Income Statement
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Total Revenues

26,998

25,285

28,586

30,154

29,652

29,269

Total Revenues % Chg.

2.2%

-6.3%

13.1%

5.5%

-1.7%

-2.2%

Cost of Goods Sold, Total

16,124

14,833

17,744

19,845

20,017

19,229

Gross Profit

10,874

10,452

10,842

10,309

9,635

10,040

Selling General & Admin Expenses, Total

5,580

5,389

6,451

7,098

7,398

7,097

Depreciation & Amortization

418

393

390

378

418

414

Other Operating Expenses

5

-36

-36

Other Operating Expenses, Total

5,998

5,787

6,841

7,476

7,780

7,475

Operating Income

4,876

4,665

4,001

2,833

1,855

2,565

Interest Expense, Total

-962

-1,031

-986

-931

-920

-890

Interest And Investment Income

66

60

53

108

137

149

Net Interest Expenses

-896

-971

-933

-823

-783

-741

Income (Loss) On Equity Invest.

-53

-28

-91

-204

-360

-338

Currency Exchange Gains (Loss)

-18

-35

-26

-58

-66

-51

Other Non Operating Income (Expenses)

5

3

2

-1

3

1

EBT, Excl. Unusual Items

3,914

3,634

2,953

1,747

649

1,436

Restructuring Charges

-418

-542

-100

-328

-2,473

-1,422

Merger & Related Restructuring Charges

-883

-68

Gain (Loss) On Sale Of Investments

85

206

47

-9

168

-4

Gain (Loss) On Sale Of Assets

549

214

2,343

56

Asset Writedown

-20

-40

-27

-83

-6,079

Legal Settlements

-17

-211

97

79

Other Unusual Items

-40

-285

-128

-166

29

29

EBT, Incl. Unusual Items

3,170

3,119

5,115

1,062

-1,613

-5,961

Income Tax Expense

-29

535

646

227

-361

-272

Earnings From Continuing Operations

3,199

2,584

4,469

835

-1,252

-5,689

Earnings Of Discontinued Operations

140

117

162

379

676

567

Minority Interest

-31

-279

-88

-110

-32

-36

Net Income

3,308

2,422

4,543

1,104

-608

-5,158

Preferred Dividend and Other Adjustments

44

58

58

43

Net Income to Common Incl Extra Items

3,308

2,422

4,499

1,046

-666

-5,201

Net Income to Common Excl. Extra Items

3,168

2,305

4,337

667

-1,342

-5,768

Total Shares Outstanding

615

617

648

650

653

667

Weighted Avg. Shares Outstanding

615

616

641

649

652

656.5

Weighted Avg. Shares Outstanding Dil

617

618

655

650

652

656.5

EPS

5.4

3.9

7

1.6

-1

-7.9

EPS Diluted

5.4

3.9

6.9

1.6

-1

-7.9

EBITDA

5,294

5,058

4,391

3,211

2,273

2,979

Effective Tax Rate

-0.9%

17.2%

12.6%

21.4%

22.4%

4.6%