Margins Net margin FCF margin-20% 0% 20% FY2007 · Net margin 6.3% FY07 Net margin 6.3% derived: net income ÷ revenue FY2008 · Net margin -6.8% FY08 Net margin -6.8% derived: net income ÷ revenue FY2009 · Net margin 3.0% FY09 Net margin 3.0% derived: net income ÷ revenue FY2010 · Net margin 17.9% FY10 Net margin 17.9% derived: net income ÷ revenue FY2011 · Net margin 18.8% FY11 Net margin 18.8% derived: net income ÷ revenue FY2012 · Net margin 13.6% · FCF margin -0.4% FY12 Net margin 13.6% FCF margin -0.4% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2013 · Net margin 15.7% · FCF margin 1.0% FY13 Net margin 15.7% FCF margin 1.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2014 · Net margin 12.4% · FCF margin -0.9% FY14 Net margin 12.4% FCF margin -0.9% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2015 · Net margin -14.3% · FCF margin -8.0% FY15 Net margin -14.3% FCF margin -8.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2016 · Net margin -15.3% · FCF margin -2.0% FY16 Net margin -15.3% FCF margin -2.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2017 · Net margin -2.9% · FCF margin 8.5% FY17 Net margin -2.9% FCF margin 8.5% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2018 · Net margin 17.2% · FCF margin 17.0% FY18 Net margin 17.2% FCF margin 17.0% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2019 · Net margin 22.1% · FCF margin 13.7% FY19 Net margin 22.1% FCF margin 13.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2020 · Net margin -19.8% · FCF margin 0.6% FY20 Net margin -19.8% FCF margin 0.6% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2021 · Net margin 23.4% · FCF margin 33.7% FY21 Net margin 23.4% FCF margin 33.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2022 · Net margin 30.6% · FCF margin 29.7% FY22 Net margin 30.6% FCF margin 29.7% derived: net income ÷ revenue · derived: (ocf − capex) ÷ revenue FY2023 · Net margin 22.6% FY23 Net margin 22.6% derived: net income ÷ revenue FY2024 · Net margin 18.7% FY24 Net margin 18.7% derived: net income ÷ revenue FY2025 · Net margin 15.4% FY25 Net margin 15.4% derived: net income ÷ revenue FY25 Net margin 15.4% derived: net income ÷ revenue ’09 ’13 ’17 ’21 ’25 FY2025: net 15.4% · free cash flow 29.7% of revenue
Cash engine Operating cash flow Free cash flow$0 $10B $20B $30B FY2007 · OCF $24.55B · 0000950123-10-017187 · filed 2010-02-25 FY07 OCF $24.55B 0000950123-10-017187 · filed 2010-02-25 FY2008 · OCF $22.66B · 0000950123-11-016957 · filed 2011-02-23 FY08 OCF $22.66B 0000950123-11-016957 · filed 2011-02-23 FY2009 · OCF $12.48B · 0001193125-12-070636 · filed 2012-02-21 FY09 OCF $12.48B 0001193125-12-070636 · filed 2012-02-21 FY2010 · OCF $17.05B · 0001193125-13-065426 · filed 2013-02-19 FY10 OCF $17.05B 0001193125-13-065426 · filed 2013-02-19 FY2011 · OCF $19.65B · 0001193125-14-066358 · filed 2014-02-25 FY11 OCF $19.65B 0001193125-14-066358 · filed 2014-02-25 FY2012 · OCF $13.92B · FCF −$250.0M · 0001193125-15-059281 · filed 2015-02-24 FY12 OCF $13.92B FCF −$250.0M 0001193125-15-059281 · filed 2015-02-24 FY2013 · OCF $16.14B · FCF $604.0M · 0001193125-16-472901 · filed 2016-02-23 FY13 OCF $16.14B FCF $604.0M 0001193125-16-472901 · filed 2016-02-23 FY2014 · OCF $16.57B · FCF −$516.0M · 0001193125-17-050077 · filed 2017-02-21 FY14 OCF $16.57B FCF −$516.0M 0001193125-17-050077 · filed 2017-02-21 FY2015 · OCF $7.57B · FCF −$2.48B · 0001193125-18-049729 · filed 2018-02-20 FY15 OCF $7.57B FCF −$2.48B 0001193125-18-049729 · filed 2018-02-20 FY2016 · OCF $4.40B · FCF −$466.0M · 0001193125-19-043841 · filed 2019-02-19 FY16 OCF $4.40B FCF −$466.0M 0001193125-19-043841 · filed 2019-02-19 FY2017 · OCF $7.08B · FCF $2.49B · 0001193125-20-039954 · filed 2020-02-18 FY17 OCF $7.08B FCF $2.49B 0001193125-20-039954 · filed 2020-02-18 FY2018 · OCF $12.93B · FCF $6.18B · 0001562762-21-000027 · filed 2021-02-16 FY18 OCF $12.93B FCF $6.18B 0001562762-21-000027 · filed 2021-02-16 FY2019 · OCF $11.10B · FCF $4.47B · 0001562762-22-000031 · filed 2022-02-17 FY19 OCF $11.10B FCF $4.47B 0001562762-22-000031 · filed 2022-02-17 FY2020 · OCF $4.80B · FCF $87.0M · 0001163165-23-000006 · filed 2023-02-16 FY20 OCF $4.80B FCF $87.0M 0001163165-23-000006 · filed 2023-02-16 FY2021 · OCF $17.00B · FCF $11.67B · 0001163165-24-000010 · filed 2024-02-15 FY21 OCF $17.00B FCF $11.67B 0001163165-24-000010 · filed 2024-02-15 FY2022 · OCF $28.31B · FCF $18.16B · 0001163165-25-000012 · filed 2025-02-18 FY22 OCF $28.31B FCF $18.16B 0001163165-25-000012 · filed 2025-02-18 FY2023 · OCF $19.96B · 0001163165-26-000009 · filed 2026-02-17 FY23 OCF $19.96B 0001163165-26-000009 · filed 2026-02-17 FY2024 · OCF $20.12B · 0001163165-26-000009 · filed 2026-02-17 FY24 OCF $20.12B 0001163165-26-000009 · filed 2026-02-17 FY2025 · OCF $19.80B · 0001163165-26-000009 · filed 2026-02-17 FY25 OCF $19.80B 0001163165-26-000009 · filed 2026-02-17 FY25 OCF $19.80B 0001163165-26-000009 · filed 2026-02-17 ’09 ’13 ’17 ’21 ’25
Returns on capital Return on equity Return on assets-20% 0% 20% 40% FY2008 · ROE -29.6% · ROA -11.4% FY08 ROE -29.6% ROA -11.4% derived: net income ÷ equity · derived: net income ÷ assets FY2009 · ROE 7.1% · ROA 2.9% FY09 ROE 7.1% ROA 2.9% derived: net income ÷ equity · derived: net income ÷ assets FY2010 · ROE 16.6% · ROA 7.3% FY10 ROE 16.6% ROA 7.3% derived: net income ÷ equity · derived: net income ÷ assets FY2011 · ROE 19.1% · ROA 8.1% FY11 ROE 19.1% ROA 8.1% derived: net income ÷ equity · derived: net income ÷ assets FY2012 · ROE 17.6% · ROA 7.2% FY12 ROE 17.6% ROA 7.2% derived: net income ÷ equity · derived: net income ÷ assets FY2013 · ROE 17.6% · ROA 7.8% FY13 ROE 17.6% ROA 7.8% derived: net income ÷ equity · derived: net income ÷ assets FY2014 · ROE 13.2% · ROA 5.9% FY14 ROE 13.2% ROA 5.9% derived: net income ÷ equity · derived: net income ÷ assets FY2015 · ROE -11.1% · ROA -4.5% FY15 ROE -11.1% ROA -4.5% derived: net income ÷ equity · derived: net income ÷ assets FY2016 · ROE -10.3% · ROA -4.0% FY16 ROE -10.3% ROA -4.0% derived: net income ÷ equity · derived: net income ÷ assets FY2017 · ROE -2.8% · ROA -1.2% FY17 ROE -2.8% ROA -1.2% derived: net income ÷ equity · derived: net income ÷ assets FY2018 · ROE 19.6% · ROA 8.9% FY18 ROE 19.6% ROA 8.9% derived: net income ÷ equity · derived: net income ÷ assets FY2019 · ROE 20.6% · ROA 10.2% FY19 ROE 20.6% ROA 10.2% derived: net income ÷ equity · derived: net income ÷ assets FY2020 · ROE -9.0% · ROA -4.3% FY20 ROE -9.0% ROA -4.3% derived: net income ÷ equity · derived: net income ÷ assets FY2021 · ROE 17.8% · ROA 8.9% FY21 ROE 17.8% ROA 8.9% derived: net income ÷ equity · derived: net income ÷ assets FY2022 · ROE 38.9% · ROA 19.9% FY22 ROE 38.9% ROA 19.9% derived: net income ÷ equity · derived: net income ÷ assets FY2023 · ROE 22.2% · ROA 11.4% FY23 ROE 22.2% ROA 11.4% derived: net income ÷ equity · derived: net income ÷ assets FY2024 · ROE 14.3% · ROA 7.5% FY24 ROE 14.3% ROA 7.5% derived: net income ÷ equity · derived: net income ÷ assets FY2025 · ROE 12.4% · ROA 6.6% FY25 ROE 12.4% ROA 6.6% derived: net income ÷ equity · derived: net income ÷ assets FY25 ROE 12.4% ROA 6.6% derived: net income ÷ equity · derived: net income ÷ assets ’09 ’13 ’17 ’21 ’25 return on equity -30% (FY2008) → 12% (FY2025) · on assets 6.6%
Balance sheet Liabilities Equity$0 $50B $100B $150B FY2008 · Liabilities $86.60B · Equity $55.16B FY08 Liabilities $86.60B Equity $55.16B 0000950123-10-017187 · filed 2010-02-25 FY2009 · Liabilities $89.53B · Equity $62.02B FY09 Liabilities $89.53B Equity $62.02B 0000950123-11-016957 · filed 2011-02-23 FY2010 · Liabilities $87.20B · Equity $68.56B FY10 Liabilities $87.20B Equity $68.56B 0001193125-12-070636 · filed 2012-02-21 FY2011 · Liabilities $87.48B · Equity $65.24B FY11 Liabilities $87.48B Equity $65.24B 0001193125-13-065426 · filed 2013-02-19 FY2012 · Liabilities $68.72B · Equity $47.99B FY12 Liabilities $68.72B Equity $47.99B 0001193125-14-066358 · filed 2014-02-25 FY2013 · Liabilities $65.56B · Equity $52.09B FY13 Liabilities $65.56B Equity $52.09B 0001193125-15-059281 · filed 2015-02-24 FY2014 · Liabilities $64.27B · Equity $51.91B FY14 Liabilities $64.27B Equity $51.91B 0001193125-16-472901 · filed 2016-02-23 FY2015 · Liabilities $57.40B · Equity $39.76B FY15 Liabilities $57.40B Equity $39.76B 0001193125-17-050077 · filed 2017-02-21 FY2016 · Liabilities $54.55B · Equity $34.97B FY16 Liabilities $54.55B Equity $34.97B 0001193125-18-049729 · filed 2018-02-20 FY2017 · Liabilities $42.56B · Equity $30.61B FY17 Liabilities $42.56B Equity $30.61B 0001193125-19-043841 · filed 2019-02-19 FY2018 · Liabilities $37.92B · Equity $31.94B FY18 Liabilities $37.92B Equity $31.94B 0001193125-20-039954 · filed 2020-02-18 FY2019 · Liabilities $35.46B · Equity $34.98B FY19 Liabilities $35.46B Equity $34.98B 0001562762-21-000027 · filed 2021-02-16 FY2020 · Liabilities $32.77B · Equity $29.85B FY20 Liabilities $32.77B Equity $29.85B 0001562762-22-000031 · filed 2022-02-17 · 0001562762-21-000027 · filed 2021-02-16 FY2021 · Liabilities $45.26B · Equity $45.41B FY21 Liabilities $45.26B Equity $45.41B 0001163165-23-000006 · filed 2023-02-16 FY2022 · Liabilities $45.83B · Equity $48.00B FY22 Liabilities $45.83B Equity $48.00B 0001163165-24-000010 · filed 2024-02-15 FY2023 · Liabilities $46.65B · Equity $49.28B FY23 Liabilities $46.65B Equity $49.28B 0001163165-25-000012 · filed 2025-02-18 FY2024 · Liabilities $57.98B · Equity $64.80B FY24 Liabilities $57.98B Equity $64.80B 0001163165-26-000009 · filed 2026-02-17 FY2025 · Liabilities $57.45B · Equity $64.49B FY25 Liabilities $57.45B Equity $64.49B 0001163165-26-000009 · filed 2026-02-17 FY25 Liabilities $57.45B Equity $64.49B 0001163165-26-000009 · filed 2026-02-17 ’09 ’13 ’17 ’21 ’25
FY2025: $121.94B assets · $57.45B liabilities · $64.49B equity