Revenue | 7,479 | 7,444 | 7,704 | 7,394 | 7,056 | |
Revenue Growth (YoY) | 0.47% | -3.38% | 4.19% | 4.79% | 10.61% | |
Cost of Revenue | 6,587 | 6,572 | 6,816 | 6,535 | 6,264 | |
Gross Profit | 892 | 872 | 888 | 859 | 792 | |
Selling, General & Admin | 339 | 355 | 358 | 342 | 346 | |
Other Operating Expenses | -3 | -3 | - | -1 | -4 | |
Operating Expenses | 336 | 352 | 358 | 341 | 342 | |
Operating Income | 556 | 520 | 530 | 518 | 450 | |
Interest Expense | -126 | -120 | -118 | -105 | -122 | |
Other Non Operating Income (Expenses) | -1 | 4 | -4 | 1 | 2 | |
EBT Excluding Unusual Items | 429 | 404 | 408 | 414 | 330 | |
Merger & Restructuring Charges | -6 | -24 | -35 | -58 | -59 | |
Gain (Loss) on Sale of Investments | 5 | - | - | - | - | |
Gain (Loss) on Sale of Assets | - | 240 | - | 2 | - | |
Other Unusual Items | - | - | 2 | - | - | |
Pretax Income | 428 | 620 | 375 | 358 | 271 | |
Income Tax Expense | 66 | 143 | 72 | 79 | 60 | |
Earnings From Continuing Operations | 362 | 477 | 303 | 279 | 211 | |
Minority Interest in Earnings | - | - | -3 | -2 | -2 | |
Net Income | 362 | 477 | 300 | 277 | 209 | |
Net Income to Common | 362 | 477 | 300 | 277 | 209 | |
Net Income Growth | -24.11% | 59.00% | 8.30% | 32.54% | -7.52% | |
Shares Outstanding (Basic) | 50 | 53 | 55 | 58 | 58 | |
Shares Outstanding (Diluted) | 51 | 54 | 56 | 58 | 59 | |
Shares Change (YoY) | -5.96% | -3.76% | -3.96% | -1.02% | -0.51% | |
EPS (Basic) | 7.23 | 8.98 | 5.42 | 4.81 | 3.60 | |
EPS (Diluted) | 7.17 | 8.88 | 5.38 | 4.77 | 3.56 | |
EPS Growth | -19.26% | 65.06% | 12.79% | 33.99% | -7.05% | |
Free Cash Flow | 458 | 369 | 507 | 482 | 709 | |
Free Cash Flow Per Share | 9.07 | 6.87 | 9.09 | 8.30 | 12.08 | |
Dividend Per Share | 1.480 | 1.480 | 1.480 | 1.480 | 1.480 | |
Gross Margin | 11.93% | 11.71% | 11.53% | 11.62% | 11.22% | |
Operating Margin | 7.43% | 6.98% | 6.88% | 7.01% | 6.38% | |
Profit Margin | 4.84% | 6.41% | 3.89% | 3.75% | 2.96% | |
Free Cash Flow Margin | 6.12% | 4.96% | 6.58% | 6.52% | 10.05% | |
EBITDA | 696 | 662 | 687 | 650 | 614 | |
EBITDA Margin | 9.31% | 8.89% | 8.92% | 8.79% | 8.70% | |
D&A For EBITDA | 140 | 142 | 157 | 132 | 164 | |
EBIT | 556 | 520 | 530 | 518 | 450 | |
EBIT Margin | 7.43% | 6.98% | 6.88% | 7.01% | 6.38% | |
Effective Tax Rate | 15.42% | 23.06% | 19.20% | 22.07% | 22.14% | |