BUNGELTD (BG) [Rocket]

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
	8-K	10-K	10-K	10-K	10-K	10-K	10-K	10-K
Revenues:
Agribusiness		43,636.0	30,047.0	28,920.0	32,206.0	31,741.0	30,061.0	31,267.0
Edible oil products					9,129.0	8,018.0	6,859.0	6,698.0
Milling products		1,909.0	1,616.0	1,739.0	1,691.0	1,575.0	1,647.0	1,609.0
Sugar and Bioenergy		270.0	142.0	1,288.0	2,257.0	4,054.0	3,709.0	3,495.0
Other						406.0	403.0	386.0
Total revenues	47,700.0	16,811.0	10,533.0	10,930.0	11,252.0	45,794.0	42,679.0	43,455.0
Revenue growth [+]	183.7%	59.6%	-3.6%	-2.9%	-75.4%	7.3%	-1.8%	-24.0%
Agribusiness		45.2%	3.9%	-10.2%	1.5%	5.6%	-3.9%	-25.7%
Edible oil products					13.9%	16.9%	2.4%
Milling products		18.1%	-7.1%	2.8%	7.4%	-4.4%	2.4%	-22.0%
Sugar and Bioenergy		90.1%	-89.0%	-42.9%	-44.3%	9.3%	6.1%	-23.1%
Fertilizer					13.3%	0.7%	4.4%	-18.6%
Cost of goods sold	45,410.0	55,789.0	38,619.0	40,598.0	43,477.0	44,029.0	40,269.0	40,762.0
Gross profit	2,290.0	-38,978.0	-28,086.0	-29,668.0	-32,225.0	1,765.0	2,410.0	2,693.0
Gross margin	4.8%	-231.9%	-266.6%	-271.4%	-286.4%	3.9%	5.6%	6.2%
Selling, general and administrative	532.0	1,234.0	1,358.0	1,351.0	1,423.0	1,437.0	1,284.0	1,435.0
Equity in earnings	67.0
Other operating expenses	-45,410.0	-42,425.0	-31,124.0	-30,016.0	-34,320.0	-182.0	-23.0	38.0
EBITDA [+]	47,643.0	2,637.0	2,115.0	-455.0	1,294.0	1,119.0	1,696.0	1,765.0
EBITDA growth	1706.7%	24.7%	-564.8%	-135.2%	15.6%	-34.0%	-3.9%	14.3%
EBITDA margin	99.9%	15.7%	20.1%	-4.2%	11.5%	2.4%	4.0%	4.1%
Depreciation	408.0	376.0	386.0	493.0	565.0	580.0	516.0	518.0
EBITA	47,235.0	2,261.0	1,729.0	-948.0	729.0	539.0	1,180.0	1,247.0
EBITA margin	99.0%	13.4%	16.4%	-8.7%	6.5%	1.2%	2.8%	2.9%
Amortization of intangibles		48.0	49.0	55.0	57.0	29.0	31.0	27.0
EBIT [+]	47,235.0	2,213.0	1,680.0	-1,003.0	672.0	510.0	1,149.0	1,220.0
EBIT growth	2034.4%	31.7%	-267.5%	-249.3%	31.8%	-55.6%	-5.8%	30.2%
EBIT margin	99.0%	13.2%	15.9%	-9.2%	6.0%	1.1%	2.7%	2.8%
Non-recurring items [+]				108.0			-12.0	-13.0
Asset impairment				108.0			-12.0	-13.0
Interest expense, net [+]		243.0	265.0	339.0	339.0	263.0	234.0	215.0
Interest expense		243.0	265.0	339.0	339.0	263.0	234.0	258.0
Interest income								43.0
Other income (expense), net [+]	-47,235.0	595.0	-2.0	245.0	123.0	-17.0	69.0	33.0
Gain (loss) on foreign currency transactions	-2.0	-38.0	150.0	-117.0	-101.0	95.0	-8.0	-8.0
Other	-67.0	509.0	126.0	97.0	-9.0	40.0	10.0	-18.0
Pre-tax income	0.0	2,565.0	1,413.0	-1,205.0	456.0	230.0	996.0	1,051.0
Income taxes	0.0	398.0	248.0	86.0	179.0	56.0	220.0	296.0
Tax rate		15.5%	17.6%		39.3%	24.3%	22.1%	28.2%
Minority interest		89.0	20.0	-11.0	20.0	14.0	22.0	-1.0
Earnings from continuing ops		2,044.0	1,121.0	-1,322.0	223.0	126.0	718.0	703.0
Earnings from discontinued ops					10.0		-9.0	35.0
Net income	0.0	2,044.0	1,121.0	-1,322.0	233.0	126.0	709.0	738.0
Net margin	0.0%	12.2%	10.6%	-12.1%	2.1%	0.3%	1.7%	1.7%

Basic EPS [+]		$14.49	$7.97	($9.34)	$1.58	$0.90	$5.13	$4.89
Growth		81.9%	-185.3%	-690.6%	76.2%	-82.5%	4.9%	64.5%
Diluted EPS [+]		$13.42	$7.49	($9.34)	$1.57	$0.89	$4.84	$4.62
Growth		79.1%	-180.2%	-693.7%	76.4%	-81.6%	4.9%	56.3%

Dividends per share [+]		$2.08	$2.00	$2.00	$1.96	$1.80	$1.59	$1.44
Growth	-100.0%	4.0%	0.0%	2.0%	8.9%	12.9%	10.7%

Shares outstanding (basic) [+]		141.0	140.7	141.5	141.0	140.4	139.8	143.7
Growth		0.2%	-0.6%	0.4%	0.4%	0.4%	-2.7%	-1.7%
Shares outstanding (diluted) [+]		152.4	149.7	141.5	141.7	141.3	148.2	152.2
Growth		1.8%	5.8%	-0.1%	0.3%	-4.7%	-2.6%	3.4%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.