Revenue | 11,980 | 10,662 | 9,259 | 8,364 | 7,859 | |
Revenue Growth (YoY) | 12.36% | 15.15% | 10.71% | 6.42% | 5.29% | |
Cost of Revenue | 9,199 | 8,203 | 7,114 | 6,374 | 5,983 | |
Gross Profit | 2,781 | 2,459 | 2,145 | 1,990 | 1,876 | |
Selling, General & Admin | 1,367 | 1,259 | 1,187 | 1,163 | 1,041 | |
Operating Expenses | 1,532 | 1,423 | 1,352 | 1,309 | 1,125 | |
Operating Income | 1,249 | 1,036 | 793 | 681.12 | 750.13 | |
Interest Expense | -168 | -147 | -110 | -92.35 | -81.27 | |
Other Non Operating Income (Expenses) | 12 | -2 | 4 | 15.28 | -6.43 | |
EBT Excluding Unusual Items | 1,093 | 887 | 687 | 604.04 | 662.44 | |
Gain (Loss) on Sale of Investments | 11 | -6 | - | - | - | |
Gain (Loss) on Sale of Assets | - | - | 31 | - | - | |
Legal Settlements | - | -27 | -350 | - | - | |
Pretax Income | 1,219 | 854 | 368 | 604.04 | 662.44 | |
Income Tax Expense | 284 | 248 | 97 | 137.47 | 53.48 | |
Earnings From Continuing Operations | 935 | 606 | 271 | 466.58 | 608.96 | |
Minority Interest in Earnings | - | - | 1 | 0.16 | - | |
Net Income | 935 | 606 | 272 | 466.74 | 608.96 | |
Preferred Dividends & Other Adjustments | 5 | 5 | 2 | 3.11 | 3.52 | |
Net Income to Common | 930 | 601 | 270 | 463.63 | 605.44 | |
Net Income Growth | 54.29% | 122.79% | -41.72% | -23.35% | 26.18% | |
Shares Outstanding (Basic) | 128 | 130 | 132 | 134 | 138 | |
Shares Outstanding (Diluted) | 128 | 131 | 133 | 135 | 139 | |
Shares Change (YoY) | -1.93% | -1.43% | -1.58% | -2.78% | -1.80% | |
EPS (Basic) | 7.28 | 4.61 | 2.04 | 3.46 | 4.40 | |
EPS (Diluted) | 7.25 | 4.59 | 2.03 | 3.44 | 4.37 | |
EPS Growth | 57.95% | 126.11% | -40.96% | -21.24% | 28.15% | |
Free Cash Flow | 911 | 192 | 527 | 656.56 | 631.47 | |
Free Cash Flow Per Share | 7.10 | 1.47 | 3.97 | 4.87 | 4.55 | |
Dividend Per Share | 2.080 | 1.920 | 1.760 | 1.540 | 1.300 | |
Dividend Growth | 8.33% | 9.09% | 14.29% | 18.46% | 25.00% | |
Gross Margin | 23.21% | 23.06% | 23.17% | 23.79% | 23.86% | |
Operating Margin | 10.43% | 9.72% | 8.57% | 8.14% | 9.54% | |
Profit Margin | 7.76% | 5.64% | 2.92% | 5.54% | 7.70% | |
Free Cash Flow Margin | 7.60% | 1.80% | 5.69% | 7.85% | 8.04% | |
EBITDA | 1,414 | 1,200 | 958 | 826.87 | 834.45 | |
EBITDA Margin | 11.80% | 11.25% | 10.35% | 9.89% | 10.62% | |
D&A For EBITDA | 165 | 164 | 165 | 145.75 | 84.32 | |
EBIT | 1,249 | 1,036 | 793 | 681.12 | 750.13 | |
EBIT Margin | 10.43% | 9.72% | 8.57% | 8.14% | 9.54% | |
Effective Tax Rate | 23.30% | 29.04% | 26.36% | 22.76% | 8.07% | |