Revenue | 7,088 | 5,916 | 5,468 | 6,218 | 5,371 |
Revenue Growth (YoY) | 19.81% | 8.19% | -12.06% | 15.77% | 11.22% |
Cost of Revenue | 1,945 | 1,687 | 1,613 | 1,637 | 1,475 |
Gross Profit | 5,143 | 4,229 | 3,855 | 4,581 | 3,896 |
Selling, General & Admin | 1,731 | 1,623 | 1,520 | 1,487 | 1,235 |
Operating Expenses | 2,162 | 1,996 | 1,851 | 1,744 | 1,455 |
Operating Income | 2,981 | 2,233 | 2,004 | 2,837 | 2,441 |
Interest Expense | -313 | -318 | -229 | -185 | -163 |
Interest & Investment Income | 102 | 63 | 15 | 9 | 11 |
Earnings From Equity Investments | 15 | 19 | 17 | 60 | 6 |
Currency Exchange Gain (Loss) | - | -30 | 10 | -1 | 2 |
Other Non Operating Income (Expenses) | -4 | 41 | 21 | 35 | -9 |
EBT Excluding Unusual Items | 2,781 | 2,008 | 1,838 | 2,755 | 2,288 |
Merger & Restructuring Charges | -59 | -87 | -114 | -13 | -50 |
Gain (Loss) on Sale of Investments | 20 | 14 | -14 | 13 | - |
Gain (Loss) on Sale of Assets | - | - | - | - | -9 |
Other Unusual Items | -43 | - | 50 | - | - |
Pretax Income | 2,699 | 1,935 | 1,760 | 2,755 | 2,229 |
Income Tax Expense | 640 | 327 | 386 | 541 | 452 |
Earnings From Continuing Operations | 2,059 | 1,608 | 1,374 | 2,214 | 1,777 |
Minority Interest in Earnings | -1 | -1 | - | - | 1 |
Net Income | 2,058 | 1,607 | 1,374 | 2,214 | 1,778 |
Net Income to Common | 2,058 | 1,607 | 1,374 | 2,214 | 1,778 |
Net Income Growth | 28.07% | 16.96% | -37.94% | 24.52% | 25.04% |
Shares Outstanding (Basic) | 182 | 183 | 184 | 186 | 188 |
Shares Outstanding (Diluted) | 183 | 184 | 185 | 188 | 189 |
Shares Change (YoY) | -0.71% | -0.38% | -1.70% | -0.74% | -1.20% |
EPS (Basic) | 11.32 | 8.77 | 7.47 | 11.88 | 9.48 |
EPS (Diluted) | 11.26 | 8.73 | 7.44 | 11.78 | 9.39 |
EPS Growth | 28.98% | 17.34% | -36.84% | 25.45% | 26.55% |
Free Cash Flow | 2,521 | 1,880 | 1,191 | 1,866 | 2,043 |
Free Cash Flow Per Share | 13.80 | 10.22 | 6.45 | 9.93 | 10.79 |
Dividend Per Share | 3.400 | 3.080 | 2.800 | 2.480 | 2.240 |
Dividend Growth | 10.39% | 10.00% | 12.90% | 10.71% | 12.00% |
Gross Margin | 72.56% | 71.48% | 70.50% | 73.67% | 72.54% |
Operating Margin | 42.06% | 37.74% | 36.65% | 45.63% | 45.45% |
Profit Margin | 29.04% | 27.16% | 25.13% | 35.61% | 33.10% |
Free Cash Flow Margin | 35.57% | 31.78% | 21.78% | 30.01% | 38.04% |
EBITDA | 3,232 | 2,485 | 2,256 | 3,094 | 2,661 |
EBITDA Margin | 45.60% | 42.00% | 41.26% | 49.76% | 49.54% |
D&A For EBITDA | 251 | 252 | 252 | 257 | 220 |
EBIT | 2,981 | 2,233 | 2,004 | 2,837 | 2,441 |
EBIT Margin | 42.06% | 37.74% | 36.65% | 45.63% | 45.45% |
Effective Tax Rate | 23.71% | 16.90% | 21.93% | 19.64% | 20.28% |