Revenue | | 6,011.0 | 6,718.9 | 6,785.0 | 7,666.1 | 7,343.3 | 7,718.7 | 7,932.9 | 8,098.6 | 9,481.2 | 10,741.6 |
Revenue % Chg. | | 7.7% | 11.8% | 1.0% | 13.0% | -4.2% | 5.1% | 2.8% | 2.1% | 17.1% | 17.0% |
Total Other Income/Expenses Net | | 1.0 | 1.3 | 0.3 | 390.7 | 0.8 | 373.7 | 409.9 | 392.5 | 493.3 | - |
Total Other Income/Expenses Net % Chg. | | -60.0% | 27.5% | -74.2% | 115841.8% | -99.8% | 46318.1% | 9.7% | -4.3% | 25.7% | - |
Income Before Tax | | 698.9 | 952.2 | 732.0 | 896.4 | 772.8 | 812.1 | 852.9 | 704.8 | 1,282.9 | 1,595.9 |
Income Before Tax % Chg. | | -0.4% | 36.2% | -23.1% | 22.5% | -13.8% | 5.1% | 5.0% | -17.4% | 82.0% | 20.2% |
Income Before Tax Margin | | 11.6% | 14.2% | 10.8% | 11.7% | 10.5% | 10.5% | 10.8% | 8.7% | 13.5% | 14.9% |
Income Before Tax Margin % Chg. | | -7.5% | 21.9% | -23.9% | 8.4% | -10.0% | -0.0% | 2.2% | -19.1% | 55.5% | 2.8% |
Income Tax Expense | | 193.6 | 302.6 | 227.9 | 293.0 | 219.4 | 163.0 | 168.9 | 171.8 | 251.9 | 298.6 |
Income Tax Expense % Chg. | | 1.2% | 56.3% | -24.7% | 28.5% | -25.1% | -25.7% | 3.6% | 1.7% | 46.6% | 7.2% |
Net Income | | 499.9 | 648.9 | 503.7 | 601.9 | 549.1 | 640.7 | 681.9 | 530.7 | 1,022.5 | 1,267.2 |
Net Income % Chg. | | -2.1% | 29.8% | -22.4% | 19.5% | -8.8% | 16.7% | 6.4% | -22.2% | 92.7% | 21.8% |
Net Income Margin | | 8.3% | 9.7% | 7.4% | 7.9% | 7.5% | 8.3% | 8.6% | 6.6% | 10.8% | 11.8% |
Net Income Margin % Chg. | | -9.1% | 16.1% | -23.1% | 5.8% | -4.8% | 11.0% | 3.6% | -23.8% | 64.6% | 4.2% |
Weighted Avg. Shares Out | | 304.4 | 287.7 | 279.1 | 276.0 | 280.9 | 285.1 | 286.1 | 280.4 | 277.4 | 276.8 |
Weighted Avg. Shares Out % Chg. | | -1.3% | -5.5% | -3.0% | -1.1% | 1.8% | 1.5% | 0.4% | -2.0% | -1.1% | -0.4% |
EPS | | 1.6 | 2.3 | 1.8 | 2.2 | 2.0 | 2.2 | 2.4 | 1.9 | 3.7 | 4.6 |
EPS % Chg. | | -0.8% | 37.4% | -19.9% | 20.9% | -10.4% | 15.0% | 6.1% | -20.7% | 94.7% | 22.4% |
Weighted Avg. Shares Out Dil | | 316.7 | 300.7 | 292.9 | 289.2 | 290.3 | 288.6 | 290.3 | 283.1 | 279.7 | 279.2 |
Weighted Avg. Shares Out Dil % Chg. | | -1.8% | -5.0% | -2.6% | -1.3% | 0.4% | -0.6% | 0.6% | -2.5% | -1.2% | -0.4% |
EPS Diluted | | 1.6 | 2.2 | 1.7 | 2.1 | 1.9 | 2.2 | 2.3 | 1.9 | 3.7 | 4.6 |
EPS Diluted % Chg. | | -0.3% | 36.9% | -20.4% | 20.9% | -9.0% | 17.4% | 5.6% | -20.2% | 95.0% | 22.5% |
Interest Expense | | 123.2 | 128.2 | 130.9 | 140.9 | 147.3 | 157.2 | 153.4 | 150.5 | 147.2 | 135.8 |
Interest Expense % Chg. | | -2.5% | 4.1% | 2.2% | 7.6% | 4.5% | 6.7% | -2.4% | -1.9% | -2.2% | -6.7% |
EBIT | | 575.7 | 824.0 | 601.1 | 755.5 | 625.5 | 654.9 | 699.5 | 554.3 | 1,135.7 | 1,460.1 |
EBIT % Chg. | | 0.0% | 43.1% | -27.1% | 25.7% | -17.2% | 4.7% | 6.8% | -20.8% | 104.9% | 23.5% |
EBIT Margin | | 9.6% | 12.3% | 8.9% | 9.9% | 8.5% | 8.5% | 8.8% | 6.8% | 12.0% | 13.6% |
EBIT Margin % Chg. | | -7.1% | 28.1% | -27.8% | 11.2% | -13.6% | -0.4% | 3.9% | -22.4% | 75.0% | 5.6% |
Depreciation & Amortization | | 103.1 | 88.8 | 85.1 | 86.1 | 113.0 | 131.1 | 113.4 | 135.1 | 129.7 | 74.4 |
Depreciation & Amortization % Chg. | | -0.3% | -13.8% | -4.2% | 1.1% | 31.3% | 16.1% | -13.5% | 19.1% | -4.0% | -46.9% |
EBITDA | | 678.8 | 912.9 | 686.2 | 841.6 | 738.4 | 786.0 | 812.9 | 689.3 | 1,265.4 | 1,534.5 |
EBITDA % Chg. | | -0.0% | 34.5% | -24.8% | 22.6% | -12.3% | 6.4% | 3.4% | -15.2% | 83.6% | 16.0% |
EBITDA Margin | | 11.3% | 13.6% | 10.1% | 11.0% | 10.1% | 10.2% | 10.2% | 8.5% | 13.3% | 14.3% |
EBITDA Margin % Chg. | | -7.2% | 20.3% | -25.6% | 8.5% | -8.4% | 1.3% | 0.6% | -16.9% | 56.8% | -0.8% |