Revenue | 3,793 | 3,965 | 3,922 | 4,231 | 3,339 | |
Revenue Growth (YoY) | -4.34% | 1.10% | -7.30% | 26.71% | -16.98% | |
Cost of Revenue | 1,825 | 1,875 | 1,795 | 1,887 | 1,639 | |
Gross Profit | 1,968 | 2,090 | 2,127 | 2,344 | 1,700 | |
Selling, General & Admin | 1,581 | 1,617 | 1,596 | 1,547 | 1,309 | |
Research & Development | 165 | 184 | 174 | 171 | 123 | |
Operating Expenses | 1,746 | 1,801 | 1,770 | 1,718 | 1,432 | |
Operating Income | 222 | 289 | 357 | 626 | 268 | |
Interest Expense | -89 | -97 | -76 | -64 | -46 | |
Interest & Investment Income | 20 | 16 | 11 | 3 | - | |
Earnings From Equity Investments | - | -4 | -36 | 32 | -1 | |
Currency Exchange Gain (Loss) | 21 | 3 | -6 | 9 | 13 | |
Other Non Operating Income (Expenses) | -1 | -1 | -4 | -36 | -4 | |
EBT Excluding Unusual Items | 173 | 206 | 246 | 570 | 230 | |
Merger & Restructuring Charges | -95 | -74 | -14 | -28 | - | |
Impairment of Goodwill | -773 | -291 | -1,187 | - | -157 | |
Gain (Loss) on Sale of Assets | - | - | - | 3 | - | |
Asset Writedown | -241 | -16 | -100 | - | - | |
Other Unusual Items | - | - | - | - | -123 | |
Pretax Income | -936 | -175 | -1,055 | 545 | -50 | |
Income Tax Expense | -26 | -43 | -105 | 134 | 23 | |
Earnings From Continuing Operations | -910 | -132 | -950 | 411 | -73 | |
Net Income | -910 | -132 | -950 | 411 | -73 | |
Net Income to Common | -910 | -132 | -950 | 411 | -73 | |
Shares Outstanding (Basic) | 203 | 212 | 216 | 218 | 219 | |
Shares Outstanding (Diluted) | 203 | 212 | 216 | 220 | 219 | |
Shares Change (YoY) | -4.15% | -1.62% | -2.13% | 0.46% | -2.32% | |
EPS (Basic) | -4.48 | -0.62 | -4.41 | 1.88 | -0.33 | |
EPS (Diluted) | -4.48 | -0.62 | -4.41 | 1.87 | -0.33 | |
Free Cash Flow | 281 | 228 | 368 | 515 | 562 | |
Free Cash Flow Per Share | 1.38 | 1.07 | 1.71 | 2.34 | 2.56 | |
Dividend Per Share | 0.640 | 0.560 | 0.500 | 0.430 | 0.400 | |
Dividend Growth | 14.29% | 12.00% | 16.28% | 7.50% | 5.26% | |
Gross Margin | 51.89% | 52.71% | 54.23% | 55.40% | 50.91% | |
Operating Margin | 5.85% | 7.29% | 9.10% | 14.80% | 8.03% | |
Profit Margin | -23.99% | -3.33% | -24.22% | 9.71% | -2.19% | |
Free Cash Flow Margin | 7.41% | 5.75% | 9.38% | 12.17% | 16.83% | |
EBITDA | 571 | 632 | 685 | 972 | 588 | |
EBITDA Margin | 15.05% | 15.94% | 17.46% | 22.97% | 17.61% | |
D&A For EBITDA | 349 | 343 | 328 | 346 | 320 | |
EBIT | 222 | 289 | 357 | 626 | 268 | |
EBIT Margin | 5.85% | 7.29% | 9.10% | 14.80% | 8.03% | |
Effective Tax Rate | - | - | - | 24.59% | - | |