Margins Net margin FCF margin-100% 0% 100% 200% FY2007 · Net margin 4.7% · FCF margin -97.7% FY07 Net margin 4.7% FCF margin -97.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2008 · Net margin -53.7% · FCF margin 182.0% FY08 Net margin -53.7% FCF margin 182.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2009 · Net margin -2.0% · FCF margin -70.8% FY09 Net margin -2.0% FCF margin -70.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2010 · Net margin 12.2% · FCF margin 38.5% FY10 Net margin 12.2% FCF margin 38.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2011 · Net margin 14.3% · FCF margin 79.3% FY11 Net margin 14.3% FCF margin 79.3% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2012 · Net margin 10.9% · FCF margin -20.2% FY12 Net margin 10.9% FCF margin -20.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 17.8% · FCF margin 77.9% FY13 Net margin 17.8% FCF margin 77.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 9.5% · FCF margin 55.6% FY14 Net margin 9.5% FCF margin 55.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin 22.6% · FCF margin 47.9% FY15 Net margin 22.6% FCF margin 47.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin 21.1% · FCF margin 72.0% FY16 Net margin 21.1% FCF margin 72.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin -9.4% · FCF margin -16.8% FY17 Net margin -9.4% FCF margin -16.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 24.8% · FCF margin 45.5% FY18 Net margin 24.8% FCF margin 45.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 25.8% · FCF margin -24.2% FY19 Net margin 25.8% FCF margin -24.2% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin 14.6% · FCF margin -35.7% FY20 Net margin 14.6% FCF margin -35.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 30.5% · FCF margin 59.8% FY21 Net margin 30.5% FCF margin 59.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 19.7% · FCF margin 25.8% FY22 Net margin 19.7% FCF margin 25.8% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 11.8% · FCF margin -102.5% FY23 Net margin 11.8% FCF margin -102.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2024 · Net margin 15.7% · FCF margin -32.4% FY24 Net margin 15.7% FCF margin -32.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2025 · Net margin 16.8% · FCF margin -87.0% FY25 Net margin 16.8% FCF margin -87.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY25 Net margin 16.8% FCF margin -87.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 16.8% · free cash flow -87.0% of revenue
Cash engine Operating cash flow Free cash flow$0 $100B FY2007 · OCF −$71.55B · FCF −$75.55B · 0001206774-10-000406 · filed 2010-02-26 FY07 OCF −$71.55B FCF −$75.55B 0001206774-10-000406 · filed 2010-02-26 FY2008 · OCF $97.69B · FCF $93.91B · 0001206774-11-000316 · filed 2011-02-25 FY08 OCF $97.69B FCF $93.91B 0001206774-11-000316 · filed 2011-02-25 FY2009 · OCF −$54.61B · FCF −$56.87B · 0001206774-12-000799 · filed 2012-02-24 FY09 OCF −$54.61B FCF −$56.87B 0001206774-12-000799 · filed 2012-02-24 FY2010 · OCF $35.69B · FCF $33.32B · 0001206774-13-000852 · filed 2013-03-01 FY10 OCF $35.69B FCF $33.32B 0001206774-13-000852 · filed 2013-03-01 FY2011 · OCF $64.80B · FCF $61.35B · 0001104659-14-015152 · filed 2014-03-03 FY11 OCF $64.80B FCF $61.35B 0001104659-14-015152 · filed 2014-03-03 FY2012 · OCF −$10.36B · FCF −$13.97B · 0000831001-15-000043 · filed 2015-02-25 FY12 OCF −$10.36B FCF −$13.97B 0000831001-15-000043 · filed 2015-02-25 FY2013 · OCF $63.24B · FCF $59.75B · 0000831001-16-000235 · filed 2016-02-26 FY13 OCF $63.24B FCF $59.75B 0000831001-16-000235 · filed 2016-02-26 FY2014 · OCF $46.34B · FCF $42.96B · 0000831001-17-000038 · filed 2017-02-24 FY14 OCF $46.34B FCF $42.96B 0000831001-17-000038 · filed 2017-02-24 FY2015 · OCF $39.74B · FCF $36.54B · 0000831001-18-000040 · filed 2018-02-23 FY15 OCF $39.74B FCF $36.54B 0000831001-18-000040 · filed 2018-02-23 FY2016 · OCF $53.73B · FCF $50.98B · 0000831001-19-000027 · filed 2019-02-22 FY16 OCF $53.73B FCF $50.98B 0000831001-19-000027 · filed 2019-02-22 FY2017 · OCF −$8.77B · FCF −$12.13B · 0000831001-20-000031 · filed 2020-02-21 FY17 OCF −$8.77B FCF −$12.13B 0000831001-20-000031 · filed 2020-02-21 FY2018 · OCF $36.95B · FCF $33.18B · 0000831001-21-000042 · filed 2021-02-26 FY18 OCF $36.95B FCF $33.18B 0000831001-21-000042 · filed 2021-02-26 FY2019 · OCF −$12.84B · FCF −$18.17B · 0000831001-22-000036 · filed 2022-02-28 FY19 OCF −$12.84B FCF −$18.17B 0000831001-22-000036 · filed 2022-02-28 FY2020 · OCF −$23.49B · FCF −$26.93B · 0000831001-23-000037 · filed 2023-02-27 FY20 OCF −$23.49B FCF −$26.93B 0000831001-23-000037 · filed 2023-02-27 FY2021 · OCF $47.09B · FCF $42.97B · 0000831001-24-000033 · filed 2024-02-23 FY21 OCF $47.09B FCF $42.97B 0000831001-24-000033 · filed 2024-02-23 FY2022 · OCF $25.07B · FCF $19.44B · 0000831001-25-000067 · filed 2025-02-21 FY22 OCF $25.07B FCF $19.44B 0000831001-25-000067 · filed 2025-02-21 FY2023 · OCF −$73.42B · FCF −$80.00B · 0000831001-26-000011 · filed 2026-02-20 FY23 OCF −$73.42B FCF −$80.00B 0000831001-26-000011 · filed 2026-02-20 FY2024 · OCF −$19.67B · FCF −$26.17B · 0000831001-26-000011 · filed 2026-02-20 FY24 OCF −$19.67B FCF −$26.17B 0000831001-26-000011 · filed 2026-02-20 FY2025 · OCF −$67.63B · FCF −$74.15B · 0000831001-26-000011 · filed 2026-02-20 FY25 OCF −$67.63B FCF −$74.15B 0000831001-26-000011 · filed 2026-02-20 FY25 OCF −$67.63B FCF −$74.15B 0000831001-26-000011 · filed 2026-02-20 ’09 ’13 ’17 ’21 ’25
FY2025: −$67.63B operating cash − $6.52B capex = −$74.15B free cash flow
Returns on capital Return on equity Return on assets-20% -10% 0% 10% FY2008 · ROE -19.5% · ROA -1.4% FY08 ROE -19.5% ROA -1.4% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE -1.1% · ROA -0.1% FY09 ROE -1.1% ROA -0.1% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 6.5% · ROA 0.6% FY10 ROE 6.5% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 6.2% · ROA 0.6% FY11 ROE 6.2% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 4.0% · ROA 0.4% FY12 ROE 4.0% ROA 0.4% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 6.7% · ROA 0.7% FY13 ROE 6.7% ROA 0.7% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 3.5% · ROA 0.4% FY14 ROE 3.5% ROA 0.4% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE 7.8% · ROA 1.0% FY15 ROE 7.8% ROA 1.0% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE 6.6% · ROA 0.8% FY16 ROE 6.6% ROA 0.8% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE -3.4% · ROA -0.4% FY17 ROE -3.4% ROA -0.4% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 9.2% · ROA 0.9% FY18 ROE 9.2% ROA 0.9% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 10.0% · ROA 1.0% FY19 ROE 10.0% ROA 1.0% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE 5.5% · ROA 0.5% FY20 ROE 5.5% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 10.9% · ROA 1.0% FY21 ROE 10.9% ROA 1.0% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 7.4% · ROA 0.6% FY22 ROE 7.4% ROA 0.6% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 4.5% · ROA 0.4% FY23 ROE 4.5% ROA 0.4% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 6.1% · ROA 0.5% FY24 ROE 6.1% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 6.7% · ROA 0.5% FY25 ROE 6.7% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 6.7% ROA 0.5% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity -20% (FY2008) → 7% (FY2025) · on assets 0.5%
Balance sheet Liabilities Equity$0 $1T $2T FY2008 · Liabilities $1.79T · Equity $141.63B FY08 Liabilities $1.79T Equity $141.63B 0001206774-10-000406 · filed 2010-02-26 FY2009 · Liabilities $1.70T · Equity $152.70B FY09 Liabilities $1.70T Equity $152.70B 0001206774-11-000316 · filed 2011-02-25 FY2010 · Liabilities $1.75T · Equity $163.47B FY10 Liabilities $1.75T Equity $163.47B 0001206774-12-000799 · filed 2012-02-24 FY2011 · Liabilities $1.69T · Equity $177.81B FY11 Liabilities $1.69T Equity $177.81B 0001206774-13-000852 · filed 2013-03-01 FY2012 · Liabilities $1.67T · Equity $189.05B FY12 Liabilities $1.67T Equity $189.05B 0001104659-14-015152 · filed 2014-03-03 FY2013 · Liabilities $1.67T · Equity $204.34B FY13 Liabilities $1.67T Equity $204.34B 0000831001-15-000043 · filed 2015-02-25 FY2014 · Liabilities $1.63T · Equity $210.19B FY14 Liabilities $1.63T Equity $210.19B 0000831001-16-000235 · filed 2016-02-26 FY2015 · Liabilities $1.51T · Equity $221.86B FY15 Liabilities $1.51T Equity $221.86B 0000831001-17-000038 · filed 2017-02-24 FY2016 · Liabilities $1.57T · Equity $225.12B FY16 Liabilities $1.57T Equity $225.12B 0000831001-18-000040 · filed 2018-02-23 FY2017 · Liabilities $1.64T · Equity $200.74B FY17 Liabilities $1.64T Equity $200.74B 0000831001-19-000027 · filed 2019-02-22 FY2018 · Liabilities $1.72T · Equity $196.22B FY18 Liabilities $1.72T Equity $196.22B 0000831001-20-000031 · filed 2020-02-21 FY2019 · Liabilities $1.76T · Equity $193.24B FY19 Liabilities $1.76T Equity $193.24B 0000831001-21-000042 · filed 2021-02-26 FY2020 · Liabilities $2.06T · Equity $199.44B FY20 Liabilities $2.06T Equity $199.44B 0000831001-22-000036 · filed 2022-02-28 FY2021 · Liabilities $2.09T · Equity $201.97B FY21 Liabilities $2.09T Equity $201.97B 0000831001-23-000037 · filed 2023-02-27 FY2022 · Liabilities $2.21T · Equity $201.19B FY22 Liabilities $2.21T Equity $201.19B 0000831001-24-000033 · filed 2024-02-23 FY2023 · Liabilities $2.21T · Equity $205.45B FY23 Liabilities $2.21T Equity $205.45B 0000831001-25-000067 · filed 2025-02-21 FY2024 · Liabilities $2.14T · Equity $208.60B FY24 Liabilities $2.14T Equity $208.60B 0000831001-26-000011 · filed 2026-02-20 FY2025 · Liabilities $2.44T · Equity $212.29B FY25 Liabilities $2.44T Equity $212.29B 0000831001-26-000011 · filed 2026-02-20 FY25 Liabilities $2.44T Equity $212.29B 0000831001-26-000011 · filed 2026-02-20 ’09 ’13 ’17 ’21 ’25
FY2025: $2.66T assets · $2.44T liabilities · $212.29B equity