Margins Net margin FCF margin0% 5% 10% 15% FY2013 · Net margin 14.0% FY13 Net margin 14.0% derived: net income ÷ revenue FY2014 · Net margin 13.6% FY14 Net margin 13.6% derived: net income ÷ revenue FY2015 · Net margin 12.8% FY15 Net margin 12.8% derived: net income ÷ revenue FY2016 · Net margin 10.9% FY16 Net margin 10.9% derived: net income ÷ revenue FY2017 · Net margin 7.1% FY17 Net margin 7.1% derived: net income ÷ revenue FY2018 · Net margin 8.3% FY18 Net margin 8.3% derived: net income ÷ revenue FY2019 · Net margin 8.3% FY19 Net margin 8.3% derived: net income ÷ revenue FY2020 · Net margin 8.4% FY20 Net margin 8.4% derived: net income ÷ revenue FY2021 · Net margin 10.5% FY21 Net margin 10.5% derived: net income ÷ revenue FY2022 · Net margin 7.7% FY22 Net margin 7.7% derived: net income ÷ revenue FY2023 · Net margin 7.2% FY23 Net margin 7.2% derived: net income ÷ revenue FY2024 · Net margin 10.8% FY24 Net margin 10.8% derived: net income ÷ revenue FY2025 · Net margin 12.9% FY25 Net margin 12.9% derived: net income ÷ revenue FY25 Net margin 12.9% derived: net income ÷ revenue ’13 ’16 ’19 ’22 ’25 FY2025: net 12.9% of revenue
Cash engine Operating cash flow Free cash flow$0 $5B $10B FY2007 · OCF $5.29B · 0001047469-10-000972 · filed 2010-02-18 FY07 OCF $5.29B 0001047469-10-000972 · filed 2010-02-18 FY2008 · OCF $3.14B · 0001047469-11-001001 · filed 2011-02-17 FY08 OCF $3.14B 0001047469-11-001001 · filed 2011-02-17 FY2009 · OCF $4.23B · 0001047469-11-001001 · filed 2011-02-17 FY09 OCF $4.23B 0001047469-11-001001 · filed 2011-02-17 FY2010 · OCF $3.05B · 0001047469-11-001001 · filed 2011-02-17 FY10 OCF $3.05B 0001047469-11-001001 · filed 2011-02-17 FY2011 · OCF $2.17B · 0001047469-14-000854 · filed 2014-02-13 FY11 OCF $2.17B 0001047469-14-000854 · filed 2014-02-13 FY2012 · OCF $3.23B · 0001047469-15-000743 · filed 2015-02-12 FY12 OCF $3.23B 0001047469-15-000743 · filed 2015-02-12 FY2013 · OCF $3.82B · 0001047469-16-010107 · filed 2016-02-11 FY13 OCF $3.82B 0001047469-16-010107 · filed 2016-02-11 FY2014 · OCF $3.69B · 0001047469-17-000695 · filed 2017-02-16 FY14 OCF $3.69B 0001047469-17-000695 · filed 2017-02-16 FY2015 · OCF $3.43B · 0001047469-18-000812 · filed 2018-02-15 FY15 OCF $3.43B 0001047469-18-000812 · filed 2018-02-15 FY2016 · OCF $4.47B · 0000086312-19-000009 · filed 2019-02-14 FY16 OCF $4.47B 0000086312-19-000009 · filed 2019-02-14 FY2017 · OCF $4.15B · 0000086312-20-000011 · filed 2020-02-13 FY17 OCF $4.15B 0000086312-20-000011 · filed 2020-02-13 FY2018 · OCF $4.38B · 0000086312-21-000011 · filed 2021-02-11 FY18 OCF $4.38B 0000086312-21-000011 · filed 2021-02-11 FY2019 · OCF $5.21B · 0000086312-22-000013 · filed 2022-02-17 FY19 OCF $5.21B 0000086312-22-000013 · filed 2022-02-17 FY2020 · OCF $6.52B · 0000086312-23-000011 · filed 2023-02-16 FY20 OCF $6.52B 0000086312-23-000011 · filed 2023-02-16 FY2021 · OCF $7.27B · 0000086312-24-000012 · filed 2024-02-15 FY21 OCF $7.27B 0000086312-24-000012 · filed 2024-02-15 FY2022 · OCF $6.46B · 0000086312-25-000012 · filed 2025-02-13 FY22 OCF $6.46B 0000086312-25-000012 · filed 2025-02-13 FY2023 · OCF $7.71B · 0000086312-26-000065 · filed 2026-02-12 FY23 OCF $7.71B 0000086312-26-000065 · filed 2026-02-12 FY2024 · OCF $9.07B · 0000086312-26-000065 · filed 2026-02-12 FY24 OCF $9.07B 0000086312-26-000065 · filed 2026-02-12 FY2025 · OCF $10.61B · 0000086312-26-000065 · filed 2026-02-12 FY25 OCF $10.61B 0000086312-26-000065 · filed 2026-02-12 FY25 OCF $10.61B 0000086312-26-000065 · filed 2026-02-12 ’09 ’13 ’17 ’21 ’25
Returns on capital Return on equity Return on assets0% 10% 20% FY2013 · ROE 14.8% · ROA 3.5% FY13 ROE 14.8% ROA 3.5% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 14.9% · ROA 3.6% FY14 ROE 14.9% ROA 3.6% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 14.6% · ROA 3.4% FY15 ROE 14.6% ROA 3.4% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 13.0% · ROA 3.0% FY16 ROE 13.0% ROA 3.0% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 8.7% · ROA 2.0% FY17 ROE 8.7% ROA 2.0% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 11.0% · ROA 2.4% FY18 ROE 11.0% ROA 2.4% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 10.1% · ROA 2.4% FY19 ROE 10.1% ROA 2.4% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 9.2% · ROA 2.3% FY20 ROE 9.2% ROA 2.3% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 12.7% · ROA 3.0% FY21 ROE 12.7% ROA 3.0% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 13.2% · ROA 2.5% FY22 ROE 13.2% ROA 2.5% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 12.0% · ROA 2.4% FY23 ROE 12.0% ROA 2.4% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 17.9% · ROA 3.8% FY24 ROE 17.9% ROA 3.8% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 19.1% · ROA 4.4% FY25 ROE 19.1% ROA 4.4% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 19.1% ROA 4.4% derived: net income ÷ equity · derived: net income ÷ assets ’13 ’16 ’19 ’22 ’25 return on equity 15% (FY2013) → 19% (FY2025) · on assets 4.4%
Balance sheet Liabilities Equity$0 $50B $100B $150B FY2008 · Liabilities $84.31B · Equity $25.32B FY08 Liabilities $84.31B Equity $25.32B 0001047469-10-000972 · filed 2010-02-18 FY2009 · Liabilities $82.14B · Equity $27.41B FY09 Liabilities $82.14B Equity $27.41B 0001047469-11-001001 · filed 2011-02-17 FY2010 · Liabilities $80.18B · Equity $25.48B FY10 Liabilities $80.18B Equity $25.48B 0001047469-12-001096 · filed 2012-02-16 FY2011 · Liabilities $80.10B · Equity $24.48B FY11 Liabilities $80.10B Equity $24.48B 0001047469-13-001211 · filed 2013-02-19 FY2012 · Liabilities $79.53B · Equity $25.41B FY12 Liabilities $79.53B Equity $25.41B 0001047469-14-000854 · filed 2014-02-13 FY2013 · Liabilities $79.02B · Equity $24.80B FY13 Liabilities $79.02B Equity $24.80B 0001047469-15-000743 · filed 2015-02-12 FY2014 · Liabilities $78.24B · Equity $24.84B FY14 Liabilities $78.24B Equity $24.84B 0001047469-16-010107 · filed 2016-02-11 FY2015 · Liabilities $76.59B · Equity $23.60B FY15 Liabilities $76.59B Equity $23.60B 0001047469-17-000695 · filed 2017-02-16 FY2016 · Liabilities $77.02B · Equity $23.22B FY16 Liabilities $77.02B Equity $23.22B 0001047469-18-000812 · filed 2018-02-15 FY2017 · Liabilities $79.75B · Equity $23.73B FY17 Liabilities $79.75B Equity $23.73B 0000086312-19-000009 · filed 2019-02-14 FY2018 · Liabilities $81.34B · Equity $22.89B FY18 Liabilities $81.34B Equity $22.89B 0000086312-20-000011 · filed 2020-02-13 FY2019 · Liabilities $84.18B · Equity $25.94B FY19 Liabilities $84.18B Equity $25.94B 0000086312-21-000011 · filed 2021-02-11 FY2020 · Liabilities $87.56B · Equity $29.20B FY20 Liabilities $87.56B Equity $29.20B 0000086312-22-000013 · filed 2022-02-17 FY2021 · Liabilities $91.58B · Equity $28.89B FY21 Liabilities $91.58B Equity $28.89B 0000086312-23-000011 · filed 2023-02-16 FY2022 · Liabilities $94.16B · Equity $21.56B FY22 Liabilities $94.16B Equity $21.56B 0000086312-24-000012 · filed 2024-02-15 FY2023 · Liabilities $101.06B · Equity $24.92B FY23 Liabilities $101.06B Equity $24.92B 0000086312-25-000012 · filed 2025-02-13 FY2024 · Liabilities $105.33B · Equity $27.86B FY24 Liabilities $105.33B Equity $27.86B 0000086312-26-000065 · filed 2026-02-12 FY2025 · Liabilities $110.81B · Equity $32.89B FY25 Liabilities $110.81B Equity $32.89B 0000086312-26-000065 · filed 2026-02-12 FY25 Liabilities $110.81B Equity $32.89B 0000086312-26-000065 · filed 2026-02-12 ’09 ’13 ’17 ’21 ’25
FY2025: $143.71B assets · $110.81B liabilities · $32.89B equity