Revenue | | 12,323.0 | 12,915.0 | 13,118.0 | 12,756.0 | 14,298.0 | 13,685.0 |
Revenue % Chg. | | - | 4.8% | 1.6% | -2.8% | 12.1% | -4.3% |
Cost of Revenue | | 8,621.0 | 9,189.0 | 9,292.0 | 8,977.0 | 10,105.0 | 9,765.0 |
Cost of Revenue % Chg. | | - | 6.6% | 1.1% | -3.4% | 12.6% | -3.4% |
Gross Profit | | 3,702.0 | 3,726.0 | 3,826.0 | 3,779.0 | 4,193.0 | 3,920.0 |
Gross Profit % Chg. | | - | 0.6% | 2.7% | -1.2% | 11.0% | -6.5% |
Gross Profit Margin | | 30.0% | 28.9% | 29.2% | 29.6% | 29.3% | 28.6% |
Gross Profit Margin % Chg. | | - | -4.0% | 1.1% | 1.6% | -1.0% | -2.3% |
R&D Expenses | | 175.0 | 181.0 | 163.0 | 152.0 | 159.0 | 150.0 |
R&D Expenses % Chg. | | - | 3.4% | -9.9% | -6.7% | 4.6% | -5.7% |
Selling, General, & Admin Expenses | | 3,296.0 | 3,470.0 | 3,620.0 | 3,848.0 | 1,948.0 | 1,763.0 |
Selling, General, & Admin Expenses % Chg. | | - | 5.3% | 4.3% | 6.3% | -49.4% | -9.5% |
Other Expenses | | -1,685.0 | -1,760.0 | -1,771.0 | -1,860.0 | -22.0 | - |
Other Expenses % Chg. | | - | 4.5% | 0.6% | 5.0% | 98.8% | - |
Operating Income | | 1,916.0 | 1,835.0 | 1,814.0 | 1,639.0 | 2,108.0 | 2,033.0 |
Operating Income % Chg. | | - | -4.2% | -1.1% | -9.6% | 28.6% | -3.6% |
Operating Income Margin | | 15.5% | 14.2% | 13.8% | 12.8% | 14.7% | 14.9% |
Operating Income Margin % Chg. | | - | -8.6% | -2.7% | -7.1% | 14.7% | 0.8% |
Total Other Income/Expenses Net | | 41.0 | 58.0 | 47.0 | -128.0 | -147.0 | -145.0 |
Total Other Income/Expenses Net % Chg. | | - | 41.5% | -19.0% | - | 14.8% | 1.4% |
Income Before Tax | | 1,957.0 | 1,893.0 | 1,861.0 | 1,511.0 | 1,961.0 | 1,888.0 |
Income Before Tax % Chg. | | - | -3.3% | -1.7% | -18.8% | 29.8% | -3.7% |
Income Before Tax Margin | | 15.9% | 14.7% | 14.2% | 11.8% | 13.7% | 13.8% |
Income Before Tax Margin % Chg. | | - | -7.7% | -3.2% | -16.5% | 15.8% | 0.6% |
Income Tax Expense | | 1,148.0 | 683.0 | 594.0 | 455.0 | 541.0 | 519.0 |
Income Tax Expense % Chg. | | - | -40.5% | -13.0% | -23.4% | 18.9% | -4.1% |
Net Income | | 636.0 | 1,049.0 | 1,116.0 | 906.0 | 1,246.0 | 1,253.0 |
Net Income % Chg. | | - | 64.9% | 6.4% | -18.8% | 37.5% | 0.6% |
Net Income Margin | | 5.2% | 8.1% | 8.5% | 7.1% | 8.7% | 9.2% |
Net Income Margin % Chg. | | - | 57.4% | 4.7% | -16.5% | 22.7% | 5.1% |
Weighted Avg. Shares Out | | 433.1 | 433.1 | 433.1 | 433.2 | 425.8 | 420.0 |
Weighted Avg. Shares Out % Chg. | | - | - | - | 0.0% | -1.7% | -1.4% |
EPS | | 1.5 | 2.4 | 2.3 | 2.1 | 3.3 | 3.0 |
EPS % Chg. | | - | 64.8% | -6.2% | -7.9% | 59.6% | -10.6% |
Weighted Avg. Shares Out Dil | | 436.4 | 433.1 | 436.4 | 434.6 | 430.6 | 423.0 |
Weighted Avg. Shares Out Dil % Chg. | | - | -0.8% | 0.8% | -0.4% | -0.9% | -1.8% |
EPS Diluted | | 1.5 | 2.4 | 2.3 | 2.1 | 3.3 | 3.0 |
EPS Diluted % Chg. | | - | 66.1% | -6.6% | -8.0% | 58.5% | -10.2% |
Interest Income | | 61.0 | 51.0 | 53.0 | - | - | - |
Interest Income % Chg. | | - | -16.4% | 3.9% | - | - | - |
Interest Expense | | 40.0 | 37.0 | 39.0 | - | - | 143.0 |
Interest Expense % Chg. | | - | -7.5% | 5.4% | - | - | - |
EBIT | | 1,978.0 | 1,907.0 | 1,875.0 | 1,511.0 | 1,961.0 | 1,745.0 |
EBIT % Chg. | | - | -3.6% | -1.7% | -19.4% | 29.8% | -11.0% |
EBIT Margin | | 16.1% | 14.8% | 14.3% | 11.8% | 13.7% | 12.8% |
EBIT Margin % Chg. | | - | -8.0% | -3.2% | -17.1% | 15.8% | -7.0% |
Depreciation & Amortization | | 177.0 | 190.0 | 180.0 | 191.0 | 203.0 | 191.0 |
Depreciation & Amortization % Chg. | | - | 7.3% | -5.3% | 6.1% | 6.3% | -5.9% |
EBITDA | | 2,155.0 | 2,097.0 | 2,055.0 | 1,702.0 | 2,164.0 | 1,936.0 |
EBITDA % Chg. | | - | -2.7% | -2.0% | -17.2% | 27.1% | -10.5% |
EBITDA Margin | | 17.5% | 16.2% | 15.7% | 13.3% | 15.1% | 14.1% |
EBITDA Margin % Chg. | | - | -7.2% | -3.5% | -14.8% | 13.4% | -6.5% |