Revenue | | 13,204.2 | 14,028.1 | 14,590.5 | 14,844.1 | 15,235.2 | 15,829.6 | 14,615.3 | 14,101.7 | 14,890.9 | - |
Revenue % Chg. | | 3.7% | 6.2% | 4.0% | 1.7% | 2.6% | 3.9% | -7.7% | -3.5% | 5.6% | - |
Selling, General, & Admin Expenses | | 2,989.5 | 3,241.7 | 3,386.2 | 3,304.8 | 3,386.9 | 3,503.8 | 4,044.3 | 3,744.7 | 4,480.7 | - |
Selling, General, & Admin Expenses % Chg. | | 4.1% | 8.4% | 4.5% | -2.4% | 2.5% | 3.5% | 15.4% | -7.4% | 19.7% | - |
Other Expenses | | - | - | - | - | -197.6 | - | - | - | - | - |
Income Before Tax | | 6,988.5 | 7,608.4 | 8,087.3 | 7,540.4 | 8,157.4 | 8,310.4 | 6,906.3 | 3,022.1 | 6,022.2 | - |
Income Before Tax % Chg. | | 11.3% | 8.9% | 6.3% | -6.8% | 8.2% | 1.9% | -16.9% | -56.2% | 99.3% | - |
Income Before Tax Margin | | 52.9% | 54.2% | 55.4% | 50.8% | 53.5% | 52.5% | 47.3% | 21.4% | 40.4% | - |
Income Before Tax Margin % Chg. | | 7.4% | 2.5% | 2.2% | -8.4% | 5.4% | -1.9% | -10.0% | -54.6% | 88.7% | - |
Income Tax Expense | | 2,107.5 | 2,206.7 | 2,371.8 | 2,255.6 | 2,492.2 | 2,573.0 | 2,096.2 | 1,398.4 | 2,152.2 | - |
Income Tax Expense % Chg. | | 5.3% | 4.7% | 7.5% | -4.9% | 10.5% | 3.2% | -18.5% | -33.3% | 53.9% | - |
Net Income | | 4,828.6 | 5,356.3 | 5,675.8 | 5,274.2 | 5,660.2 | 5,734.6 | 4,805.9 | 1,622.3 | 3,866.5 | 2,476.6 |
Net Income % Chg. | | 14.2% | 10.9% | 6.0% | -7.1% | 7.3% | 1.3% | -16.2% | -66.2% | 138.3% | -12.9% |
Net Income Margin | | 36.6% | 38.2% | 38.9% | 35.5% | 37.2% | 36.2% | 32.9% | 11.5% | 26.0% | - |
Net Income Margin % Chg. | | 10.1% | 4.4% | 1.9% | -8.7% | 4.6% | -2.5% | -9.2% | -65.0% | 125.7% | - |
Weighted Avg. Shares Out | | 3,108.0 | 3,119.1 | 3,145.3 | 3,313.0 | 3,355.0 | 3,406.0 | 3,450.0 | 3,590.0 | 3,590.0 | 2,799.6 |
Weighted Avg. Shares Out % Chg. | | 1.4% | 0.4% | 0.8% | 5.3% | 1.3% | 1.5% | 1.3% | 4.1% | - | 49.5% |
EPS | | 1.6 | 1.7 | 1.8 | 1.6 | 1.7 | 1.7 | 1.4 | 0.5 | 1.1 | 1.0 |
EPS % Chg. | | 12.6% | 10.6% | 5.2% | -11.8% | 6.0% | -0.2% | -17.3% | -67.6% | 138.6% | -34.8% |
Weighted Avg. Shares Out Dil | | 3,260.0 | 3,259.0 | 3,309.4 | 3,520.0 | 3,595.0 | 3,641.0 | 3,729.0 | 3,591.0 | 3,591.0 | 2,799.6 |
Weighted Avg. Shares Out Dil % Chg. | | 1.0% | -0.0% | 1.5% | 6.4% | 2.1% | 1.3% | 2.4% | -3.7% | - | 42.9% |
EPS Diluted | | 1.5 | 1.7 | 1.8 | 1.5 | 1.6 | 1.6 | 1.3 | 0.5 | 1.1 | 1.0 |
EPS Diluted % Chg. | | 13.1% | 10.8% | 4.4% | -12.0% | 5.3% | 0.3% | -17.6% | -66.4% | 138.6% | -31.9% |
Interest Income | | 23,384.1 | 22,845.0 | 22,878.3 | 22,543.2 | 22,125.2 | 23,073.8 | 23,535.0 | 19,160.5 | 15,782.1 | - |
Interest Income % Chg. | | -10.5% | -2.3% | 0.1% | -1.5% | -1.9% | 4.3% | 2.0% | -18.6% | -17.6% | - |
Interest Expense | | 14,270.3 | 13,251.6 | 12,771.3 | 11,812.1 | 11,133.5 | 11,381.4 | 11,557.8 | 7,332.8 | 3,839.6 | - |
Interest Expense % Chg. | | -17.3% | -7.1% | -3.6% | -7.5% | -5.7% | 2.2% | 1.5% | -36.6% | -47.6% | - |
EBIT | | 16,102.3 | 17,201.8 | 18,194.2 | 18,271.5 | 19,149.2 | 20,002.8 | 18,883.5 | 14,849.8 | 17,964.7 | - |
EBIT % Chg. | | 6.4% | 6.8% | 5.8% | 0.4% | 4.8% | 4.5% | -5.6% | -21.4% | 21.0% | - |
EBIT Margin | | 121.9% | 122.6% | 124.7% | 123.1% | 125.7% | 126.4% | 129.2% | 105.3% | 120.6% | - |
EBIT Margin % Chg. | | 2.6% | 0.6% | 1.7% | -1.3% | 2.1% | 0.5% | 2.2% | -18.5% | 14.6% | - |
Depreciation & Amortization | | 640.4 | 722.6 | 1,183.8 | 855.8 | 899.0 | 810.4 | 764.4 | 1,751.9 | 2,163.5 | - |
Depreciation & Amortization % Chg. | | 6.4% | 12.8% | 63.8% | -27.7% | 5.0% | -9.9% | -5.7% | 129.2% | 23.5% | - |
EBITDA | | 16,742.7 | 17,924.3 | 19,378.0 | 19,127.2 | 20,048.2 | 20,813.3 | 19,647.9 | 16,601.7 | 20,128.2 | - |
EBITDA % Chg. | | 6.4% | 7.1% | 8.1% | -1.3% | 4.8% | 3.8% | -5.6% | -15.5% | 21.2% | - |
EBITDA Margin | | 126.8% | 127.8% | 132.8% | 128.9% | 131.6% | 131.5% | 134.4% | 117.7% | 135.2% | - |
EBITDA Margin % Chg. | | 2.6% | 0.8% | 3.9% | -3.0% | 2.1% | -0.1% | 2.2% | -12.4% | 14.8% | - |