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

14,589

15,341

16,838

18,292

20,005

19,912

Total Revenues % Chg.

3.5%

5.2%

9.8%

8.6%

9.4%

2%

Cost of Goods Sold, Total

8,971

9,726

10,808

11,774

12,975

12,727

Gross Profit

5,618

5,615

6,030

6,518

7,030

7,185

Depreciation & Amortization

1,924

2,084

2,119

2,217

2,478

2,441

Amortization of Goodwill and Intangible Assets

648

905

1,090

1,226

1,555

1,524

Other Operating Expenses

-24

-4

-4

-11

-18

-12

Other Operating Expenses, Total

2,548

2,985

3,205

3,432

4,015

3,953

Operating Income

3,070

2,630

2,825

3,086

3,015

3,232

Interest Expense, Total

-708

-730

-779

-859

-1,286

-1,366

Interest And Investment Income

11

11

20

21

29

42

Net Interest Expenses

-697

-719

-759

-838

-1,257

-1,324

Income (Loss) On Equity Invest.

4

-29

-10

-7

-26

-26

Currency Exchange Gains (Loss)

-3

-14

3

25

-3

7

Other Non Operating Income (Expenses)

193

-77

EBT, Excl. Unusual Items

2,374

1,868

2,059

2,459

1,729

1,812

Restructuring Charges

-119

-209

-141

-208

-654

-797

Merger & Related Restructuring Charges

-15

-2

Gain (Loss) On Sale Of Investments

20

17

4

34

45

99

Gain (Loss) On Sale Of Assets

410

Asset Writedown

-5

-23

-7

-97

Other Unusual Items

-11

58

-47

37

-31

17

EBT, Incl. Unusual Items

2,244

1,711

2,278

2,322

1,089

1,032

Income Tax Expense

468

451

580

604

222

224

Earnings From Continuing Operations

1,776

1,260

1,698

1,718

867

808

Minority Interest

-30

-53

-43

-103

-26

-29

Net Income

1,746

1,207

1,655

1,615

841

779

Net Income to Common Incl Extra Items

1,746

1,207

1,655

1,615

841

779

Net Income to Common Excl. Extra Items

1,746

1,207

1,655

1,615

841

779

Total Shares Outstanding

1,210

1,291.4

1,370.2

1,431

1,468

1,482

Weighted Avg. Shares Outstanding

1,204

1,275

1,346

1,396

1,451

1,469

Weighted Avg. Shares Outstanding Dil

1,204

1,278

1,351

1,403

1,457

1,475

EPS

1.5

0.9

1.2

1.2

0.6

0.5

EPS Diluted

1.5

0.9

1.2

1.2

0.6

0.5

EBITDA

4,873

4,696

4,993

5,406

5,620

5,066

Effective Tax Rate

20.9%

26.4%

25.5%

26%

20.4%

21.7%