Revenue | 15,405 | 14,984 | 14,410 | 13,874 | 11,359 | |
Revenue Growth (YoY) | 2.81% | 3.98% | 3.86% | 22.14% | 2.44% | |
Cost of Revenue | 10,030 | 9,745 | 9,382 | 9,233 | 7,500 | |
Gross Profit | 5,375 | 5,239 | 5,028 | 4,641 | 3,859 | |
Selling, General & Admin | 1,982 | 2,043 | 2,038 | 1,931 | 1,762 | |
Operating Expenses | 3,096 | 3,168 | 3,168 | 3,195 | 3,049 | |
Operating Income | 2,279 | 2,071 | 1,860 | 1,446 | 810 | |
Interest Expense | -670 | -672 | -416 | -375 | -416 | |
Interest & Investment Income | 47 | 36 | 13 | 6 | 6 | |
Earnings From Equity Investments | 5 | - | -12 | 6 | 7 | |
Currency Exchange Gain (Loss) | - | - | - | - | -1 | |
Other Non Operating Income (Expenses) | -13 | 36 | -54 | 38 | -5 | |
EBT Excluding Unusual Items | 1,648 | 1,471 | 1,391 | 1,121 | 401 | |
Merger & Restructuring Charges | -67 | -84 | -28 | -20 | -52 | |
Gain (Loss) on Sale of Investments | 22 | 20 | -27 | 16 | 25 | |
Other Unusual Items | 71 | 52 | 15 | 17 | 6 | |
Pretax Income | 1,674 | 1,459 | 1,351 | 1,134 | 380 | |
Income Tax Expense | 301 | 101 | 260 | 163 | 72 | |
Earnings From Continuing Operations | 1,373 | 1,358 | 1,091 | 971 | 308 | |
Minority Interest in Earnings | - | - | - | -5 | -29 | |
Net Income | 1,373 | 1,358 | 1,091 | 966 | 279 | |
Net Income to Common | 1,373 | 1,358 | 1,091 | 966 | 279 | |
Net Income Growth | 1.10% | 24.47% | 12.94% | 246.24% | 46.07% | |
Shares Outstanding (Basic) | 181 | 184 | 188 | 191 | 191 | |
Shares Outstanding (Diluted) | 183 | 186 | 191 | 195 | 195 | |
Shares Change (YoY) | -1.56% | -2.26% | -2.26% | - | -2.31% | |
EPS (Basic) | 7.57 | 7.39 | 5.82 | 5.05 | 1.46 | |
EPS (Diluted) | 7.49 | 7.29 | 5.72 | 4.95 | 1.43 | |
EPS Growth | 2.74% | 27.45% | 15.56% | 246.15% | 48.96% | |
Free Cash Flow | 2,114 | 1,500 | 1,586 | 2,302 | 1,343 | |
Free Cash Flow Per Share | 11.53 | 8.05 | 8.32 | 11.80 | 6.89 | |
Gross Margin | 34.89% | 34.96% | 34.89% | 33.45% | 33.97% | |
Operating Margin | 14.79% | 13.82% | 12.91% | 10.42% | 7.13% | |
Profit Margin | 8.91% | 9.06% | 7.57% | 6.96% | 2.46% | |
Free Cash Flow Margin | 13.72% | 10.01% | 11.01% | 16.59% | 11.82% | |
EBITDA | 2,921 | 2,721 | 2,571 | 2,499 | 1,830 | |
EBITDA Margin | 18.96% | 18.16% | 17.84% | 18.01% | 16.11% | |
D&A For EBITDA | 642 | 650 | 711 | 1,053 | 1,020 | |
EBIT | 2,279 | 2,071 | 1,860 | 1,446 | 810 | |
EBIT Margin | 14.79% | 13.82% | 12.91% | 10.42% | 7.13% | |
Effective Tax Rate | 17.98% | 6.92% | 19.25% | 14.37% | 18.95% | |