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 | 17,596.0 | 10,710.0 | 16,596.0 | 16,994.0 | 11,723.0 | 9,986.0 | 12,430.0 | 0.0 |
| Revenue growth | 64.3% | -35.5% | -2.3% | 45.0% | 17.4% | -19.7% | | -100.0% |
| Cost of goods sold | 16,246.0 | 9,654.0 | 15,380.0 | 15,944.0 | 10,696.0 | 8,830.0 | 11,450.0 | 0.0 |
| Gross profit | 1,350.0 | 1,056.0 | 1,216.0 | 1,050.0 | 1,027.0 | 1,156.0 | 980.0 | 0.0 |
| Gross margin | 7.7% | 9.9% | 7.3% | 6.2% | 8.8% | 11.6% | 7.9% | |
| Selling, general and administrative | | | | | | | | 0.0 |
| General and administrative | 109.0 | 112.0 | 136.0 | 141.0 | 140.0 | 155.0 | 126.0 | 0.0 |
| EBITA | 819.0 | 477.0 | 454.0 | 369.0 | 176.0 | 206.0 | 289.0 | 0.0 |
| EBITA margin | 4.7% | 4.5% | 2.7% | 2.2% | 1.5% | 2.1% | 2.3% | |
| Amortization of intangibles | 52.0 | 57.0 | 56.0 | 43.0 | 61.0 | 61.0 | 37.0 | |
| EBIT | 767.0 | 420.0 | 398.0 | 326.0 | 115.0 | 145.0 | 252.0 | 0.0 |
| EBIT margin | 4.4% | 3.9% | 2.4% | 1.9% | 1.0% | 1.5% | 2.0% | |
| Pre-tax income | 584.0 | 260.0 | 279.0 | 92.0 | 20.0 | -16.0 | 185.0 | 0.0 |
| Income taxes | 30.0 | 24.0 | -17.0 | 34.0 | -306.0 | -72.0 | 29.0 | 0.0 |
| Tax rate | 5.1% | 9.2% | | 37.0% | | 450.0% | 15.7% | |
| Earnings from continuing ops | 446.0 | 135.0 | 235.0 | 323.0 | 503.0 | 518.0 | 152.0 | |
| Earnings from discontinued ops | | | | -265.0 | -177.0 | -462.0 | 38.0 | |
| Net income | 446.0 | 135.0 | 235.0 | 58.0 | 326.0 | 56.0 | 190.0 | 0.0 |
| Net margin | 2.5% | 1.3% | 1.4% | 0.3% | 2.8% | 0.6% | 1.5% | |
| |
| Diluted EPS | $5.28 | $1.61 | $2.81 | $3.81 | $5.04 | $5.53 | $3.77 | |
| Shares outstanding (diluted) | 84.4 | 83.7 | 83.6 | 84.8 | 99.7 | 93.6 | 40.3 | |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|