Overview Financials News + Filings Key Docs Ownership Insiders
|
| 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 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K/A |
| Revenues: |
| Other | 1,411.0 | 1,064.0 | 1,001.0 | 1,037.0 | 1,081.0 | 1,239.0 | | |
| Other | 27,264.0 | 23,422.0 | 22,252.0 | 23,311.0 | 22,676.0 | 22,326.0 | | |
| Total revenues | 28,675.0 | 24,486.0 | 23,253.0 | 24,348.0 | 23,757.0 | 23,565.0 | 22,743.0 | 22,371.0 |
| Revenue growth [+] | 17.1% | 5.3% | -4.5% | 2.5% | 0.8% | 3.6% | 1.7% | -0.6% |
| Other | 32.6% | 6.3% | -3.5% | -4.1% | -12.8% | | | |
| Cost of goods sold [+] | 20,856.0 | 17,413.0 | 16,506.0 | 18,071.0 | 18,154.0 | 6,350.0 | 6,890.0 | 3,194.0 |
| Oil & gas costs | | | | | | | 265.0 | 141.0 |
| Depreciation and amortization | | | | | | | | 3,053.0 |
| Gross profit | 7,819.0 | 7,073.0 | 6,747.0 | 6,277.0 | 5,603.0 | 17,215.0 | 15,853.0 | 19,177.0 |
| Gross margin | 27.3% | 28.9% | 29.0% | 25.8% | 23.6% | 73.1% | 69.7% | 85.7% |
| Selling, general and administrative [+] | 1,466.0 | 1,355.0 | 1,311.0 | 1,307.0 | 1,280.0 | 1,233.0 | 1,142.0 | 1,129.0 |
| General and administrative | 1,466.0 | 1,355.0 | 1,311.0 | 1,307.0 | 1,280.0 | 1,233.0 | 1,142.0 | 1,129.0 |
| Equity in earnings | 113.0 | 62.0 | -2,005.0 | 162.0 | 83.0 | 119.0 | -15.0 | 69.0 |
| Other operating expenses | -115.0 | -147.0 | -124.0 | -727.0 | -675.0 | 10,047.0 | 9,464.0 | 12,834.0 |
| EBITDA [+] | 12,424.0 | 11,590.0 | 9,041.0 | 11,035.0 | 9,777.0 | 10,100.0 | 9,112.0 | 8,896.0 |
| EBITDA growth | 7.2% | 28.2% | -18.1% | 12.9% | -3.2% | 10.8% | 2.4% | 3.9% |
| EBITDA margin | 43.3% | 47.3% | 38.9% | 45.3% | 41.2% | 42.9% | 40.1% | 39.8% |
| Depreciation and amortization | 5,843.0 | 5,663.0 | 5,486.0 | 5,176.0 | 4,696.0 | 4,046.0 | 3,880.0 | 3,613.0 |
| EBIT [+] | 6,581.0 | 5,927.0 | 3,555.0 | 5,859.0 | 5,081.0 | 6,054.0 | 5,232.0 | 5,283.0 |
| EBIT growth | 11.0% | 66.7% | -39.3% | 15.3% | -16.1% | 15.7% | -1.0% | 4.6% |
| EBIT margin | 23.0% | 24.2% | 15.3% | 24.1% | 21.4% | 25.7% | 23.0% | 23.6% |
| Non-recurring items [+] | 456.0 | 365.0 | 989.0 | -12.0 | 313.0 | 310.0 | 45.0 | 136.0 |
| Asset impairment | 434.0 | 353.0 | 978.0 | -8.0 | 402.0 | 282.0 | 18.0 | 106.0 |
| Loss (gain) on sale of assets | 22.0 | 12.0 | 11.0 | -4.0 | -89.0 | 28.0 | 27.0 | 30.0 |
| Interest expense | 2,439.0 | 2,207.0 | 2,097.0 | 2,204.0 | 2,094.0 | 1,986.0 | 1,916.0 | 1,527.0 |
| Interest expense | 2,439.0 | 2,207.0 | 2,097.0 | 2,204.0 | 2,094.0 | 1,986.0 | 1,916.0 | 1,527.0 |
| Other income (expense), net [+] | 392.0 | 636.0 | 451.0 | 430.0 | 399.0 | 508.0 | 463.0 | 290.0 |
| Other | 392.0 | 636.0 | 451.0 | 430.0 | 399.0 | 508.0 | 463.0 | 290.0 |
| Pre-tax income | 4,078.0 | 3,991.0 | 920.0 | 4,097.0 | 3,073.0 | 4,266.0 | 3,734.0 | 3,910.0 |
| Income taxes | 300.0 | 268.0 | -169.0 | 519.0 | 448.0 | 1,196.0 | 2,282.0 | 1,345.0 |
| Tax rate | 7.4% | 6.7% | | 12.7% | 14.6% | 28.0% | 61.1% | 34.4% |
| Minority interest | -95.0 | -329.0 | -295.0 | -177.0 | -22.0 | 5.0 | 18.0 | 15.0 |
| Earnings from continuing ops | 3,767.0 | 3,946.0 | 1,277.0 | 3,714.0 | 2,647.0 | 3,065.0 | 5,138.0 | 2,639.0 |
| Earnings from discontinued ops | -1,323.0 | -144.0 | -7.0 | -7.0 | 19.0 | -6.0 | -408.0 | 177.0 |
| Net income | 2,444.0 | 3,802.0 | 1,270.0 | 3,707.0 | 2,666.0 | 3,059.0 | 4,730.0 | 2,816.0 |
| Net margin | 8.5% | 15.5% | 5.5% | 15.2% | 11.2% | 13.0% | 20.8% | 12.6% |
| |
| Basic EPS [+] | $4.89 | $5.13 | $1.73 | $5.09 | $3.74 | $4.38 | $7.44 | $3.80 |
| Growth | -4.7% | 196.1% | -66.0% | 36.3% | -14.6% | -41.1% | 95.5% | -47.0% |
| Diluted EPS [+] | $4.89 | $5.13 | $1.73 | $5.09 | $3.74 | $4.38 | $7.44 | $3.80 |
| Growth | -4.7% | 196.5% | -66.0% | 36.3% | -14.6% | -41.1% | 95.5% | -47.0% |
| |
| Dividends per share [+] | $3.98 | $3.90 | $3.82 | $3.75 | $3.64 | $3.49 | $3.36 | $3.24 |
| Growth | 2.1% | 2.1% | 1.9% | 3.0% | 4.3% | 3.9% | 3.7% | |
| |
| Shares outstanding (basic) [+] | 770.0 | 769.0 | 737.0 | 729.0 | 708.0 | 700.0 | 691.0 | 694.0 |
| Growth | 0.1% | 4.3% | 1.1% | 3.0% | 1.1% | 1.3% | -0.4% | -1.8% |
| Shares outstanding (diluted) [+] | 770.0 | 769.0 | 738.0 | 729.0 | 708.0 | 700.0 | 691.0 | 694.0 |
| Growth | 0.1% | 4.2% | 1.2% | 3.0% | 1.1% | 1.3% | -0.4% | -1.8% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|