Select a metric from the list below to chart it
Metric | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | LTM |
|---|---|---|---|---|---|---|
Revenues | 3,799.1 | 5,787.1 | 11,045.1 | 16,488.0 | 18,338.2 | 19,646.1 |
Other Revenues, Total | 254.5 | 486.2 | 922.2 | 1,918.4 | 2,244.4 | 2,420.5 |
Total Revenues | 4,053.6 | 6,273.3 | 11,967.3 | 18,406.4 | 20,582.6 | 22,066.5 |
Total Revenues % Chg. | — | 54.8% | 90.8% | 53.8% | 11.8% | 11.0% |
Cost of Goods Sold, Total | 3,847.7 | 5,240.0 | 9,981.1 | 15,297.2 | 15,872.7 | 16,610.1 |
Gross Profit | 205.9 | 1,033.2 | 1,986.2 | 3,109.1 | 4,709.9 | 5,456.4 |
Selling General & Admin Expenses, Total | 1,258.3 | 1,675.1 | 2,502.2 | 4,307.1 | 4,821.9 | 5,041.1 |
Other Operating Expenses, Total | 1,258.3 | 1,675.1 | 2,502.2 | 4,307.1 | 4,821.9 | 5,041.1 |
Operating Income | -1,052.4 | -641.9 | -516.0 | -1,198.0 | -112.0 | 415.2 |
Interest Expense, Total | -70.9 | -96.9 | -107.8 | -45.4 | -27.2 | -34.7 |
Interest And Investment Income | 3.9 | 19.1 | 11.0 | 8.6 | 52.8 | 115.4 |
Net Interest Expenses | -67.0 | -77.8 | -96.8 | -36.7 | 25.6 | 80.6 |
Currency Exchange Gains (Loss) | 2.2 | 23.3 | 2.4 | -2.9 | 9.2 | 9.2 |
Other Non Operating Income (Expenses) | 22.1 | -0.7 | 147.5 | -8.0 | -15.9 | -19.0 |
EBT, Excl. Unusual Items | -1,095.1 | -697.1 | -462.9 | -1,245.6 | -93.1 | 486.1 |
Gain (Loss) On Sale Of Assets | -0.1 | — | — | — | — | — |
Other Unusual Items | — | — | — | -296.0 | — | — |
EBT, Incl. Unusual Items | -1,095.3 | -697.1 | -462.9 | -1,541.6 | -93.1 | 486.1 |
Income Tax Expense | 2.3 | -0.2 | 0.3 | 1.0 | -1.1 | 57.3 |
Earnings From Continuing Operations | -1,097.5 | -696.9 | -463.2 | -1,542.6 | -92.0 | 428.8 |
Net Income | -1,097.5 | -696.9 | -463.2 | -1,542.6 | -92.0 | 428.8 |
Preferred Dividend and Other Adjustments | — | 71.4 | 92.7 | — | — | — |
Net Income to Common Incl Extra Items | -1,097.5 | -768.3 | -555.9 | -1,542.6 | -92.0 | 428.8 |
Net Income to Common Excl. Extra Items | -1,097.5 | -768.3 | -555.9 | -1,542.6 | -92.0 | 428.8 |
Total Shares Outstanding | 66.1 | 70.7 | 105.8 | 1,754.2 | 1,772.6 | 1,781.3 |
Weighted Avg. Shares Outstanding | 66.1 | 19.5 | 29.0 | 1,423.9 | 1,764.6 | 1,773.2 |
Weighted Avg. Shares Outstanding Dil | 66.1 | 19.5 | 29.0 | 1,423.9 | 1,764.6 | 1,783.2 |
EPS | -16.6 | -39.5 | -19.2 | -1.1 | -0.1 | 0.2 |
EPS Diluted | -16.6 | -39.5 | -19.2 | -1.1 | -0.1 | 0.2 |
EBITDA | -998.8 | -571.0 | -388.5 | -996.5 | 118.9 | 657.0 |