Financial Summary (All financials)
In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 |
Revenues | 3,200.4 | 2,472.6 | 2,147.2 | 2,545.1 | 2,632.9 | 2,507.7 | 2,205.4 | 2,188.5 |
Revenue growth | 29.4% | 15.2% | -15.6% | -3.3% | 5.0% | 13.7% | 0.8% | -7.3% |
Cost of goods sold | 592.1 | 1,349.7 | 1,056.0 | 1,177.3 | 1,353.7 | 1,213.6 | 1,022.0 | 970.9 |
Gross profit | 2,608.3 | 1,122.9 | 1,091.2 | 1,367.8 | 1,279.1 | 1,294.1 | 1,183.4 | 1,217.5 |
Gross margin | 81.5% | 45.4% | 50.8% | 53.7% | 48.6% | 51.6% | 53.7% | 55.6% |
Selling, general and administrative | | | | | | | | |
General and administrative | 240.7 | 206.3 | 171.2 | 194.2 | 194.3 | 165.7 | 147.2 | 149.9 |
EBITA | 1,107.2 | 1,188.5 | 1,148.2 | 1,314.0 | 1,023.5 | 1,155.6 | 910.0 | 970.0 |
EBITA margin | 34.6% | 48.1% | 53.5% | 51.6% | 38.9% | 46.1% | 41.3% | 44.3% |
Amortization of intangibles | | 2.7 | 2.7 | 3.3 | 1.6 | 0.4 | 1.4 | 2.7 |
EBIT | 1,107.2 | 1,185.8 | 1,145.5 | 1,310.7 | 1,021.9 | 1,155.2 | 908.6 | 967.3 |
EBIT margin | 34.6% | 48.0% | 53.3% | 51.5% | 38.8% | 46.1% | 41.2% | 44.2% |
Pre-tax income | 861.9 | 934.6 | 791.0 | 989.4 | 1,334.0 | 873.4 | 806.0 | 821.5 |
Income taxes | 2.7 | 2.3 | 2.9 | 1.4 | 0.1 | 3.8 | 3.2 | 2.3 |
Tax rate | 0.3% | 0.2% | 0.4% | 0.1% | 0.0% | 0.4% | 0.4% | 0.3% |
Earnings from continuing ops | 859.2 | 932.3 | 788.1 | 988.0 | 1,333.9 | 869.5 | 802.8 | 819.1 |
Earnings from discontinued ops | 1,036.4 | 49.7 | 28.9 | 32.8 | | | | |
Net income | 1,895.6 | 982.0 | 817.0 | 1,020.8 | 1,333.9 | 869.5 | 802.8 | 819.1 |
Net margin | 59.2% | 39.7% | 38.0% | 40.1% | 50.7% | 34.7% | 36.4% | 37.4% |
|
Diluted EPS | $2.24 | $4.24 | $3.49 | $4.32 | $5.84 | $3.81 | $3.52 | $3.59 |
Shares outstanding (diluted) | 382.9 | 219.8 | 225.5 | 228.8 | 228.6 | 228.3 | 228.1 | 227.9 |
|
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|