Revenue | | 34,507.0 | 35,239.0 | 35,653.0 | 36,534.0 | 38,524.0 | 39,815.0 | 44,675.0 | 44,791.0 | 50,418.0 | 50,606.0 |
Revenue % Chg. | | 3.6% | 2.1% | 1.2% | 2.5% | 5.4% | 3.4% | 12.2% | 0.3% | 12.6% | 2.0% |
Selling, General, & Admin Expenses | | 4,387.0 | 4,341.0 | 4,081.0 | 4,106.0 | 4,658.0 | 5,869.0 | 114.0 | -51.0 | -644.0 | - |
Selling, General, & Admin Expenses % Chg. | | 6.5% | -1.0% | -6.0% | 0.6% | 13.4% | 26.0% | -98.1% | - | 1162.7% | - |
Total Other Income/Expenses Net | | - | - | - | - | - | 939.0 | 1,054.0 | 1,065.0 | 2,172.0 | 619.0 |
Total Other Income/Expenses Net % Chg. | | - | - | - | - | - | - | 12.2% | 1.0% | 103.9% | -82.9% |
Income Before Tax | | 3,396.0 | 4,236.0 | 3,282.0 | 2,754.0 | 3,991.0 | 2,744.0 | 6,089.0 | 6,959.0 | 6,448.0 | -45.0 |
Income Before Tax % Chg. | | 2.7% | 24.7% | -22.5% | -16.1% | 44.9% | -31.2% | 121.9% | 14.3% | -7.3% | - |
Income Before Tax Margin | | 9.8% | 12.0% | 9.2% | 7.5% | 10.4% | 6.9% | 13.6% | 15.5% | 12.8% | -0.1% |
Income Before Tax Margin % Chg. | | -0.8% | 22.1% | -23.4% | -18.1% | 37.4% | -33.5% | 97.8% | 14.0% | -17.7% | - |
Income Tax Expense | | 1,116.0 | 1,386.0 | 1,111.0 | 877.0 | 802.0 | 492.0 | 1,242.0 | 1,383.0 | 1,289.0 | 378.0 |
Income Tax Expense % Chg. | | 11.6% | 24.2% | -19.8% | -21.1% | -8.6% | -38.7% | 152.4% | 11.4% | -6.8% | -77.7% |
Net Income | | 2,280.0 | 2,850.0 | 2,171.0 | 1,877.0 | 3,189.0 | 2,252.0 | 4,847.0 | 5,576.0 | 1,599.0 | -210.0 |
Net Income % Chg. | | -1.1% | 25.0% | -23.8% | -13.5% | 69.9% | -29.4% | 115.2% | 15.0% | -71.3% | - |
Net Income Margin | | 6.6% | 8.1% | 6.1% | 5.1% | 8.3% | 5.7% | 10.8% | 12.4% | 3.2% | -0.4% |
Net Income Margin % Chg. | | -4.5% | 22.4% | -24.7% | -15.6% | 61.1% | -31.7% | 91.8% | 14.7% | -74.5% | - |
Weighted Avg. Shares Out | | 464.4 | 431.4 | 401.1 | 372.8 | 362.0 | 347.8 | 347.8 | 347.8 | 347.8 | 301.6 |
Weighted Avg. Shares Out % Chg. | | -5.1% | -7.1% | -7.0% | -7.1% | -2.9% | -3.9% | - | - | - | -9.1% |
EPS | | 4.9 | 6.4 | 5.1 | 4.7 | 8.5 | 6.1 | 13.9 | 16.0 | 4.6 | -1.8 |
EPS % Chg. | | 3.4% | 30.8% | -19.6% | -7.8% | 79.9% | -28.7% | 130.4% | 15.0% | -71.3% | - |
Weighted Avg. Shares Out Dil | | 470.3 | 438.2 | 406.8 | 377.3 | 367.8 | 353.2 | 353.2 | 353.2 | 353.2 | 304.1 |
Weighted Avg. Shares Out Dil % Chg. | | -4.6% | -6.8% | -7.2% | -7.3% | -2.5% | -4.0% | - | - | - | -9.7% |
EPS Diluted | | 4.8 | 6.3 | 5.1 | 4.7 | 8.4 | 6.0 | 13.7 | 15.8 | 4.5 | -1.8 |
EPS Diluted % Chg. | | 2.8% | 30.4% | -19.5% | -7.5% | 79.0% | -28.7% | 130.2% | 15.1% | -71.3% | - |
Interest Expense | | 367.0 | 322.0 | 292.0 | 295.0 | 335.0 | 332.0 | 327.0 | 318.0 | 330.0 | 335.0 |
Interest Expense % Chg. | | -1.6% | -12.3% | -9.3% | 1.0% | 13.6% | -0.9% | -1.5% | -2.8% | 3.8% | 2.8% |
EBIT | | 3,029.0 | 3,914.0 | 2,990.0 | 2,459.0 | 3,656.0 | 2,412.0 | 5,762.0 | 6,641.0 | 6,118.0 | -380.0 |
EBIT % Chg. | | 3.3% | 29.2% | -23.6% | -17.8% | 48.7% | -34.0% | 138.9% | 15.3% | -7.9% | - |
EBIT Margin | | 8.8% | 11.1% | 8.4% | 6.7% | 9.5% | 6.1% | 12.9% | 14.8% | 12.1% | -0.8% |
EBIT Margin % Chg. | | -0.3% | 26.5% | -24.5% | -19.7% | 41.0% | -36.2% | 112.9% | 15.0% | -18.2% | - |
Depreciation & Amortization | | 368.0 | 366.0 | 371.0 | 382.0 | 483.0 | 511.0 | 647.0 | 686.0 | 376.0 | 755.0 |
Depreciation & Amortization % Chg. | | -5.2% | -0.5% | 1.4% | 3.0% | 26.4% | 5.8% | 26.6% | 6.0% | -45.2% | -24.8% |
EBITDA | | 3,397.0 | 4,280.0 | 3,361.0 | 2,841.0 | 4,139.0 | 2,923.0 | 6,409.0 | 7,327.0 | 6,494.0 | 375.0 |
EBITDA % Chg. | | 2.3% | 26.0% | -21.5% | -15.5% | 45.7% | -29.4% | 119.3% | 14.3% | -11.4% | -95.9% |
EBITDA Margin | | 9.8% | 12.1% | 9.4% | 7.8% | 10.7% | 7.3% | 14.3% | 16.4% | 12.9% | 0.7% |
EBITDA Margin % Chg. | | -1.2% | 23.4% | -22.4% | -17.5% | 38.2% | -31.7% | 95.4% | 14.0% | -21.3% | -95.9% |