| Revenue | 5,513 | 5,135 | 4,331 | 3,645 | 3,685 | |
Revenue Growth (YoY) | 7.36% | 18.56% | 18.82% | -1.08% | -29.34% | |
Cost of Revenue | 3,605 | 3,395 | 3,020 | 2,716 | 2,750 | |
Gross Profit | 1,908 | 1,740 | 1,311 | 929 | 935 | |
Selling, General & Admin | 791 | 804 | 778 | 738 | 837 | |
Research & Development | 123 | 112 | 90 | 85 | 97 | |
Other Operating Expenses | 56 | 4 | 31 | -10 | 45 | |
Operating Expenses | 970 | 920 | 899 | 813 | 979 | |
Operating Income | 938 | 820 | 412 | 116 | -44 | |
Interest Expense | -158 | -182 | -210 | -280 | -251 | |
Interest & Investment Income | 56 | 59 | 31 | 20 | - | |
Currency Exchange Gain (Loss) | -66 | -173 | - | - | - | |
Other Non Operating Income (Expenses) | -31 | -18 | -95 | -29 | -62 | |
EBT Excluding Unusual Items | 739 | 506 | 138 | -173 | -357 | |
Merger & Restructuring Charges | - | - | - | - | -206 | |
Impairment of Goodwill | - | - | - | - | -239 | |
Gain (Loss) on Sale of Assets | - | - | - | - | 12 | |
Asset Writedown | - | - | - | - | -814 | |
Other Unusual Items | - | - | - | -170 | -210 | |
Pretax Income | 739 | 506 | 138 | -343 | -1,814 | |
Income Tax Expense | 189 | 57 | 87 | 86 | 85 | |
Earnings From Continuing Operations | 550 | 449 | 51 | -429 | -1,899 | |
Minority Interest in Earnings | -44 | -32 | -25 | -21 | -22 | |
Net Income | 506 | 417 | 26 | -450 | -1,921 | |
Net Income to Common | 506 | 417 | 26 | -450 | -1,921 | |
Net Income Growth | 21.34% | 1503.85% | - | - | - | |
Shares Outstanding (Basic) | 73 | 72 | 71 | 70 | 70 | |
Shares Outstanding (Diluted) | 75 | 74 | 72 | 70 | 70 | |
Shares Change (YoY) | 1.77% | 2.79% | 2.29% | - | 1601.49% | |
EPS (Basic) | 6.93 | 5.80 | 0.37 | -6.43 | -27.44 | |
EPS (Diluted) | 6.75 | 5.66 | 0.36 | -6.43 | -27.44 | |
EPS Growth | 19.26% | 1472.22% | - | - | - | |
Free Cash Flow | 493 | 623 | 217 | 237 | 56 | |
Free Cash Flow Per Share | 6.58 | 8.46 | 3.03 | 3.39 | 0.80 | |
Dividend Per Share | 0.500 | - | - | - | - | |
Gross Margin | 34.61% | 33.88% | 30.27% | 25.49% | 25.37% | |
Operating Margin | 17.01% | 15.97% | 9.51% | 3.18% | -1.19% | |
Profit Margin | 9.18% | 8.12% | 0.60% | -12.35% | -52.13% | |
Free Cash Flow Margin | 8.94% | 12.13% | 5.01% | 6.50% | 1.52% | |
EBITDA | 1,281 | 1,147 | 761 | 556 | 459 | |
EBITDA Margin | 23.24% | 22.34% | 17.57% | 15.25% | 12.46% | |
D&A For EBITDA | 343 | 327 | 349 | 440 | 503 | |
EBIT | 938 | 820 | 412 | 116 | -44 | |
EBIT Margin | 17.01% | 15.97% | 9.51% | 3.18% | -1.19% | |
Effective Tax Rate | 25.57% | 11.27% | 63.04% | - | - | |
Revenue as Reported | 5,513 | 5,135 | 4,331 | 3,645 | 3,685 | |