Overview Financials News + Filings Key Docs Charts 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 |
| Revenues | 6,980.6 | 6,010.9 | 5,647.3 | 5,333.7 | 4,965.1 | 4,390.5 | 3,962.0 | 3,869.2 |
| Revenue growth | 16.1% | 6.4% | 5.9% | 7.4% | 13.1% | 10.8% | 2.4% | 3.6% |
| Unit growth | 3.1% | 0.0% | 0.0% | 3.2% | 3.3% | | | |
| Cost of goods sold | 3,764.8 | 3,233.7 | 3,079.5 | 2,818.3 | 2,566.2 | 2,226.9 | 1,997.2 | 1,920.3 |
| Gross profit | 3,215.8 | 2,777.2 | 2,567.8 | 2,515.4 | 2,398.9 | 2,163.6 | 1,964.8 | 1,948.9 |
| Gross margin | 46.1% | 46.2% | 45.5% | 47.2% | 48.3% | 49.3% | 49.6% | 50.4% |
| Selling, general and administrative | 1,762.2 | 1,559.8 | 1,426.0 | 1,458.2 | 1,400.2 | 1,282.8 | 1,169.5 | 1,121.5 |
| EBITDA [+] | 1,630.2 | 1,388.1 | 1,304.2 | 1,205.9 | 1,136.9 | 1,008.2 | 899.3 | 914.0 |
| EBITDA growth | 17.4% | 6.4% | 8.2% | 6.1% | 12.8% | 12.1% | -1.6% | 6.4% |
| EBITDA margin | 23.4% | 23.1% | 23.1% | 22.6% | 22.9% | 23.0% | 22.7% | 23.6% |
| Depreciation | 165.9 | 159.9 | 153.3 | 144.6 | 134.1 | 123.6 | 103.5 | 86.1 |
| EBITA | 1,464.3 | 1,228.2 | 1,150.9 | 1,061.3 | 1,002.8 | 884.6 | 795.8 | 827.9 |
| EBITA margin | 21.0% | 20.4% | 20.4% | 19.9% | 20.2% | 20.1% | 20.1% | 21.4% |
| Amortization of intangibles | 10.7 | 10.8 | 9.1 | 4.1 | 4.1 | 3.8 | 0.5 | 0.5 |
| EBIT [+] | 1,453.6 | 1,217.4 | 1,141.8 | 1,057.2 | 998.7 | 880.8 | 795.3 | 827.4 |
| EBIT growth | 19.4% | 6.6% | 8.0% | 5.9% | 13.4% | 10.8% | -3.9% | 5.2% |
| EBIT margin | 20.8% | 20.3% | 20.2% | 19.8% | 20.1% | 20.1% | 20.1% | 21.4% |
| Non-recurring items [+] | | | | | -0.5 | -1.0 | -0.5 | -1.4 |
| Loss (gain) on sale of assets | | | | | -0.5 | -1.0 | -0.5 | -1.4 |
| Interest expense, net [+] | 14.3 | 9.7 | 9.7 | 13.9 | 12.6 | 9.1 | 6.5 | 2.7 |
| Interest expense | 14.3 | 9.7 | 9.7 | 13.9 | 12.6 | 9.1 | 6.5 | 3.1 |
| Interest income | | | | | | | | 0.4 |
| Other income (expense), net | 0.7 | 0.1 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | |
| Pre-tax income | 1,440.0 | 1,207.8 | 1,132.7 | 1,043.7 | 987.0 | 873.1 | 789.7 | 826.1 |
| Income taxes | 353.1 | 282.8 | 273.6 | 252.8 | 235.1 | 294.5 | 290.3 | 309.7 |
| Tax rate | 24.5% | 23.4% | 24.2% | 24.2% | 23.8% | 33.7% | 36.8% | 37.5% |
| Net income | 1,086.9 | 925.0 | 859.1 | 790.9 | 751.9 | 578.6 | 499.4 | 516.4 |
| Net margin | 15.6% | 15.4% | 15.2% | 14.8% | 15.1% | 13.2% | 12.6% | 13.3% |
| |
| Basic EPS [+] | $1.89 | $1.61 | $1.50 | $1.38 | $1.31 | $1.00 | $1.73 | $1.77 |
| Growth | 17.7% | 7.5% | 8.5% | 5.3% | 30.5% | -41.9% | -2.5% | 6.3% |
| Diluted EPS [+] | $1.89 | $1.60 | $1.49 | $1.38 | $1.31 | $1.00 | $1.73 | $1.77 |
| Growth | 17.8% | 7.4% | 8.4% | 5.2% | 30.5% | -41.9% | -2.3% | 6.4% |
| |
| Dividends per share [+] | $1.24 | $1.12 | $1.40 | $0.87 | $0.77 | $0.64 | $1.20 | $1.12 |
| Growth | 10.7% | -20.0% | 60.9% | 13.0% | 20.3% | -46.7% | 7.1% | 12.0% |
| |
| Shares outstanding (basic) [+] | 573.8 | 574.8 | 573.8 | 573.2 | 573.9 | 576.4 | 288.9 | 291.5 |
| Growth | -0.2% | 0.2% | 0.1% | -0.1% | -0.4% | 99.5% | -0.9% | -1.7% |
| Shares outstanding (diluted) [+] | 575.6 | 577.1 | 575.7 | 574.4 | 574.3 | 576.7 | 289.2 | 292.0 |
| Growth | -0.3% | 0.3% | 0.2% | 0.0% | -0.4% | 99.4% | -1.0% | -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. |
|