Revenue | 8,406 | 7,022 | 6,505 | 5,739 | 4,968 | |
Revenue Growth (YoY) | 19.71% | 7.95% | 13.35% | 15.52% | -11.33% | |
Cost of Revenue | 5,382 | 4,220 | 3,907 | 3,365 | 2,995 | |
Gross Profit | 3,024 | 2,802 | 2,598 | 2,374 | 1,973 | |
Selling, General & Admin | 691 | 647 | 561 | 450 | 391 | |
Other Operating Expenses | 9 | 18 | 14 | - | -8 | |
Operating Expenses | 700 | 665 | 575 | 450 | 383 | |
Operating Income | 2,324 | 2,137 | 2,023 | 1,924 | 1,590 | |
Interest Expense | -616 | -622 | -540 | -508 | -517 | |
Interest & Investment Income | 39 | 40 | 7 | 3 | 9 | |
Earnings From Equity Investments | 69 | 8 | -44 | -4 | -39 | |
Currency Exchange Gain (Loss) | 71 | -20 | 4 | 76 | -100 | |
EBT Excluding Unusual Items | 1,887 | 1,543 | 1,450 | 1,491 | 943 | |
Merger & Restructuring Charges | -22 | -19 | -24 | -18 | - | |
Gain (Loss) on Sale of Assets | -3 | -16 | -4 | -2 | -6 | |
Legal Settlements | - | -1 | -11 | -81 | -7 | |
Other Unusual Items | -53 | -54 | -46 | -27 | -114 | |
Pretax Income | 1,809 | 1,453 | 1,365 | 1,363 | 816 | |
Income Tax Expense | 364 | -265 | -117 | 110 | 66 | |
Earnings From Continuing Operations | 1,445 | 1,718 | 1,482 | 1,253 | 750 | |
Minority Interest in Earnings | -424 | -528 | -474 | -415 | -264 | |
Net Income | 1,021 | 1,190 | 1,008 | 838 | 486 | |
Net Income to Common | 1,021 | 1,190 | 1,008 | 838 | 486 | |
Net Income Growth | -14.20% | 18.06% | 20.29% | 72.43% | -24.42% | |
Shares Outstanding (Basic) | 319 | 312 | 307 | 310 | 302 | |
Shares Outstanding (Diluted) | 454 | 456 | 455 | 464 | 468 | |
Shares Change (YoY) | -0.44% | 0.22% | -1.94% | -0.85% | -0.21% | |
EPS (Basic) | 3.20 | 3.81 | 3.28 | 2.70 | 1.61 | |
EPS (Diluted) | 3.18 | 3.76 | 3.25 | 2.69 | 1.60 | |
EPS Growth | -15.55% | 15.70% | 20.76% | 68.42% | -32.41% | |
Free Cash Flow | 1,302 | 1,203 | 1,390 | 1,620 | 804 | |
Free Cash Flow Per Share | 2.87 | 2.64 | 3.06 | 3.49 | 1.72 | |
Dividend Per Share | 2.320 | 2.200 | 2.160 | 2.120 | 2.080 | |
Dividend Growth | 5.46% | 1.85% | 1.89% | 1.92% | 4.00% | |
Gross Margin | 35.97% | 39.90% | 39.94% | 41.37% | 39.71% | |
Operating Margin | 27.65% | 30.43% | 31.10% | 33.52% | 32.01% | |
Profit Margin | 12.15% | 16.95% | 15.50% | 14.60% | 9.78% | |
Free Cash Flow Margin | 15.49% | 17.13% | 21.37% | 28.23% | 16.18% | |
EBITDA | 2,588 | 2,328 | 2,213 | 2,125 | 1,779 | |
EBITDA Margin | 30.79% | 33.15% | 34.02% | 37.03% | 35.81% | |
D&A For EBITDA | 264 | 191 | 190 | 201 | 189 | |
EBIT | 2,324 | 2,137 | 2,023 | 1,924 | 1,590 | |
EBIT Margin | 27.65% | 30.43% | 31.10% | 33.52% | 32.01% | |
Effective Tax Rate | 20.12% | - | - | 8.07% | 8.09% | |
Revenue as Reported | 8,406 | 7,022 | 6,505 | 5,739 | 4,968 | |
Advertising Expenses | 1,268 | 1,201 | 1,032 | 962 | 870 | |