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

Total Revenues

6,546

5,588

6,788

6,478

6,856

6,589

Total Revenues % Chg.

-2.9%

-14.6%

21.5%

-4.6%

5.8%

-1.5%

Cost of Goods Sold, Total

3,058

2,681

3,131

3,238

3,403

3,252

Gross Profit

3,488

2,907

3,657

3,240

3,453

3,337

Selling General & Admin Expenses, Total

2,259

2,135

2,380

2,120

2,191

2,154

Other Operating Expenses

-132

-119

-116

-77

-68

-69

Other Operating Expenses, Total

2,127

2,016

2,264

2,043

2,123

2,085

Operating Income

1,361

891

1,393

1,197

1,330

1,252

Interest Expense, Total

-24

-19

-19

-25

-32

-23

Interest And Investment Income

23

21

39

39

60

69

Net Interest Expenses

-1

2

20

14

28

46

Income (Loss) On Equity Invest.

23

23

32

23

28

26

Currency Exchange Gains (Loss)

-9

-10

2

2

Other Non Operating Income (Expenses)

-6

-16

-26

-14

-20

-20

EBT, Excl. Unusual Items

1,368

890

1,419

1,220

1,368

1,306

Restructuring Charges

-24

-26

-38

-19

-14

-24

Merger & Related Restructuring Charges

-7

2

19

Gain (Loss) On Sale Of Assets

105

46

34

64

39

43

Other Unusual Items

-75

-4

-2

-1

-66

-66

EBT, Incl. Unusual Items

1,367

908

1,413

1,283

1,327

1,259

Income Tax Expense

459

371

432

334

447

416

Earnings From Continuing Operations

908

537

981

949

880

843

Minority Interest

-10

-23

-31

-36

-28

-25

Net Income

898

514

950

913

852

818

Net Income to Common Incl Extra Items

898

514

950

913

852

818

Net Income to Common Excl. Extra Items

898

514

950

913

852

818

Total Shares Outstanding

13,220

13,220.1

13,220.4

13,217

13,184

13,187.8

Weighted Avg. Shares Outstanding

11,971.1

13,220.5

13,220.5

13,219.9

13,207.8

13,191.6

Weighted Avg. Shares Outstanding Dil

11,971.1

13,225.6

13,232.3

13,240.2

13,271.6

13,272.1

EPS

0.1

0

0.1

0.1

0.1

0.1

EPS Diluted

0.1

0

0.1

0.1

0.1

0.1

EBITDA

1,942

1,496

2,023

1,788

1,878

1,801

Effective Tax Rate

33.6%

40.9%

30.6%

26%

33.7%

33%