Income Statement
Jun '15
Jun '16
Jun '17
Jun '18
Jun '19
Jun '20
Jun '21
Jun '22
Jun '23
Jun '24

Total Revenues

4,529

4,993.7

5,709.1

6,060.9

6,506.8

Total Revenues % Chg.

3.8%

10.3%

14.3%

6.2%

7.4%

Cost of Goods Sold, Total

3,265.1

3,570.8

4,116.9

4,275.5

4,511.9

Gross Profit

1,263.9

1,422.9

1,592.2

1,785.4

1,994.9

Selling General & Admin Expenses, Total

639

744.3

832.3

849

916.8

Other Operating Expenses, Total

639

744.3

832.3

849

916.8

Operating Income

624.9

678.6

759.9

936.4

1,078.1

Interest Expense, Total

-62.5

-57.5

-87.7

-143.7

-150.2

Interest And Investment Income

3.7

2.2

3

8.2

12.1

Net Interest Expenses

-58.8

-55.3

-84.7

-135.5

-138.1

Income (Loss) On Equity Invest.

Currency Exchange Gains (Loss)

Other Non Operating Income (Expenses)

13.4

6.2

-3

-7.2

-1.6

EBT, Excl. Unusual Items

579.5

629.5

672.2

793.7

938.4

Restructuring Charges

1.2

Merger & Related Restructuring Charges

66.7

Gain (Loss) On Sale Of Investments

Legal Settlements

-18.4

Other Unusual Items

-42.6

EBT, Incl. Unusual Items

579.5

696.2

672.2

794.9

877.4

Income Tax Expense

117

148.7

133.1

164.3

179.3

Earnings From Continuing Operations

462.5

547.5

539.1

630.6

698.1

Net Income

462.5

547.5

539.1

630.6

698.1

Net Income to Common Incl Extra Items

462.5

547.5

539.1

630.6

698.1

Net Income to Common Excl. Extra Items

462.5

547.5

539.1

630.6

698.1

Total Shares Outstanding

115.1

116.1

117.3

118.1

116.7

Weighted Avg. Shares Outstanding

114.7

115.7

116.7

117.7

117.7

Weighted Avg. Shares Outstanding Dil

117

117.8

118.5

119

119.1

EPS

4

4.7

4.6

5.4

5.9

EPS Diluted

4

4.7

4.6

5.3

5.9

EBITDA

924.2

1,013.3

1,223.9

1,361.4

1,556

Effective Tax Rate

20.2%

21.4%

19.8%

20.7%

20.4%