Revenue | 8,807 | 9,428 | 9,440 | 7,156 | 6,560 | |
Revenue Growth (YoY) | -6.59% | -0.13% | 31.92% | 9.09% | 6.49% | |
Cost of Revenue | 6,825 | 7,269 | 7,603 | 6,068 | 5,434 | |
Gross Profit | 1,982 | 2,159 | 1,837 | 1,088 | 1,126 | |
Selling, General & Admin | 777 | 808 | 767 | 523 | 664 | |
Other Operating Expenses | 59 | 58 | 16 | -5 | -1 | |
Operating Expenses | 836 | 866 | 783 | 518 | 663 | |
Operating Income | 1,146 | 1,293 | 1,054 | 570 | 463 | |
Interest Expense | -230 | -239 | -197 | -123 | -129 | |
Earnings From Equity Investments | 1 | 1 | - | 1 | 1 | |
Currency Exchange Gain (Loss) | -5 | -6 | -3 | -3 | -3 | |
EBT Excluding Unusual Items | 912 | 1,049 | 854 | 445 | 332 | |
Merger & Restructuring Charges | -76 | -93 | -40 | -122 | -87 | |
Gain (Loss) on Sale of Assets | 66 | -14 | -96 | - | - | |
Other Unusual Items | -15 | -9 | -2 | -33 | - | |
Pretax Income | 887 | 933 | 716 | 290 | 245 | |
Income Tax Expense | 229 | 210 | 194 | 74 | 42 | |
Earnings From Continuing Operations | 658 | 723 | 522 | 216 | 203 | |
Minority Interest in Earnings | - | - | - | -12 | -36 | |
Net Income | 658 | 723 | 522 | 204 | 167 | |
Net Income to Common | 658 | 723 | 522 | 204 | 167 | |
Net Income Growth | -8.99% | 38.51% | 155.88% | 22.16% | -19.32% | |
Shares Outstanding (Basic) | 304 | 308 | 309 | 297 | 279 | |
Shares Outstanding (Diluted) | 305 | 309 | 310 | 298 | 280 | |
Shares Change (YoY) | -1.29% | -0.13% | 3.89% | 6.54% | -5.16% | |
EPS (Basic) | 2.16 | 2.35 | 1.69 | 0.69 | 0.60 | |
EPS (Diluted) | 2.16 | 2.34 | 1.69 | 0.68 | 0.60 | |
EPS Growth | -7.69% | 38.46% | 148.53% | 13.52% | -14.43% | |
Free Cash Flow | -363 | 340 | 541 | -193 | 179 | |
Free Cash Flow Per Share | -1.19 | 1.10 | 1.75 | -0.65 | 0.64 | |
Dividend Per Share | 0.400 | 0.400 | 0.325 | 0.300 | 0.300 | |
Dividend Growth | - | 23.08% | 8.33% | - | - | |
Gross Margin | 22.50% | 22.90% | 19.46% | 15.20% | 17.16% | |
Operating Margin | 13.01% | 13.71% | 11.16% | 7.96% | 7.06% | |
Profit Margin | 7.47% | 7.67% | 5.53% | 2.85% | 2.55% | |
Free Cash Flow Margin | -4.12% | 3.61% | 5.73% | -2.70% | 2.73% | |
EBITDA | 1,683 | 1,870 | 1,600 | 1,042 | 913 | |
EBITDA Margin | 19.11% | 19.84% | 16.95% | 14.56% | 13.92% | |
D&A For EBITDA | 537 | 577 | 546 | 472 | 450 | |
EBIT | 1,146 | 1,293 | 1,054 | 570 | 463 | |
EBIT Margin | 13.01% | 13.71% | 11.16% | 7.96% | 7.06% | |
Effective Tax Rate | 25.82% | 22.51% | 27.10% | 25.52% | 17.14% | |