Select a metric from the list below to chart it
Metric | Jan '19 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | LTM |
|---|---|---|---|---|---|---|
Total Revenues | 6,023.0 | 7,159.0 | 7,432.0 | 8,504.0 | 10,340.0 | 10,754.0 |
Total Revenues % Chg. | — | 18.9% | 3.8% | 14.4% | 21.6% | 14.3% |
Cost of Goods Sold, Total | 3,110.0 | 3,818.0 | 3,917.0 | 4,608.0 | 5,753.0 | 5,956.0 |
Gross Profit | 2,913.0 | 3,341.0 | 3,515.0 | 3,896.0 | 4,587.0 | 4,798.0 |
Selling General & Admin Expenses, Total | 2,066.0 | 2,279.0 | 2,267.0 | 2,286.0 | 2,673.0 | 3,056.0 |
Amortization of Goodwill and Intangible Assets | — | — | — | 175.0 | 268.0 | 274.0 |
Other Operating Expenses, Total | 2,066.0 | 2,279.0 | 2,267.0 | 2,461.0 | 2,941.0 | 3,330.0 |
Operating Income | 847.0 | 1,062.0 | 1,248.0 | 1,435.0 | 1,646.0 | 1,468.0 |
Interest Expense, Total | — | -19.0 | -44.0 | -38.0 | -62.0 | -97.0 |
Interest And Investment Income | 28.0 | 14.0 | 10.0 | 6.0 | 20.0 | 13.0 |
Net Interest Expenses | 28.0 | -5.0 | -34.0 | -32.0 | -42.0 | -84.0 |
Income (Loss) On Equity Invest. | -1.0 | -2.0 | -9.0 | 5.0 | -2.0 | -2.0 |
Currency Exchange Gains (Loss) | -1.0 | -1.0 | — | 11.0 | -1.0 | 3.0 |
Other Non Operating Income (Expenses) | -2.0 | -2.0 | 596.0 | -309.0 | -652.0 | 225.0 |
EBT, Excl. Unusual Items | 871.0 | 1,052.0 | 1,801.0 | 1,110.0 | 949.0 | 1,610.0 |
Restructuring Charges | -29.0 | -24.0 | -20.0 | -20.0 | -32.0 | -32.0 |
Impairment of Goodwill | — | — | — | — | -7.0 | -7.0 |
Gain (Loss) On Sale Of Investments | 311.0 | 142.0 | — | — | — | — |
Gain (Loss) On Sale Of Assets | — | — | — | 98.0 | — | — |
Asset Writedown | — | — | — | — | -10.0 | -10.0 |
Other Unusual Items | — | — | — | -23.0 | — | — |
EBT, Incl. Unusual Items | 1,153.0 | 1,170.0 | 1,781.0 | 1,165.0 | 900.0 | 1,561.0 |
Income Tax Expense | 251.0 | 195.0 | 412.0 | 277.0 | 115.0 | 391.0 |
Earnings From Continuing Operations | 902.0 | 975.0 | 1,369.0 | 888.0 | 785.0 | 1,170.0 |
Minority Interest | -5.0 | -3.0 | -3.0 | -2.0 | -3.0 | -4.0 |
Net Income | 897.0 | 972.0 | 1,366.0 | 886.0 | 782.0 | 1,166.0 |
Net Income to Common Incl Extra Items | 897.0 | 972.0 | 1,366.0 | 886.0 | 782.0 | 1,166.0 |
Net Income to Common Excl. Extra Items | 897.0 | 972.0 | 1,366.0 | 886.0 | 782.0 | 1,166.0 |
Total Shares Outstanding | 1,813.0 | 1,813.0 | 1,813.2 | 1,812.9 | 1,813.3 | 1,820.5 |
Weighted Avg. Shares Outstanding | 1,813.0 | 1,813.0 | 1,813.0 | 1,813.0 | 1,813.0 | 1,815.0 |
Weighted Avg. Shares Outstanding Dil | 1,813.0 | 1,813.0 | 1,813.0 | 1,814.0 | 1,816.0 | 1,818.0 |
EPS | 0.5 | 0.5 | 0.8 | 0.5 | 0.4 | 0.6 |
EPS Diluted | 0.5 | 0.5 | 0.8 | 0.5 | 0.4 | 0.6 |
EBITDA | 973.0 | 1,200.0 | 1,415.0 | 1,644.0 | 1,949.0 | 1,776.0 |