Revenue | | 17,814.0 | 18,914.0 | 18,608.0 | 17,456.0 | 20,613.0 | 20,449.0 |
Revenue % Chg. | | - | 6.2% | -1.6% | -6.2% | 18.1% | 1.9% |
Cost of Revenue | | 12,629.0 | 13,345.0 | 13,189.0 | 12,347.0 | 14,633.0 | 14,866.0 |
Cost of Revenue % Chg. | | - | 5.7% | -1.2% | -6.4% | 18.5% | 4.9% |
Gross Profit | | 5,185.0 | 5,569.0 | 5,419.0 | 5,109.0 | 5,980.0 | 5,583.0 |
Gross Profit % Chg. | | - | 7.4% | -2.7% | -5.7% | 17.0% | -5.4% |
Gross Profit Margin | | 29.1% | 29.4% | 29.1% | 29.3% | 29.0% | 27.3% |
Gross Profit Margin % Chg. | | - | 1.2% | -1.1% | 0.5% | -0.9% | -7.1% |
R&D Expenses | | 364.0 | 400.0 | 401.0 | 419.0 | 503.0 | 524.0 |
R&D Expenses % Chg. | | - | 9.9% | 0.3% | 4.5% | 20.0% | 5.6% |
Selling, General, & Admin Expenses | | - | - | - | - | 3,120.0 | 2,655.0 |
Selling, General, & Admin Expenses % Chg. | | - | - | - | - | - | -14.7% |
Other Expenses | | 2,584.0 | 2,689.0 | 2,761.0 | 2,820.0 | - | - |
Other Expenses % Chg. | | - | 4.1% | 2.7% | 2.1% | - | - |
Operating Income | | 3,030.0 | 3,637.0 | 2,491.0 | 3,083.0 | 2,645.0 | 4,545.0 |
Operating Income % Chg. | | - | 20.0% | -31.5% | 23.8% | -14.2% | 32.6% |
Operating Income Margin | | 17.0% | 19.2% | 13.4% | 17.7% | 12.8% | 22.2% |
Operating Income Margin % Chg. | | - | 13.1% | -30.4% | 31.9% | -27.3% | 30.2% |
Total Other Income/Expenses Net | | 24.0 | 205.0 | 181.0 | -228.0 | -245.0 | -225.0 |
Total Other Income/Expenses Net % Chg. | | - | 754.2% | -11.7% | - | 7.5% | 12.1% |
Income Before Tax | | 3,054.0 | 3,842.0 | 2,672.0 | 2,855.0 | 2,400.0 | 4,320.0 |
Income Before Tax % Chg. | | - | 25.8% | -30.5% | 6.8% | -15.9% | 36.2% |
Income Before Tax Margin | | 17.1% | 20.3% | 14.4% | 16.4% | 11.6% | 21.1% |
Income Before Tax Margin % Chg. | | - | 18.5% | -29.3% | 13.9% | -28.8% | 33.7% |
Income Tax Expense | | 1,787.0 | 1,073.0 | 517.0 | 849.0 | 699.0 | 682.0 |
Income Tax Expense % Chg. | | - | -40.0% | -51.8% | 64.2% | -17.7% | -25.5% |
Net Income | | 1,227.0 | 2,734.0 | 2,116.0 | 1,982.0 | 1,664.0 | 3,588.0 |
Net Income % Chg. | | - | 122.8% | -22.6% | -6.3% | -16.0% | 61.3% |
Net Income Margin | | 6.9% | 14.5% | 11.4% | 11.4% | 8.1% | 17.5% |
Net Income Margin % Chg. | | - | 109.9% | -21.3% | -0.2% | -28.9% | 58.4% |
Weighted Avg. Shares Out | | 866.2 | 866.2 | 866.2 | 866.5 | 867.7 | 853.9 |
Weighted Avg. Shares Out % Chg. | | - | - | - | 0.0% | 0.1% | -1.6% |
EPS | | 1.4 | 3.2 | 2.1 | 2.3 | 1.9 | 4.2 |
EPS % Chg. | | - | 122.8% | -35.1% | 11.7% | -16.2% | 64.4% |
Weighted Avg. Shares Out Dil | | 872.8 | 872.8 | 872.8 | 880.2 | 890.3 | 874.1 |
Weighted Avg. Shares Out Dil % Chg. | | - | - | - | 0.8% | 1.1% | -1.2% |
EPS Diluted | | 1.4 | 3.1 | 2.0 | 2.3 | 1.9 | 4.1 |
EPS Diluted % Chg. | | - | 122.8% | -35.2% | 10.8% | -16.9% | 62.4% |
Interest Income | | 104.0 | 121.0 | 102.0 | 10.0 | 13.0 | 65.0 |
Interest Income % Chg. | | - | 16.3% | -15.7% | -90.2% | 30.0% | 441.7% |
Interest Expense | | 219.0 | 84.0 | 75.0 | 298.0 | 319.0 | 298.0 |
Interest Expense % Chg. | | - | -61.6% | -10.7% | 297.3% | 7.0% | -10.2% |
EBIT | | 2,939.0 | 3,879.0 | 2,699.0 | 2,567.0 | 2,094.0 | 4,087.0 |
EBIT % Chg. | | - | 32.0% | -30.4% | -4.9% | -18.4% | 43.4% |
EBIT Margin | | 16.5% | 20.5% | 14.5% | 14.7% | 10.2% | 20.0% |
EBIT Margin % Chg. | | - | 24.3% | -29.3% | 1.4% | -30.9% | 40.7% |
Depreciation & Amortization | | 372.0 | 357.0 | 335.0 | 336.0 | 338.0 | 344.0 |
Depreciation & Amortization % Chg. | | - | -4.0% | -6.2% | 0.3% | 0.6% | -0.6% |
EBITDA | | 3,311.0 | 4,236.0 | 3,034.0 | 2,903.0 | 2,432.0 | 4,431.0 |
EBITDA % Chg. | | - | 27.9% | -28.4% | -4.3% | -16.2% | 38.6% |
EBITDA Margin | | 18.6% | 22.4% | 16.3% | 16.6% | 11.8% | 21.7% |
EBITDA Margin % Chg. | | - | 20.5% | -27.2% | 2.0% | -29.1% | 36.1% |