Margins Net margin FCF margin0% 10% 20% 30% FY2012 · Net margin 27.8% FY12 Net margin 27.8% derived: net income ÷ revenue FY2013 · Net margin 29.8% FY13 Net margin 29.8% derived: net income ÷ revenue FY2014 · Net margin 29.0% FY14 Net margin 29.0% derived: net income ÷ revenue FY2015 · Net margin 29.0% FY15 Net margin 29.0% derived: net income ÷ revenue FY2016 · Net margin 27.6% FY16 Net margin 27.6% derived: net income ÷ revenue FY2017 · Net margin 28.4% FY17 Net margin 28.4% derived: net income ÷ revenue FY2018 · Net margin 31.3% FY18 Net margin 31.3% derived: net income ÷ revenue FY2022 · Net margin 24.0% FY22 Net margin 24.0% derived: net income ÷ revenue FY2023 · Net margin 19.3% FY23 Net margin 19.3% derived: net income ÷ revenue FY2024 · Net margin 22.9% FY24 Net margin 22.9% derived: net income ÷ revenue FY2025 · Net margin 26.4% FY25 Net margin 26.4% derived: net income ÷ revenue FY25 Net margin 26.4% derived: net income ÷ revenue ’13 ’16 ’22 ’25 FY2025: net 26.4% of revenue
Cash engine Operating cash flow Free cash flow$0 $10B $20B FY2007 · OCF $2.90B · 0000950123-10-018123 · filed 2010-02-26 FY07 OCF $2.90B 0000950123-10-018123 · filed 2010-02-26 FY2008 · OCF $5.31B · 0000950123-11-019888 · filed 2011-02-28 FY08 OCF $5.31B 0000950123-11-019888 · filed 2011-02-28 FY2009 · OCF $7.60B · 0001193125-12-075125 · filed 2012-02-23 FY09 OCF $7.60B 0001193125-12-075125 · filed 2012-02-23 FY2010 · OCF $5.24B · 0001193125-13-071069 · filed 2013-02-22 FY10 OCF $5.24B 0001193125-13-071069 · filed 2013-02-22 FY2011 · OCF $9.82B · 0001193125-13-071069 · filed 2013-02-22 FY11 OCF $9.82B 0001193125-13-071069 · filed 2013-02-22 FY2012 · OCF $7.96B · 0001193125-13-071069 · filed 2013-02-22 FY12 OCF $7.96B 0001193125-13-071069 · filed 2013-02-22 FY2013 · OCF $11.45B · 0001193125-16-478568 · filed 2016-02-25 FY13 OCF $11.45B 0001193125-16-478568 · filed 2016-02-25 FY2014 · OCF $5.33B · 0001193125-17-053947 · filed 2017-02-23 FY14 OCF $5.33B 0001193125-17-053947 · filed 2017-02-23 FY2015 · OCF $8.78B · 0001193125-18-053893 · filed 2018-02-22 FY15 OCF $8.78B 0001193125-18-053893 · filed 2018-02-22 FY2016 · OCF $5.34B · 0001193125-19-047201 · filed 2019-02-22 FY16 OCF $5.34B 0001193125-19-047201 · filed 2019-02-22 FY2017 · OCF $6.47B · 0001193125-20-043622 · filed 2020-02-20 FY17 OCF $6.47B 0001193125-20-043622 · filed 2020-02-20 FY2018 · OCF $10.56B · 0001193125-21-052547 · filed 2021-02-23 FY18 OCF $10.56B 0001193125-21-052547 · filed 2021-02-23 FY2019 · OCF $4.89B · 0001193125-22-048709 · filed 2022-02-22 FY19 OCF $4.89B 0001193125-22-048709 · filed 2022-02-22 FY2020 · OCF $3.72B · 0001193125-23-050691 · filed 2023-02-27 FY20 OCF $3.72B 0001193125-23-050691 · filed 2023-02-27 FY2021 · OCF $9.87B · 0000036104-24-000018 · filed 2024-02-20 FY21 OCF $9.87B 0000036104-24-000018 · filed 2024-02-20 FY2022 · OCF $21.12B · 0000036104-25-000016 · filed 2025-02-21 FY22 OCF $21.12B 0000036104-25-000016 · filed 2025-02-21 FY2023 · OCF $8.39B · 0000036104-26-000011 · filed 2026-02-23 FY23 OCF $8.39B 0000036104-26-000011 · filed 2026-02-23 FY2024 · OCF $11.35B · 0000036104-26-000011 · filed 2026-02-23 FY24 OCF $11.35B 0000036104-26-000011 · filed 2026-02-23 FY2025 · OCF $7.97B · 0000036104-26-000011 · filed 2026-02-23 FY25 OCF $7.97B 0000036104-26-000011 · filed 2026-02-23 FY25 OCF $7.97B 0000036104-26-000011 · filed 2026-02-23 ’09 ’13 ’17 ’21 ’25
Returns on capital Return on equity Return on assets0% 5% 10% 15% FY2008 · ROE 11.2% · ROA 1.1% FY08 ROE 11.2% ROA 1.1% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE 8.5% · ROA 0.8% FY09 ROE 8.5% ROA 0.8% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 11.2% · ROA 1.1% FY10 ROE 11.2% ROA 1.1% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 14.3% · ROA 1.4% FY11 ROE 14.3% ROA 1.4% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 14.5% · ROA 1.6% FY12 ROE 14.5% ROA 1.6% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 14.2% · ROA 1.6% FY13 ROE 14.2% ROA 1.6% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 13.5% · ROA 1.5% FY14 ROE 13.5% ROA 1.5% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 12.7% · ROA 1.4% FY15 ROE 12.7% ROA 1.4% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 12.4% · ROA 1.3% FY16 ROE 12.4% ROA 1.3% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE 12.7% · ROA 1.3% FY17 ROE 12.7% ROA 1.3% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 13.9% · ROA 1.5% FY18 ROE 13.9% ROA 1.5% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 13.3% · ROA 1.4% FY19 ROE 13.3% ROA 1.4% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 9.3% · ROA 0.9% FY20 ROE 9.3% ROA 0.9% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 14.5% · ROA 1.4% FY21 ROE 14.5% ROA 1.4% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 11.5% · ROA 0.9% FY22 ROE 11.5% ROA 0.9% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 9.8% · ROA 0.8% FY23 ROE 9.8% ROA 0.8% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 10.8% · ROA 0.9% FY24 ROE 10.8% ROA 0.9% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 11.6% · ROA 1.1% FY25 ROE 11.6% ROA 1.1% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 11.6% ROA 1.1% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity 11% (FY2008) → 12% (FY2025) · on assets 1.1%
Balance sheet Liabilities Equity$0 $200B $400B $600B FY2008 · Liabilities $238.88B · Equity $26.30B FY08 Liabilities $238.88B Equity $26.30B 0000950123-10-018123 · filed 2010-02-26 FY2009 · Liabilities $254.51B · Equity $25.96B FY09 Liabilities $254.51B Equity $25.96B 0000950123-11-019888 · filed 2011-02-28 FY2010 · Liabilities $277.46B · Equity $29.52B FY10 Liabilities $277.46B Equity $29.52B 0001193125-12-075125 · filed 2012-02-23 FY2011 · Liabilities $305.15B · Equity $33.98B FY11 Liabilities $305.15B Equity $33.98B 0001193125-13-071069 · filed 2013-02-22 FY2012 · Liabilities $313.59B · Equity $39.00B FY12 Liabilities $313.59B Equity $39.00B 0001193125-14-062530 · filed 2014-02-21 FY2013 · Liabilities $322.21B · Equity $41.11B FY13 Liabilities $322.21B Equity $41.11B 0001193125-15-068728 · filed 2015-02-27 FY2014 · Liabilities $358.36B · Equity $43.48B FY14 Liabilities $358.36B Equity $43.48B 0001193125-16-478568 · filed 2016-02-25 FY2015 · Liabilities $375.04B · Equity $46.13B FY15 Liabilities $375.04B Equity $46.13B 0001193125-17-053947 · filed 2017-02-23 FY2016 · Liabilities $398.03B · Equity $47.30B FY16 Liabilities $398.03B Equity $47.30B 0001193125-18-053893 · filed 2018-02-22 FY2017 · Liabilities $412.37B · Equity $49.04B FY17 Liabilities $412.37B Equity $49.04B 0001193125-19-047201 · filed 2019-02-22 FY2018 · Liabilities $415.72B · Equity $51.03B FY18 Liabilities $415.72B Equity $51.03B 0001193125-20-043622 · filed 2020-02-20 FY2019 · Liabilities $442.94B · Equity $51.85B FY19 Liabilities $442.94B Equity $51.85B 0001193125-21-052547 · filed 2021-02-23 FY2020 · Liabilities $500.18B · Equity $53.09B FY20 Liabilities $500.18B Equity $53.09B 0001193125-22-048709 · filed 2022-02-22 FY2021 · Liabilities $517.90B · Equity $54.92B FY21 Liabilities $517.90B Equity $54.92B 0001193125-23-050691 · filed 2023-02-27 FY2022 · Liabilities $623.57B · Equity $50.77B FY22 Liabilities $623.57B Equity $50.77B 0000036104-24-000018 · filed 2024-02-20 FY2023 · Liabilities $607.72B · Equity $55.31B FY23 Liabilities $607.72B Equity $55.31B 0000036104-25-000016 · filed 2025-02-21 FY2024 · Liabilities $619.28B · Equity $58.58B FY24 Liabilities $619.28B Equity $58.58B 0000036104-26-000011 · filed 2026-02-23 FY2025 · Liabilities $626.69B · Equity $65.19B FY25 Liabilities $626.69B Equity $65.19B 0000036104-26-000011 · filed 2026-02-23 FY25 Liabilities $626.69B Equity $65.19B 0000036104-26-000011 · filed 2026-02-23 ’09 ’13 ’17 ’21 ’25
FY2025: $692.35B assets · $626.69B liabilities · $65.19B equity