Income Statement
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Total Revenues

8,480

9,892

9,545

10,858

11,302

11,258

Total Revenues % Chg.

16.7%

-3.5%

13.8%

4.1%

-1.3%

Cost of Goods Sold, Total

3,249

3,791

3,561

4,129

4,341

4,217

Gross Profit

5,231

6,101

5,984

6,729

6,961

7,041

Selling General & Admin Expenses, Total

3,357

3,832

3,793

4,060

4,288

4,312

R&D Expenses

267

296

248

303

297

299

Other Operating Expenses

-7

17

22

Other Operating Expenses, Total

3,624

4,128

4,041

4,356

4,602

4,633

Operating Income

1,607

1,973

1,943

2,373

2,359

2,408

Interest Expense, Total

-30

-22

-16

-278

-414

-388

Interest And Investment Income

24

14

13

56

25

18

Net Interest Expenses

-6

-8

-3

-222

-389

-370

Other Non Operating Income (Expenses)

-8

-28

-34

223

-90

-83

EBT, Excl. Unusual Items

1,593

1,937

1,906

2,374

1,880

1,955

Restructuring Charges

-330

-411

-45

-16

-40

-142

Merger & Related Restructuring Charges

-366

-91

-8

-2

1

Gain (Loss) On Sale Of Assets

-17

212

31

24

-10

9

Asset Writedown

3

-19

-13

-137

-191

-191

Other Unusual Items

3

-37

-243

-619

-9

32

EBT, Incl. Unusual Items

886

1,591

1,636

1,618

1,628

1,664

Income Tax Expense

199

410

197

499

517

529

Earnings From Continuing Operations

687

1,181

1,439

1,119

1,111

1,135

Minority Interest

-32

-36

-49

-59

-62

-47

Net Income

655

1,145

1,390

1,060

1,049

1,088

Net Income to Common Incl Extra Items

655

1,145

1,390

1,060

1,049

1,088

Net Income to Common Excl. Extra Items

655

1,145

1,390

1,060

1,049

1,088

Total Shares Outstanding

9,234.6

9,234.6

9,234.6

9,234.6

9,132.3

Weighted Avg. Shares Outstanding

9,234.6

9,234.6

9,235

9,233

9,204.5

Weighted Avg. Shares Outstanding Dil

9,234.6

9,234.6

9,239

9,263

9,233

EPS

0.1

0.2

0.1

0.1

0.1

EPS Diluted

0.1

0.2

0.1

0.1

0.1

EBITDA

1,801

2,190

2,211

2,558

2,550

2,600

Effective Tax Rate

22.5%

25.8%

12%

30.8%

31.8%

31.8%