Financial Summary (All financials)
| In millions, except per share items | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-05-18 | Dec-31-17 | Dec-05-17 | Dec-31-16 |
| Revenues | 12,396.4 | 9,767.0 | 10,454.3 | 9,951.6 | 9,951.6 | 9,867.2 | 9,867.2 | 9,731.8 |
| Revenue growth | 26.9% | -6.6% | 5.1% | 0.9% | 0.9% | 1.4% | | 1.1% |
| Cost of goods sold | 10,479.6 | 8,343.4 | 8,933.3 | 8,505.5 | 8,505.5 | 8,409.5 | 8,409.5 | 8,302.5 |
| Gross profit | 1,916.8 | 1,423.6 | 1,521.0 | 1,446.1 | 1,446.1 | 1,457.7 | 1,457.7 | 1,429.3 |
| Gross margin | 15.5% | 14.6% | 14.5% | 14.5% | 14.5% | 14.8% | 14.8% | 14.7% |
| Selling, general and administrative | 1,274.7 | 1,028.7 | 1,099.4 | 1,145.3 | 1,145.3 | 1,147.8 | 1,147.8 | 1,110.9 |
| EBITA | 538.5 | 303.9 | 328.5 | 207.2 | 207.2 | 221.0 | 221.0 | 241.6 |
| EBITA margin | 4.3% | 3.1% | 3.1% | 2.1% | 2.1% | 2.2% | 2.2% | 2.5% |
| Amortization of intangibles | | | | | | | | 0.6 |
| EBIT | 538.5 | 303.9 | 328.5 | 207.2 | 207.2 | 221.0 | 221.0 | 241.0 |
| EBIT margin | 4.3% | 3.1% | 3.1% | 2.1% | 2.1% | 2.2% | 2.2% | 2.5% |
| Pre-tax income | 458.2 | -34.8 | 199.6 | 75.3 | 75.3 | 108.1 | 108.1 | 155.2 |
| Income taxes | 109.3 | 15.9 | 55.1 | 22.9 | 0.0 | 14.0 | 0.0 | 60.7 |
| Tax rate | 23.9% | | 27.6% | 30.4% | 0.0% | 12.9% | 0.0% | 39.1% |
| Earnings from continuing ops | 348.9 | -50.7 | 144.5 | 52.4 | | 94.2 | | 94.5 |
| Earnings from discontinued ops | | -0.7 | -0.4 | -0.7 | | -1.2 | | -1.3 |
| Net income | 348.9 | -51.4 | 144.1 | 51.7 | 0.0 | 93.0 | 0.0 | 93.2 |
| Net margin | 2.8% | -0.5% | 1.4% | 0.5% | 0.0% | 0.9% | 0.0% | 1.0% |
| |
| Diluted EPS | $8.06 | ($1.19) | $3.31 | $1.22 | $0.00 | $2.12 | $0.00 | $0.69 |
| Shares outstanding (diluted) | 43.3 | 42.5 | 43.7 | 43.0 | 43.0 | 44.4 | 44.4 | 137.5 |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|