43B Equity −$7.99B 0000829224-24-000057 · filed 2024-11-20 FY2024 · Liabilities $38.78B · Equity −$7.45B FY24 Liabilities $38.78B Equity −$7.45B 0000829224-25-000114 · filed 2025-11-14 FY2025 · Liabilities $40.11B · Equity −$8.10B FY25 Liabilities $40.11B Equity −$8.10B 0000829224-25-000114 · filed 2025-11-14 FY25 Liabilities $40.11B Equity −$8.10B 0000829224-25-000114 · filed 2025-11-14 ’09 ’13 ’17 ’21 ’25
FY2025: $32.02B assets · $40.11B liabilities · −$8.10B equity