Financial Summary (All financials)
In millions, except per share items | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 | Dec-31-14 |
Revenues | 3,914.0 | 3,743.0 | 3,587.0 | 3,440.0 | 3,357.0 | 3,302.0 | 3,159.0 | 3,011.0 |
Revenue growth | 4.6% | 4.3% | 4.3% | 2.5% | 1.7% | 4.5% | 4.9% | 4.6% |
Cost of goods sold | 1,777.0 | 1,622.0 | 1,534.0 | 1,479.0 | 1,369.0 | 1,499.0 | 1,404.0 | 1,350.0 |
Gross profit | 2,137.0 | 2,121.0 | 2,053.0 | 1,961.0 | 1,988.0 | 1,803.0 | 1,755.0 | 1,661.0 |
Gross margin | 54.6% | 56.7% | 57.2% | 57.0% | 59.2% | 54.6% | 55.6% | 55.2% |
Selling, general and administrative | 2,734.0 | 2,529.0 | 2,396.0 | 2,338.0 | 2,104.0 | 2,217.0 | 2,084.0 | 658.0 |
EBITA | 1,205.0 | 1,260.0 | 1,228.0 | 1,151.0 | 1,241.0 | 1,079.0 | 1,072.0 | 1,001.0 |
EBITA margin | 30.8% | 33.7% | 34.2% | 33.5% | 37.0% | 32.7% | 33.9% | 33.2% |
Amortization of intangibles | 9.0 | 12.0 | 14.0 | 12.0 | 4.0 | 4.0 | | |
EBIT | 1,196.0 | 1,248.0 | 1,214.0 | 1,139.0 | 1,237.0 | 1,075.0 | 1,072.0 | 1,001.0 |
EBIT margin | 30.6% | 33.3% | 33.8% | 33.1% | 36.8% | 32.6% | 33.9% | 33.2% |
Pre-tax income | 1,640.0 | 924.0 | 833.0 | 787.0 | 912.0 | 770.0 | 782.0 | 710.0 |
Income taxes | 377.0 | 215.0 | 212.0 | 222.0 | 486.0 | 302.0 | 306.0 | 280.0 |
Tax rate | 23.0% | 23.3% | 25.5% | 28.2% | 53.3% | 39.2% | 39.1% | 39.4% |
Earnings from continuing ops | 1,263.0 | 709.0 | 621.0 | 567.0 | 426.0 | 468.0 | 476.0 | 430.0 |
Earnings from discontinued ops | | | | | | | | -7.0 |
Net income | 1,263.0 | 709.0 | 621.0 | 567.0 | 426.0 | 468.0 | 476.0 | 423.0 |
Net margin | 32.3% | 18.9% | 17.3% | 16.5% | 12.7% | 14.2% | 15.1% | 14.0% |
|
Diluted EPS | $6.94 | $3.90 | $3.43 | $3.15 | $2.38 | $2.61 | $2.64 | $2.39 |
Shares outstanding (diluted) | 182.0 | 182.0 | 181.0 | 180.0 | 179.0 | 179.0 | 180.0 | 180.0 |
|
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|