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