Revenue | 4,402 | 7,634 | 8,439 | 6,821 | 5,438 | |
Revenue Growth (YoY) | -42.34% | -9.53% | 23.72% | 25.42% | 3.11% | |
Cost of Revenue | 1,914 | 2,639 | 2,741 | 2,371 | 2,060 | |
Gross Profit | 2,488 | 4,996 | 5,698 | 4,450 | 3,379 | |
Selling, General & Admin | 613.9 | 734.2 | 797.7 | 718.9 | 610.3 | |
Research & Development | 983.8 | 1,097 | 1,118 | 989.1 | 836.4 | |
Operating Expenses | 2,089 | 2,437 | 2,586 | 2,571 | 2,379 | |
Operating Income | 399.4 | 2,559 | 3,112 | 1,879 | 999.8 | |
Interest Expense | - | -198.3 | -203.9 | -257 | -356.9 | |
Interest & Investment Income | - | 7.6 | 2.1 | 0.5 | 1.7 | |
Other Non Operating Income (Expenses) | -252.2 | -2.2 | 3.8 | 2.8 | -3.8 | |
EBT Excluding Unusual Items | 147.2 | 2,366 | 2,914 | 1,625 | 640.8 | |
Merger & Restructuring Charges | - | -6.2 | -16.8 | - | 1.7 | |
Gain (Loss) on Sale of Investments | -3.5 | - | - | - | - | |
Legal Settlements | -2.5 | - | - | - | - | |
Other Unusual Items | -102.3 | 6.3 | 12.5 | -142.9 | -303 | |
Pretax Income | 38.9 | 2,366 | 2,910 | 1,483 | 339.5 | |
Income Tax Expense | 39.4 | 459 | 672 | 197 | -9.9 | |
Earnings From Continuing Operations | -0.5 | 1,907 | 2,238 | 1,286 | 349.4 | |
Net Income to Company | -0.5 | 1,907 | 2,238 | 1,286 | 349.4 | |
Net Income | -0.5 | 1,907 | 2,238 | 1,286 | 349.4 | |
Preferred Dividends & Other Adjustments | 2.2 | - | - | - | - | |
Net Income to Common | -2.7 | 1,907 | 2,238 | 1,286 | 349.4 | |
Net Income Growth | - | -14.78% | 74.07% | 267.92% | -38.77% | |
Shares Outstanding (Basic) | 537 | 542 | 550 | 552 | 519 | |
Shares Outstanding (Diluted) | 537 | 548 | 557 | 566 | 541 | |
Shares Change (YoY) | -1.95% | -1.67% | -1.52% | 4.56% | 5.62% | |
EPS (Basic) | -0.01 | 3.52 | 4.07 | 2.33 | 0.67 | |
EPS (Diluted) | -0.01 | 3.48 | 4.02 | 2.27 | 0.65 | |
EPS Growth | - | -13.43% | 77.09% | 249.23% | -41.44% | |
Free Cash Flow | - | 2,608 | 3,135 | 2,473 | 1,824 | |
Free Cash Flow Per Share | - | 4.76 | 5.63 | 4.37 | 3.37 | |
Dividend Per Share | 1.816 | 1.682 | 1.263 | 0.910 | 0.747 | |
Dividend Growth | 7.97% | 33.17% | 38.79% | 21.82% | 1.91% | |
Gross Margin | 56.53% | 65.44% | 67.52% | 65.23% | 62.13% | |
Operating Margin | 9.07% | 33.52% | 36.88% | 27.55% | 18.38% | |
Profit Margin | -0.06% | 24.98% | 26.52% | 18.85% | 6.42% | |
Free Cash Flow Margin | - | 34.16% | 37.15% | 36.25% | 33.54% | |
EBITDA | 1,150 | 3,438 | 4,110 | 3,023 | 2,153 | |
EBITDA Margin | 26.13% | 45.04% | 48.71% | 44.31% | 39.59% | |
D&A For EBITDA | 750.8 | 879.5 | 998.4 | 1,144 | 1,153 | |
EBIT | 399.4 | 2,559 | 3,112 | 1,879 | 999.8 | |
EBIT Margin | 9.07% | 33.52% | 36.88% | 27.55% | 18.38% | |
Effective Tax Rate | 101.28% | 19.40% | 23.09% | 13.29% | - | |