Financhill
Buy
62

EMR Quote, Financials, Valuation and Earnings

Last price:
$126.13
Seasonality move :
1.76%
Day range:
$123.81 - $126.30
52-week range:
$91.65 - $134.85
Dividend yield:
1.67%
P/E ratio:
36.91x
P/S ratio:
4.14x
P/B ratio:
3.33x
Volume:
1.2M
Avg. volume:
3.1M
1-year change:
30.89%
Market cap:
$72B
Revenue:
$17.5B
EPS (TTM):
$3.42
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.8B $12.9B $13.8B $15.2B $17.5B
Revenue Growth (YoY) -8.64% -22.96% 6.74% 9.86% 15.35%
 
Cost of Revenues $9.8B $7.2B $7.5B $7.7B $8.6B
Gross Profit $7B $5.7B $6.3B $7.4B $8.9B
Gross Profit Margin 41.76% 44.31% 45.68% 48.98% 50.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4B $3.5B $3.6B $4.2B $5.1B
Other Inc / (Exp) -$293M -$42M $270M $137M -$557M
Operating Expenses $4.2B $3.8B $4B $4.7B $6.2B
Operating Income $2.8B $2B $2.4B $2.8B $2.7B
 
Net Interest Expenses $156M $155M $194M -- $89M
EBT. Incl. Unusual Items $2.3B $1.8B $2.4B $2.9B $2B
Earnings of Discontinued Ops. -- $911M $1.3B $10.9B $350M
Income Tax Expense $345M $346M $549M $642M $415M
Net Income to Company $2B $1.4B $1.9B $2.3B $1.6B
 
Minority Interest in Earnings -$25M -$24M $1M $19M $13M
Net Income to Common Excl Extra Items $2B $2.3B $3.2B $13.2B $2B
 
Basic EPS (Cont. Ops) $3.26 $3.85 $5.44 $23.00 $3.44
Diluted EPS (Cont. Ops) $3.24 $3.82 $5.41 $22.88 $3.43
Weighted Average Basic Share $602.9M $598.1M $592.9M $574.2M $571.3M
Weighted Average Diluted Share $606.6M $601.8M $596.3M $577.3M $574M
 
EBITDA $3.4B $2.7B $3.5B $4.2B $4B
EBIT $2.5B $1.9B $2.7B $3.2B $2.3B
 
Revenue (Reported) $16.8B $12.9B $13.8B $15.2B $17.5B
Operating Income (Reported) $2.8B $2B $2.4B $2.8B $2.7B
Operating Income (Adjusted) $2.5B $1.9B $2.7B $3.2B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.6B -$357M $3.9B $4.1B $4.6B
Revenue Growth (YoY) -8.31% -- -- 5.09% 12.93%
 
Cost of Revenues $2.7B -$520M $2.1B $2.1B $2.2B
Gross Profit $1.9B $163M $1.8B $2B $2.4B
Gross Profit Margin 41.29% -45.66% 46.99% 49.19% 51.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $933M $369M $983M $1.1B $1.3B
Other Inc / (Exp) -$77M -$22M -$60M $139M -$93M
Operating Expenses $1B $423M $1.1B $1.2B $1.6B
Operating Income $882M -$260M $717M $773M $790M
 
Net Interest Expenses $40M $40M $54M -- $18M
EBT. Incl. Unusual Items $765M -$322M $603M $1B $679M
Earnings of Discontinued Ops. -- -- $255M -$40M $438M
Income Tax Expense $35M -$85M $150M $242M $149M
Net Income to Company $730M -$237M $453M $778M $530M
 
Minority Interest in Earnings -$7M -$4M $32M $6M $28M
Net Income to Common Excl Extra Items $723M $670M $740M $744M $996M
 
Basic EPS (Cont. Ops) $1.21 $1.12 $1.24 $1.30 $1.75
Diluted EPS (Cont. Ops) $1.20 $1.11 $1.24 $1.29 $1.73
Weighted Average Basic Share $597.2M $596.3M $590.8M $571.5M $571M
Weighted Average Diluted Share $601.2M $600.3M $594.5M $574.9M $573.7M
 
EBITDA $1B -$218M $944M $1.4B $1.3B
EBIT $808M -$272M $673M $1.2B $845M
 
Revenue (Reported) $4.6B -$357M $3.9B $4.1B $4.6B
Operating Income (Reported) $882M -$260M $717M $773M $790M
Operating Income (Adjusted) $808M -$272M $673M $1.2B $845M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.8B $12.9B $13.8B $15.2B $17.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.8B $7.2B $7.5B $7.7B $8.6B
Gross Profit $7B $5.7B $6.3B $7.4B $8.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4B $3.5B $3.6B $4.2B $5.1B
Other Inc / (Exp) -$302M -$42M $244M $137M -$652M
Operating Expenses $4.2B $3.8B $3.9B $4.7B $6.2B
Operating Income $2.8B $2B $2.4B $2.8B $2.7B
 
Net Interest Expenses $156M $155M $194M -- $89M
EBT. Incl. Unusual Items $2.3B $1.8B $2.4B $2.9B $1.9B
Earnings of Discontinued Ops. -- -- $1.3B $10.9B $423M
Income Tax Expense $345M $346M $549M $642M $393M
Net Income to Company $2B $1.4B $1.9B $2.3B $1.6B
 
Minority Interest in Earnings -$25M -$24M $1M $19M $13M
Net Income to Common Excl Extra Items $2B $2.3B $3.2B $13.2B $2B
 
Basic EPS (Cont. Ops) $3.26 $3.85 $5.44 $23.04 $3.45
Diluted EPS (Cont. Ops) $3.24 $3.82 $5.41 $22.92 $3.42
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3.4B $2.7B $3.5B $4.3B $4B
EBIT $2.5B $1.9B $2.7B $3.2B $2.3B
 
Revenue (Reported) $16.8B $12.9B $13.8B $15.2B $17.5B
Operating Income (Reported) $2.8B $2B $2.4B $2.8B $2.7B
Operating Income (Adjusted) $2.5B $1.9B $2.7B $3.2B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.9B $13.8B $15.2B $17.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.2B $7.5B $7.7B $8.6B --
Gross Profit $5.7B $6.3B $7.4B $8.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5B $3.6B $4.2B $5.1B --
Other Inc / (Exp) -$42M $244M $137M -$652M --
Operating Expenses $3.8B $3.9B $4.7B $6.2B --
Operating Income $2B $2.4B $2.8B $2.7B --
 
Net Interest Expenses $155M $194M $101M $89M --
EBT. Incl. Unusual Items $1.8B $2.4B $2.9B $1.9B --
Earnings of Discontinued Ops. -- $1.3B $10.9B $423M --
Income Tax Expense $346M $549M $642M $393M --
Net Income to Company $1.4B $1.9B $2.3B $1.6B --
 
Minority Interest in Earnings -$24M $1M $19M $13M --
Net Income to Common Excl Extra Items $2.3B $3.2B $13.2B $2B --
 
Basic EPS (Cont. Ops) $3.85 $5.44 $23.04 $3.45 --
Diluted EPS (Cont. Ops) $3.82 $5.41 $22.92 $3.42 --
Weighted Average Basic Share $2.4B $2.4B $2.3B $2.3B --
Weighted Average Diluted Share $2.4B $2.4B $2.3B $2.3B --
 
EBITDA $2.7B $3.5B $4.3B $4B --
EBIT $1.9B $2.7B $3.2B $2.3B --
 
Revenue (Reported) $12.9B $13.8B $15.2B $17.5B --
Operating Income (Reported) $2B $2.4B $2.8B $2.7B --
Operating Income (Adjusted) $1.9B $2.7B $3.2B $2.3B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.3B $2.4B $1.8B $8.1B $3.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8B $3B $2.3B $2.5B $2.9B
Inventory $1.9B $2.1B $1.7B $2B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $761M $1.1B $1.3B $1.2B $1.5B
Total Current Assets $8.8B $8.4B $8.5B $13.8B $10.2B
 
Property Plant And Equipment $3.7B $3.7B $2.2B $2.4B $2.8B
Long-Term Investments -- -- -- $3.3B --
Goodwill $6.7B $7.7B $13.9B $14.5B $18.1B
Other Intangibles $2.5B $2.9B $6.6B $6.3B $10.4B
Other Long-Term Assets $1.2B $1.9B $4.4B $2.6B $2.7B
Total Assets $22.9B $24.7B $35.7B $42.7B $44.2B
 
Accounts Payable $1.7B $2.1B $1.3B $1.3B $1.3B
Accrued Expenses $2.9B $3.3B $3B $3.2B $3.9B
Current Portion Of Long-Term Debt $322M $538M $516M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $1.3B -- --
Total Current Liabilities $5.8B $6.2B $7.8B $5B $5.7B
 
Long-Term Debt $6.3B $5.8B $8.3B $7.6B $7.2B
Capital Leases -- -- -- -- --
Total Liabilities $14.4B $14.8B $19.4B $16.1B $16.7B
 
Common Stock $477M $477M $477M $477M $477M
Other Common Equity Adj -- -- -$1.5B -$1.3B -$868M
Common Equity $8.4B $9.9B $10.4B $20.7B $21.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $42M $40M $6B $5.9B $5.9B
Total Equity $8.4B $9.9B $16.3B $26.6B $27.5B
 
Total Liabilities and Equity $22.9B $24.7B $35.7B $42.7B $44.2B
Cash and Short Terms $3.3B $2.4B $1.8B $8.1B $3.6B
Total Debt $7.5B $6.7B $10.4B $8.2B $7.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.3B $2.4B $1.8B $8.1B $3.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8B $3B $2.3B $2.5B $2.9B
Inventory $1.9B $2.1B $1.7B $2B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $761M $1.1B $1.3B $1.2B $1.5B
Total Current Assets $8.8B $8.4B $8.5B $13.8B $10.2B
 
Property Plant And Equipment $3.7B $3.7B $2.2B $2.4B $2.8B
Long-Term Investments -- -- -- $3.3B --
Goodwill $6.7B $7.7B $13.9B $14.5B $18.1B
Other Intangibles $2.5B $2.9B $6.6B $6.3B $10.4B
Other Long-Term Assets $1.2B $1.9B $4.4B $2.6B $2.7B
Total Assets $22.9B $24.7B $35.7B $42.7B $44.2B
 
Accounts Payable $1.7B $2.1B $1.3B $1.3B $1.3B
Accrued Expenses $2.9B $3.3B $3B $3.2B $3.9B
Current Portion Of Long-Term Debt $322M $538M $516M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $1.3B -- --
Total Current Liabilities $5.8B $6.2B $7.8B $5B $5.7B
 
Long-Term Debt $6.3B $5.8B $8.3B $7.6B $7.2B
Capital Leases -- -- -- -- --
Total Liabilities $14.4B $14.8B $19.4B $16.1B $16.7B
 
Common Stock $477M $477M $477M $477M $477M
Other Common Equity Adj -- -- -$1.5B -$1.3B -$868M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $42M $40M $6B $5.9B $5.9B
Total Equity $8.4B $9.9B $16.3B $26.6B $27.5B
 
Total Liabilities and Equity $22.9B $24.7B $35.7B $42.7B $44.2B
Cash and Short Terms $3.3B $2.4B $1.8B $8.1B $3.6B
Total Debt $7.5B $6.7B $10.4B $8.2B $7.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2B $1.4B $1.9B $2.3B $1.6B
Depreciation & Amoritzation $854M $762M $842M $1.1B $1.7B
Stock-Based Compensation $110M $197M $125M $250M $260M
Change in Accounts Receivable $207M -$18M -$143M -$191M -$99M
Change in Inventories -$6M -$11M -$334M -$160M $122M
Cash From Operations $3.1B $3.6B $2.9B $637M $3.3B
 
Capital Expenditures $538M $404M $299M $363M $419M
Cash Acquisitions -$126M -$1.6B -$5.7B -$705M -$8.3B
Cash From Investing -$740M -$2.1B -$5.3B $12.4B -$5.4B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.2B -$1.2B -$1.2B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $3.3B $71M $5.4B $395M $322M
Long-Term Debt Repaid -$1.6B -$883M -$1.7B -$3.6B -$889M
Repurchase of Common Stock -$942M -$500M -$500M -$2.2B -$643M
Other Financing Activities $2M $100M $80M -$169M -$44M
Cash From Financing -$509M -$2.4B $2B -$6.8B -$2.5B
 
Beginning Cash (CF) $1.5B $3.3B $2.4B $1.8B $8.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B -$967M -$364M $6.2B -$4.5B
Ending Cash (CF) $3.3B $2.4B $1.8B $8.1B $3.6B
 
Levered Free Cash Flow $2.5B $3.2B $2.6B $274M $2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $730M -$237M $453M $778M $530M
Depreciation & Amoritzation $223M $42M $271M $271M $426M
Stock-Based Compensation $41M $6M $34M $52M $57M
Change in Accounts Receivable -$249M -$94M -$174M -$77M -$143M
Change in Inventories $212M $149M $19M $99M $156M
Cash From Operations $1.2B $855M $1.2B -$643M $1.1B
 
Capital Expenditures $209M $54M $100M $169M $168M
Cash Acquisitions -$12M $49M -$508M -$720M -$79M
Cash From Investing -$232M -$212M -$359M -$685M $3.2B
 
Dividends Paid (Ex Special Dividend) -$299M -$301M -$305M -$298M -$300M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $973M -$31M -$392M -- -$2.2B
Long-Term Debt Repaid -$794M -$578M -$730M -$99M -$242M
Repurchase of Common Stock -- -$232M -$82M -$114M -$280M
Other Financing Activities -$26M $11M -- -$10M $13M
Cash From Financing -$146M -$1.1B -$1.5B -$521M -$3B
 
Beginning Cash (CF) $2.5B $2.9B $2.5B $10B $2.3B
Foreign Exchange Rate Adjustment $14M -$18M -$74M -$57M $40M
Additions / Reductions $851M -$488M -$651M -$1.8B $1.3B
Ending Cash (CF) $3.3B $2.4B $1.8B $8.1B $3.6B
 
Levered Free Cash Flow $1B $801M $1.1B -$812M $916M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2B $1.4B $1.9B $2.3B $1.6B
Depreciation & Amoritzation $854M $762M $842M $1.1B $1.7B
Stock-Based Compensation $110M $197M $125M $250M $260M
Change in Accounts Receivable $207M -$18M -$143M -$191M -$99M
Change in Inventories -$6M -$11M -$334M -$160M $122M
Cash From Operations $3.1B $3.6B $2.9B $637M $3.3B
 
Capital Expenditures $538M $404M $299M $363M $419M
Cash Acquisitions -$126M -$1.6B -$5.7B -$705M -$8.3B
Cash From Investing -$740M -$2.1B -$5.3B $12.4B -$5.4B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.2B -$1.2B -$1.2B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $3.3B $71M $5.4B -- --
Long-Term Debt Repaid -$1.6B -$883M -$1.7B -$3.6B -$889M
Repurchase of Common Stock -$942M -$500M -$500M -$2.2B -$643M
Other Financing Activities $2M $100M $80M -$169M -$44M
Cash From Financing -$509M -$2.4B $2B -$6.8B -$2.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B -$967M -$364M $6.2B -$4.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.5B $3.2B $2.6B $274M $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.4B $1.9B $2.3B $1.6B --
Depreciation & Amoritzation $762M $842M $1.1B $1.7B --
Stock-Based Compensation $197M $125M $250M $260M --
Change in Accounts Receivable -$18M -$143M -$191M -$99M --
Change in Inventories -$11M -$334M -$160M $122M --
Cash From Operations $3.6B $2.9B $637M $3.3B --
 
Capital Expenditures $404M $299M $363M $419M --
Cash Acquisitions -$1.6B -$5.7B -$705M -$8.3B --
Cash From Investing -$2.1B -$5.3B $12.4B -$5.4B --
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.2B -$1.2B -$1.2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $71M $5.4B $395M $322M --
Long-Term Debt Repaid -$883M -$1.7B -$3.6B -$889M --
Repurchase of Common Stock -$500M -$500M -$2.2B -$643M --
Other Financing Activities $100M $80M -$169M -$44M --
Cash From Financing -$2.4B $2B -$6.8B -$2.5B --
 
Beginning Cash (CF) $10.7B $16.5B $16.1B $14.7B --
Foreign Exchange Rate Adjustment $6M -$186M $18M $20M --
Additions / Reductions -$967M -$364M $6.2B -$4.5B --
Ending Cash (CF) $9.8B $16B $22.3B $10.3B --
 
Levered Free Cash Flow $3.2B $2.6B $274M $2.9B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock