Biggest changeAdjusted diluted earnings per share is calculated using adjusted net earnings divided by diluted shares outstanding. 34 2023 2022 Change in Dollars %/bps Change (In thousands, except for share and per share data) Sales (GAAP) $ 76,324,675 $ 68,636,146 $ 7,688,529 11.2 % Impact of currency fluctuations (1) 910,290 — 910,290 1.3 Comparable sales using a constant currency basis (Non-GAAP) $ 77,234,965 $ 68,636,146 $ 8,598,819 12.5 % Cost of sales (GAAP) $ 62,369,678 $ 56,315,622 $ 6,054,056 10.8 % Impact of inventory valuation adjustment (2) 2,571 (73,224) 75,795 0.1 Cost of sales adjusted for Certain Items (Non-GAAP) $ 62,372,249 $ 56,242,398 $ 6,129,851 10.9 % Gross profit (GAAP) $ 13,954,997 $ 12,320,524 $ 1,634,473 13.3 % Impact of inventory valuation adjustment (2) (2,571) 73,224 (75,795) (0.7) Gross profit adjusted for Certain Items (Non-GAAP) 13,952,426 12,393,748 1,558,678 12.6 Impact of currency fluctuations (1) 188,796 — 188,796 1.5 Comparable gross profit adjusted for Certain Items using a constant currency basis (Non-GAAP) $ 14,141,222 $ 12,393,748 $ 1,747,474 14.1 % Gross margin (GAAP) 18.28 % 17.95 % 33 bps Impact of inventory valuation adjustment (2) — 0.11 -11 bps Gross margin adjusted for Certain Items (Non-GAAP) 18.28 18.06 22 bps Impact of currency fluctuations (1) 0.03 — 3 bps Comparable gross margin adjusted for Certain Items using a constant currency basis (Non-GAAP) 18.31 % 18.06 % 25 bps Operating expenses (GAAP) $ 10,916,448 $ 9,974,024 $ 942,424 9.4 % Impact of restructuring and transformational project costs (3) (62,965) (107,475) 44,510 41.4 Impact of acquisition-related costs (4) (115,889) (139,173) 23,284 16.7 Impact of bad debt reserve adjustments (5) 4,425 27,999 (23,574) (84.2) Operating expenses adjusted for Certain Items (Non-GAAP) 10,742,019 9,755,375 986,644 10.1 Impact of currency fluctuations (1) 182,873 — 182,873 1.9 Comparable operating expenses adjusted for Certain Items using a constant currency basis (Non-GAAP) $ 10,924,892 $ 9,755,375 $ 1,169,517 12.0 % Operating expense as a percentage of sales (GAAP) 14.30 % 14.53 % -23 bps Impact of certain item adjustments (0.23) (0.32) 9 bps Adjusted operating expense as a percentage of sales (Non-GAAP) 14.07 % 14.21 % -14 bps Operating income (GAAP) $ 3,038,549 $ 2,346,500 $ 692,049 29.5 % Impact of inventory valuation adjustment (2) (2,571) 73,224 (75,795) NM Impact of restructuring and transformational project costs (3) 62,965 107,475 (44,510) (41.4) Impact of acquisition-related costs (4) 115,889 139,173 (23,284) (16.7) Impact of bad debt reserve adjustments (5) (4,425) (27,999) 23,574 84.2 Operating income adjusted for Certain Items (Non-GAAP) 3,210,407 2,638,373 572,034 21.7 Impact of currency fluctuations (1) 5,923 — 5,923 0.2 Comparable operating income adjusted for Certain Items using a constant currency basis (Non-GAAP) $ 3,216,330 $ 2,638,373 $ 577,957 21.9 % Operating margin (GAAP) 3.98 % 3.42 % 56 bps Operating margin adjusted for Certain Items (Non-GAAP) 4.21 % 3.84 % 37 bps Operating margin adjusted for Certain Items using a constant currency basis (Non-GAAP) 4.16 % 3.83 % 33 bps Interest expense (GAAP) $ 526,752 $ 623,643 $ (96,891) (15.5) % Impact of loss on extinguishment of debt — (115,603) 115,603 NM 35 2023 2022 Change in Dollars %/bps Change (In thousands, except for share and per share data) Interest expense adjusted for Certain Items (Non-GAAP) $ 526,752 $ 508,040 $ 18,712 3.7 % Other expense (income) (GAAP) $ 226,442 $ (23,916) $ 250,358 NM Impact of other non-routine gains and losses (6) (194,459) — (194,459) NM Other expense (income) adjusted for Certain Items (Non-GAAP) $ 31,983 $ (23,916) $ 55,899 NM Net earnings (GAAP) $ 1,770,124 $ 1,358,768 $ 411,356 30.3 % Impact of inventory valuation adjustment (2) (2,571) 73,224 (75,795) NM Impact of restructuring and transformational project costs (3) 62,965 107,475 (44,510) (41.4) Impact of acquisition-related costs (4) 115,889 139,173 (23,284) (16.7) Impact of bad debt reserve adjustments (5) (4,425) (27,999) 23,574 84.2 Impact of loss on extinguishment of debt — 115,603 (115,603) NM Impact of other non-routine gains and losses (6) 194,459 — 194,459 NM Tax impact of inventory valuation adjustment (7) 647 (18,902) 19,549 NM Tax impact of restructuring and transformational project costs (7) (15,847) (27,743) 11,896 42.9 Tax impact of acquisition-related costs (7) (29,166) (35,926) 6,760 18.8 Tax impact of bad debt reserves adjustments (7) 1,114 7,228 (6,114) (84.6) Tax impact of loss on extinguishment of debt (7) — (29,841) 29,841 NM Tax impact of other non-routine gains and losses (7) (48,941) — (48,941) NM Impact of adjustments to uncertain tax positions — 12,000 (12,000) NM Net earnings adjusted for Certain Items (Non-GAAP) $ 2,044,248 $ 1,673,060 $ 371,188 22.2 % Diluted earnings per share (GAAP) $ 3.47 $ 2.64 $ 0.83 31.4 % Impact of inventory valuation adjustment (2) (0.01) 0.14 (0.15) NM Impact of restructuring and transformational project costs (3) 0.12 0.21 (0.09) (42.9) Impact of acquisition-related costs (4) 0.23 0.27 (0.04) (14.8) Impact of bad debt reserve adjustments (5) (0.01) (0.05) 0.04 80.0 Impact of loss on extinguishment of debt — 0.22 (0.22) NM Impact of other non-routine gains and losses (6) 0.38 — 0.38 NM Tax impact of inventory valuation adjustment (7) — (0.04) 0.04 NM Tax impact of restructuring and transformational project costs (7) (0.03) (0.05) 0.02 40.0 Tax impact of acquisition-related costs (7) (0.06) (0.07) 0.01 14.3 Tax impact of bad debt reserves adjustments (7) — 0.01 (0.01) NM Tax impact of loss on extinguishment of debt (7) — (0.06) 0.06 NM Tax impact of other non-routine gains and losses (7) (0.10) — (0.10) NM Impact of adjustments to uncertain tax positions — 0.02 (0.02) NM Diluted earnings per share adjusted for Certain Items (Non-GAAP) (8) $ 4.01 $ 3.25 $ 0.76 23.4 % Diluted shares outstanding 509,719,756 514,005,827 36 (1) Represents a constant currency adjustment which eliminates the impact of foreign currency fluctuations on the current year results.
Biggest changeAdjusted diluted earnings per share is calculated using adjusted net earnings divided by diluted shares outstanding. 36 2024 2023 Change in Dollars %/bps Change (In millions, except for share and per share data) Sales (GAAP) $ 78,844 $ 76,325 $ 2,519 3.3 % Impact of currency fluctuations (1) (253) (253) (0.3) Comparable sales using a constant currency basis (Non-GAAP) $ 78,591 $ 76,325 $ 2,266 3.0 % Cost of sales (GAAP) $ 64,236 $ 62,370 $ 1,866 3.0 % Impact of inventory valuation adjustment (2) — 3 (3) — Cost of sales adjusted for Certain Items (Non-GAAP) $ 64,236 $ 62,373 $ 1,863 3.0 % Gross profit (GAAP) $ 14,608 $ 13,955 $ 653 4.7 % Impact of inventory valuation adjustment (2) — (3) 3 — Gross profit adjusted for Certain Items (Non-GAAP) 14,608 13,952 656 4.7 Impact of currency fluctuations (1) (62) (62) (0.4) Comparable gross profit adjusted for Certain Items using a constant currency basis (Non-GAAP) $ 14,546 $ 13,952 $ 594 4.3 % Gross margin (GAAP) 18.53 % 18.28 % 25 bps Impact of inventory valuation adjustment (2) — — 0 bps Gross margin adjusted for Certain Items (Non-GAAP) 18.53 18.28 25 bps Impact of currency fluctuations (1) (0.02) -2 bps Comparable gross margin adjusted for Certain Items using a constant currency basis (Non-GAAP) 18.51 % 18.28 % 23 bps Operating expenses (GAAP) $ 11,406 $ 10,916 $ 490 4.5 % Impact of restructuring and transformational project costs (3) (120) (63) (57) (90.5) Impact of acquisition-related costs (4) (159) (116) (43) (37.1) Impact of bad debt reserve adjustments (5) — 5 (5) NM Operating expenses adjusted for Certain Items (Non-GAAP) 11,127 10,742 385 3.6 Impact of currency fluctuations (1) (61) (61) (0.6) Comparable operating expenses adjusted for Certain Items using a constant currency basis (Non-GAAP) $ 11,066 $ 10,742 $ 324 3.0 % Operating expense as a percentage of sales (GAAP) 14.47 % 14.30 % 17 bps Impact of certain item adjustments (0.36) (0.23) -13 bps Adjusted operating expense as a percentage of sales (Non-GAAP) 14.11 % 14.07 % 4 bps Operating income (GAAP) $ 3,202 $ 3,039 $ 163 5.4 % Impact of inventory valuation adjustment (2) — (3) 3 NM Impact of restructuring and transformational project costs (3) 120 63 57 90.5 Impact of acquisition-related costs (4) 159 116 43 37.1 Impact of bad debt reserve adjustments (5) — (5) 5 NM Operating income adjusted for Certain Items (Non-GAAP) 3,481 3,210 271 8.4 Impact of currency fluctuations (1) (1) (1) — Comparable operating income adjusted for Certain Items using a constant currency basis (Non-GAAP) $ 3,480 $ 3,210 $ 270 8.4 % Operating margin (GAAP) 4.06 % 3.98 % 8 bps Operating margin adjusted for Certain Items (Non-GAAP) 4.42 % 4.21 % 21 bps Operating margin adjusted for Certain Items using a constant currency basis (Non-GAAP) 4.43 % 4.21 % 22 bps Other expense (GAAP) $ 30 $ 227 $ (197) (86.8) % Impact of other non-routine gains and losses (6) — (194) 194 NM Other expense adjusted for Certain Items (Non-GAAP) $ 30 $ 33 $ (3) (9.1) % 37 2024 2023 Change in Dollars %/bps Change (In millions, except for share and per share data) Net earnings (GAAP) $ 1,955 $ 1,770 $ 185 10.5 % Impact of inventory valuation adjustment (2) — (3) 3 NM Impact of restructuring and transformational project costs (3) 120 63 57 90.5 Impact of acquisition-related costs (4) 159 116 43 37.1 Impact of bad debt reserve adjustments (5) — (5) 5 NM Impact of other non-routine gains and losses (6) — 194 (194) NM Tax impact of inventory valuation adjustment (7) — 1 (1) NM Tax impact of restructuring and transformational project costs (7) (29) (15) (14) (93.3) Tax impact of acquisition-related costs (7) (38) (29) (9) (31.0) Tax impact of bad debt reserves adjustments (7) — 1 (1) NM Tax impact of other non-routine gains and losses (7) — (49) 49 NM Net earnings adjusted for Certain Items (Non-GAAP) $ 2,167 $ 2,044 $ 123 6.0 % Diluted earnings per share (GAAP) $ 3.89 $ 3.47 $ 0.42 12.1 % Impact of inventory valuation adjustment (2) — (0.01) 0.01 NM Impact of restructuring and transformational project costs (3) 0.24 0.12 0.12 100.0 Impact of acquisition-related costs (4) 0.32 0.23 0.09 39.1 Impact of bad debt reserve adjustments (5) — (0.01) 0.01 NM Impact of other non-routine gains and losses (6) — 0.38 (0.38) NM Tax impact of restructuring and transformational project costs (7) (0.06) (0.03) (0.03) (100.0) Tax impact of acquisition-related costs (7) (0.08) (0.06) (0.02) (33.3) Tax impact of other non-routine gains and losses (7) — (0.10) 0.10 NM Diluted earnings per share adjusted for Certain Items (Non-GAAP) (8) $ 4.31 $ 4.01 $ 0.30 7.5 % Diluted shares outstanding 503,096,086 509,719,756 (1) Represents a constant currency adjustment which eliminates the impact of foreign currency fluctuations on the current year results.