Revenue
13,487.00
14,810.00
16,125.00
16,783.00
16,652.00
18,507.00
19,428.00
19,353.00
19,736.00
21,108.00
Revenue Growth
8.63%
9.81%
8.88%
4.08%
(0.78%)
11.14%
4.98%
(0.39%)
1.98%
6.95%
Cost of Revenue
8,108.00
9,152.00
9,838.00
10,634.00
10,671.00
11,604.00
12,448.00
12,664.00
12,958.00
13,991.00
The lines under Gross Profit
Gross Profit
5,379.00
5,658.00
6,287.00
6,149.00
5,981.00
6,903.00
6,980.00
6,689.00
6,778.00
7,117.00
SG&A Expenses
2,731.00
2,697.00
3,007.00
2,972.00
3,100.00
3,503.00
3,443.00
3,252.00
3,223.00
3,240.00
The lines under Operating Income
Operating Income
2,289.00
2,481.00
2,801.00
2,453.00
2,114.00
2,826.00
2,968.00
2,689.00
2,892.00
3,389.00
Non-operating Income/Expense
68.00
174.00
(4.00)
90.00
(18.00)
1.00
48.00
98.00
46.00
90.00
Non-operating Interest Expenses
19.00
23.00
27.00
26.00
24.00
9.00
19.00
41.00
54.00
37.00
The lines under EBT
EBT
2,357.00
2,655.00
2,797.00
2,543.00
2,096.00
2,827.00
3,016.00
2,787.00
2,938.00
3,479.00
Income Tax Provision
805.00
1,153.00
698.00
643.00
704.00
693.00
730.00
668.00
713.00
1,258.00
The lines under Income after Tax
Income after Tax
1,552.00
1,502.00
2,099.00
1,900.00
1,392.00
2,134.00
2,286.00
2,119.00
2,225.00
2,221.00
Share of Subsidiary Earnings
1.00
2.00
2.00
(58.00)
—
3.00
4.00
7.00
15.00
9.00
The lines under Net Income Common
Net Income Common
1,553.00
1,504.00
2,101.00
1,842.00
1,392.00
2,137.00
2,290.00
2,126.00
2,240.00
2,230.00
EPS (Basic)
2.56
2.54
3.61
3.30
2.58
4.06
4.42
4.21
4.52
4.57
The lines under EPS (Diluted)
EPS (Diluted)
2.55
2.53
3.60
3.29
2.57
4.05
4.41
4.21
4.51
4.56
Shares (Basic, Weighted)
607.00
593.00
582.00
559.00
540.00
527.00
518.00
505.00
496.00
488.00
Shares (Diluted, Weighted)
610.00
595.00
584.00
560.00
541.00
528.00
519.00
505.00
497.00
489.00
Gross Margin
39.88%
38.20%
38.99%
36.64%
35.92%
37.30%
35.93%
34.56%
34.34%
33.72%
The lines under EBIT Margin
EBIT Margin
16.97%
16.75%
17.37%
14.62%
12.70%
15.27%
15.28%
13.89%
14.65%
16.06%
EBT margin
17.48%
17.93%
17.35%
15.15%
12.59%
15.28%
15.52%
14.40%
14.89%
16.48%
Net Profit Margin
11.51%
10.16%
13.03%
10.98%
8.36%
11.55%
11.79%
10.99%
11.35%
10.56%
Free Cash Flow Margin
9.97%
14.33%
13.74%
12.55%
17.42%
11.97%
11.51%
10.40%
9.26%
12.63%
EBITDA
2,668.00
2,924.00
3,299.00
2,979.00
2,673.00
3,400.00
3,537.00
3,244.00
3,434.00
3,939.00
The lines under EBIT
EBIT
2,289.00
2,481.00
2,801.00
2,453.00
2,114.00
2,826.00
2,968.00
2,689.00
2,892.00
3,389.00
Income from Continuous Operations
1,553.00
1,504.00
2,101.00
1,842.00
1,392.00
2,137.00
2,290.00
2,126.00
2,240.00
2,230.00
Consolidated Net Income/Loss
1,553.00
1,504.00
2,101.00
1,842.00
1,392.00
2,137.00
2,290.00
2,126.00
2,240.00
2,230.00
EPS (Basic, from Continuous Ops)
2.56
2.54
3.61
3.30
2.58
4.06
4.42
4.21
4.52
4.57
EPS (Basic, Consolidated)
2.56
2.54
3.61
3.30
2.58
4.06
4.42
4.21
4.52
4.57
EPS (Diluted, from Cont. Ops)
2.55
2.53
3.60
3.29
2.57
4.05
4.41
4.21
4.51
4.56
Shares (Diluted, Average)
610.00
595.00
584.00
560.00
541.00
528.00
519.00
505.00
497.00
489.00
EPS (Diluted, Consolidated)
2.55
2.53
3.60
3.29
2.57
4.05
4.41
4.21
4.51
4.56
EBITDA Margin
19.78%
19.74%
20.46%
17.75%
16.05%
18.37%
18.21%
16.76%
17.40%
18.66%
Operating Cash Flow Margin
12.20%
16.25%
16.07%
14.89%
19.81%
13.48%
13.22%
12.04%
10.76%
13.66%