Revenue | 25,813 | 26,415 | 28,502 | 24,633 | 24,124 | |
Revenue Growth (YoY) | -2.28% | -7.32% | 15.71% | 2.11% | -0.36% | |
Cost of Revenue | 23,584 | 24,395 | 26,503 | 22,838 | 22,349 | |
Gross Profit | 2,229 | 2,020 | 1,999 | 1,795 | 1,775 | |
Selling, General & Admin | 904 | 922 | 874 | 830 | 817 | |
Operating Expenses | 974 | 992 | 955 | 890 | 879 | |
Operating Income | 1,255 | 1,028 | 1,044 | 905 | 896 | |
Interest Expense | -218 | -207 | -230 | -166 | -162 | |
Interest & Investment Income | 61 | 56 | 30 | 14 | 14 | |
Earnings From Equity Investments | -3 | 8 | -4 | 61 | 83 | |
Currency Exchange Gain (Loss) | - | -24 | 7 | 33 | 21 | |
Other Non Operating Income (Expenses) | 14 | -20 | -13 | 132 | - | |
EBT Excluding Unusual Items | 1,109 | 841 | 834 | 979 | 852 | |
Merger & Restructuring Charges | -86 | -175 | -27 | -15 | -101 | |
Gain (Loss) on Sale of Investments | - | - | - | - | -37 | |
Pretax Income | 1,023 | 666 | 807 | 964 | 714 | |
Income Tax Expense | 185 | -206 | 124 | 92 | 101 | |
Earnings From Continuing Operations | 838 | 872 | 683 | 872 | 613 | |
Earnings From Discontinued Operations | - | 373 | 350 | 68 | - | |
Net Income to Company | 838 | 1,245 | 1,033 | 940 | 613 | |
Minority Interest in Earnings | - | -239 | -240 | -4 | - | |
Net Income | 838 | 1,006 | 793 | 936 | 613 | |
Net Income to Common | 838 | 1,006 | 793 | 936 | 613 | |
Net Income Growth | -16.70% | 26.86% | -15.28% | 52.69% | 596.59% | |
Shares Outstanding (Basic) | 398 | 435 | 454 | 476 | 499 | |
Shares Outstanding (Diluted) | 398 | 441 | 462 | 483 | 506 | |
Shares Change (YoY) | -9.75% | -4.54% | -4.35% | -4.54% | -1.17% | |
EPS (Basic) | 2.11 | 2.31 | 1.75 | 1.97 | 1.23 | |
EPS (Diluted) | 2.11 | 2.28 | 1.72 | 1.94 | 1.21 | |
EPS Growth | -7.65% | 32.56% | -11.34% | 60.33% | 611.76% | |
Free Cash Flow | 1,067 | 796 | 315 | 581 | -207 | |
Free Cash Flow Per Share | 2.68 | 1.80 | 0.68 | 1.20 | -0.41 | |
Gross Margin | 8.63% | 7.65% | 7.01% | 7.29% | 7.36% | |
Operating Margin | 4.86% | 3.89% | 3.66% | 3.67% | 3.71% | |
Profit Margin | 3.25% | 3.81% | 2.78% | 3.80% | 2.54% | |
Free Cash Flow Margin | 4.13% | 3.01% | 1.10% | 2.36% | -0.86% | |
EBITDA | 1,792 | 1,551 | 1,545 | 1,388 | 1,457 | |
EBITDA Margin | 6.94% | 5.87% | 5.42% | 5.63% | 6.04% | |
D&A For EBITDA | 537 | 523 | 501 | 483 | 561 | |
EBIT | 1,255 | 1,028 | 1,044 | 905 | 896 | |
EBIT Margin | 4.86% | 3.89% | 3.66% | 3.67% | 3.71% | |
Effective Tax Rate | 18.08% | - | 15.37% | 9.54% | 14.15% | |