Select a metric from the list below to chart it
Metric | Dec '19 | Dec '20 | Dec '21 | Dec '22 | LTM |
|---|---|---|---|---|---|
Total Revenues | 2,488.0 | 1,983.0 | 2,293.0 | 2,876.0 | 2,867.0 |
Total Revenues % Chg. | — | -20.3% | 15.6% | 25.4% | 10.4% |
Cost of Goods Sold, Total | 1,317.0 | 1,109.0 | 1,235.0 | 1,586.0 | 1,583.0 |
Gross Profit | 1,171.0 | 874.0 | 1,058.0 | 1,290.0 | 1,284.0 |
Selling General & Admin Expenses, Total | 432.0 | 475.0 | 763.0 | 487.0 | 455.0 |
Other Operating Expenses | -30.0 | -20.0 | -113.0 | -70.0 | -32.0 |
Other Operating Expenses, Total | 402.0 | 455.0 | 650.0 | 417.0 | 423.0 |
Operating Income | 769.0 | 419.0 | 408.0 | 873.0 | 861.0 |
Interest Expense, Total | -312.0 | -377.0 | -353.0 | -432.0 | -474.0 |
Interest And Investment Income | 48.0 | 50.0 | 34.0 | 88.0 | 112.0 |
Net Interest Expenses | -264.0 | -327.0 | -319.0 | -344.0 | -362.0 |
Income (Loss) On Equity Invest. | 965.0 | -25.0 | 1,218.0 | 531.0 | 508.0 |
Currency Exchange Gains (Loss) | -23.0 | 32.0 | 15.0 | -132.0 | -78.0 |
Other Non Operating Income (Expenses) | -15.0 | — | — | — | — |
EBT, Excl. Unusual Items | 1,432.0 | 99.0 | 1,322.0 | 928.0 | 929.0 |
Merger & Related Restructuring Charges | — | -2.0 | — | -3.0 | -3.0 |
Impairment of Goodwill | — | -150.0 | — | — | — |
Gain (Loss) On Sale Of Investments | 49.0 | 99.0 | 137.0 | 189.0 | 31.0 |
Gain (Loss) On Sale Of Assets | -2.0 | 41.0 | 202.0 | 12.0 | 12.0 |
Asset Writedown | 538.0 | -728.0 | 240.0 | 250.0 | 250.0 |
Other Unusual Items | 4.0 | 82.0 | 55.0 | 12.0 | 12.0 |
EBT, Incl. Unusual Items | 2,021.0 | -559.0 | 1,956.0 | 1,388.0 | 1,231.0 |
Income Tax Expense | 273.0 | 114.0 | 396.0 | 318.0 | 224.0 |
Earnings From Continuing Operations | 1,748.0 | -673.0 | 1,560.0 | 1,070.0 | 1,007.0 |
Minority Interest | -304.0 | 114.0 | -211.0 | -209.0 | -228.0 |
Net Income | 1,444.0 | -559.0 | 1,349.0 | 861.0 | 779.0 |
Net Income to Common Incl Extra Items | 1,444.0 | -559.0 | 1,349.0 | 861.0 | 779.0 |
Net Income to Common Excl. Extra Items | 1,444.0 | -559.0 | 1,349.0 | 861.0 | 779.0 |
Total Shares Outstanding | 2,654.1 | 2,807.6 | 5,141.2 | 5,114.2 | 5,121.8 |
Weighted Avg. Shares Outstanding | 2,654.1 | 2,807.6 | 3,517.4 | 5,129.3 | 5,118.2 |
Weighted Avg. Shares Outstanding Dil | 2,654.1 | 2,807.6 | 3,585.8 | 5,207.6 | 5,184.3 |
EPS | 0.5 | -0.2 | 0.4 | 0.2 | 0.2 |
EPS Diluted | 0.5 | -0.2 | 0.4 | 0.2 | 0.2 |
EBITDA | 854.0 | 520.0 | 505.0 | 952.0 | 940.0 |