Financhill
Buy
59

EMR Quote, Financials, Valuation and Earnings

Last price:
$112.40
Seasonality move :
0.02%
Day range:
$109.53 - $113.44
52-week range:
$90.06 - $134.85
Dividend yield:
1.87%
P/E ratio:
26.89x
P/S ratio:
3.65x
P/B ratio:
3.28x
Volume:
3.5M
Avg. volume:
3.4M
1-year change:
-0.24%
Market cap:
$63.2B
Revenue:
$17.5B
EPS (TTM):
$4.18
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.4B $3.3B $3.8B $4.4B $4.4B
Revenue Growth (YoY) 6.46% -25.73% 14.13% 16.51% 1.28%
 
Cost of Revenues $2.6B $1.8B $2B $2.1B $2.1B
Gross Profit $1.9B $1.5B $1.8B $2.3B $2.4B
Gross Profit Margin 42.02% 44.85% 47.95% 52.19% 53.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $888M $1B $1.3B $1.3B
Other Inc / (Exp) $41M $29M $10M $22M -$189M
Operating Expenses $1.1B $945M $1.1B $1.6B $1.5B
Operating Income $734M $531M $682M $715M $859M
 
Net Interest Expenses $38M $51M $53M $26M $41M
EBT. Incl. Unusual Items $737M $509M $639M $711M $629M
Earnings of Discontinued Ops. -- $246M $265M -$46M --
Income Tax Expense $169M $80M $134M $162M $199M
Net Income to Company $568M $429M $505M $549M $429M
 
Minority Interest in Earnings -$7M -$1M $22M -$2M $55M
Net Income to Common Excl Extra Items $561M $674M $792M $501M $485M
 
Basic EPS (Cont. Ops) $0.94 $1.13 $1.39 $0.88 $0.86
Diluted EPS (Cont. Ops) $0.93 $1.13 $1.38 $0.87 $0.86
Weighted Average Basic Share $599.4M $593.3M $570.9M $571.4M $563M
Weighted Average Diluted Share $602.8M $596.5M $573.6M $574.1M $565.4M
 
EBITDA $1B $735M $973M $1.2B $1.1B
EBIT $775M $564M $710M $801M $715M
 
Revenue (Reported) $4.4B $3.3B $3.8B $4.4B $4.4B
Operating Income (Reported) $734M $531M $682M $715M $859M
Operating Income (Adjusted) $775M $564M $710M $801M $715M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $17.1B $10.8B $14.5B $16.5B $17.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10B $5.8B $7.7B $8.3B $8.3B
Gross Profit $7.1B $5B $6.8B $8.2B $9.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.9B $3.2B $3.9B $4.7B $5.1B
Other Inc / (Exp) -$168M $436M -$223M -$26M -$590M
Operating Expenses $4.2B $3.4B $4.4B $5.5B $6.1B
Operating Income $2.9B $1.6B $2.5B $2.7B $3.2B
 
Net Interest Expenses $163M $167M $205M -- $99M
EBT. Incl. Unusual Items $2.5B $1.9B $2B $2.7B $2.5B
Earnings of Discontinued Ops. -- $395M $3.2B $8.6B $423M
Income Tax Expense $366M $342M $505M $588M $618M
Net Income to Company $2.2B $1.6B $1.5B $2.1B $1.9B
 
Minority Interest in Earnings -$29M -$10M $28M -- $52M
Net Income to Common Excl Extra Items $2.1B $2.9B $4.8B $10.7B $2.4B
 
Basic EPS (Cont. Ops) $3.56 $4.81 $8.18 $18.79 $4.22
Diluted EPS (Cont. Ops) $3.54 $4.78 $8.13 $18.69 $4.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.6B $2.7B $3.3B $4.4B $4.5B
EBIT $2.7B $2.1B $2.3B $3.1B $2.9B
 
Revenue (Reported) $17.1B $10.8B $14.5B $16.5B $17.6B
Operating Income (Reported) $2.9B $1.6B $2.5B $2.7B $3.2B
Operating Income (Adjusted) $2.7B $2.1B $2.3B $3.1B $2.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.6B $6.4B $7.1B $8.5B $8.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5B $3.6B $3.7B $4.3B $4B
Gross Profit $3.6B $2.9B $3.4B $4.2B $4.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $1.7B $2B $2.6B $2.5B
Other Inc / (Exp) -$3M $475M $8M -$155M -$188M
Operating Expenses $2.2B $1.8B $2.3B $3.1B $3B
Operating Income $1.4B $1.1B $1.2B $1.1B $1.6B
 
Net Interest Expenses $78M $90M $101M $39M $49M
EBT. Incl. Unusual Items $1.3B $1.5B $1.1B $886M $1.4B
Earnings of Discontinued Ops. -- $395M $2.3B -$73M --
Income Tax Expense $280M $276M $232M $178M $381M
Net Income to Company $1B $1.2B $829M $708M $1B
 
Minority Interest in Earnings -$14M -- $27M $8M $47M
Net Income to Common Excl Extra Items $1B $1.6B $3.1B $643M $1.1B
 
Basic EPS (Cont. Ops) $1.68 $2.64 $5.38 $1.13 $1.89
Diluted EPS (Cont. Ops) $1.67 $2.63 $5.35 $1.12 $1.88
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.1B $1.1B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.1B $1.1B
 
EBITDA $1.9B $1.9B $1.7B $1.9B $2.3B
EBIT $1.4B $1.5B $1.2B $1.1B $1.5B
 
Revenue (Reported) $8.6B $6.4B $7.1B $8.5B $8.6B
Operating Income (Reported) $1.4B $1.1B $1.2B $1.1B $1.6B
Operating Income (Adjusted) $1.4B $1.5B $1.2B $1.1B $1.5B
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.3B $6.9B $2B $2.3B $1.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8B $3B $2.3B $2.9B $2.9B
Inventory $2B $2.4B $2B $2.4B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $849M $1.3B $1.2B $1.5B $1.6B
Total Current Assets $8B $13.5B $9B $9B $8.6B
 
Property Plant And Equipment $4.2B $4.1B $2.7B $3.4B $2.8B
Long-Term Investments -- -- -- $3.2B --
Goodwill $7.8B $7.6B $14.1B $18B $18B
Other Intangibles $3.1B $2.7B $6.3B $11B $9.8B
Other Long-Term Assets $192M $271M $2.5B $233M $2.8B
Total Assets $23.8B $29.5B $36.1B $46.4B $42B
 
Accounts Payable $1.8B $2B $1.2B $1.3B $1.3B
Accrued Expenses $1.5B $1.6B $1.2B $1.2B $1.3B
Current Portion Of Long-Term Debt $1.5B $2.8B $2B $3.2B $6B
Current Portion Of Capital Lease Obligations $150M $151M $132M $155M $149M
Other Current Liabilities -- -- $1.1B -- $149M
Total Current Liabilities $6.3B $8.1B $7.5B $7.7B $10.8B
 
Long-Term Debt $5.8B $8.2B $8.2B $7.6B $8.2B
Capital Leases -- -- -- -- --
Total Liabilities $14.6B $18.9B $18.8B $19.7B $22.7B
 
Common Stock $477M $477M $477M $477M $477M
Other Common Equity Adj -- -- -$1.1B -$1.1B -$1.2B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $50M $39M $6B $5.9B $17M
Total Equity $9.2B $10.6B $17.3B $26.8B $19.3B
 
Total Liabilities and Equity $23.8B $29.5B $36.1B $46.4B $42B
Cash and Short Terms $2.3B $6.9B $2B $2.3B $1.9B
Total Debt $7.3B $11B $10.1B $10.8B $14.2B
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $568M $429M $505M $549M $429M
Depreciation & Amoritzation $239M $171M $263M $424M $384M
Stock-Based Compensation $61M $43M $40M $73M $59M
Change in Accounts Receivable -$157M -$127M -$141M -$129M -$181M
Change in Inventories -$24M -$85M -$26M $51M $19M
Cash From Operations $807M $442M $68M $743M $241M
 
Capital Expenditures $100M $67M $62M $82M $87M
Cash Acquisitions -- $4M -- $76M $1M
Cash From Investing -$52M -$126M -$152M -$37M -$122M
 
Dividends Paid (Ex Special Dividend) -$303M -$306M -$297M -$300M -$297M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $60M $1.9B $395M $2.6B $6.7B
Long-Term Debt Repaid -- -$3M -$764M -- $2M
Repurchase of Common Stock -$65M -$32M -- -$57M -$223M
Other Financing Activities $41M -$7M -$14M -$1M -$7.2B
Cash From Financing -$607M $1.9B -$141M -$442M -$1.1B
 
Beginning Cash (CF) $2.2B $4.7B $2.3B $2.1B $2.8B
Foreign Exchange Rate Adjustment -$3M -$11M -- -$22M $25M
Additions / Reductions $148M $2.2B -$225M $264M -$972M
Ending Cash (CF) $2.3B $6.9B $2B $2.3B $1.9B
 
Levered Free Cash Flow $707M $375M $6M $661M $154M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.2B $1.6B $1.5B $2.1B $1.9B
Depreciation & Amoritzation $915M $628M $1B $1.4B $1.6B
Stock-Based Compensation $217M $149M $190M $255M $240M
Change in Accounts Receivable -$1M -$48M -$251M -$163M -$89M
Change in Inventories $149M -$212M -$291M $13M $101M
Cash From Operations $3.7B $2.9B $2.4B $1.3B $3.2B
 
Capital Expenditures $535M $322M $280M $401M $430M
Cash Acquisitions -$1.6B $452M -$6.1B -$9B -$115M
Cash From Investing -$2.1B -$189M -$2.8B $1.2B $2.9B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.2B -$1.2B -$1.2B -$1.2B
Special Dividend Paid
Long-Term Debt Issued $827M $4.9B -- -- --
Long-Term Debt Repaid -$1.4B -$1.1B -$2B -- -$889M
Repurchase of Common Stock -$78M -$707M -$2.2B -$518M -$1.5B
Other Financing Activities $46M $32M $10M -$160M -$7.3B
Cash From Financing -$1.8B $1.9B -$4.5B -$2.2B -$6.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$307M $4.7B -$4.8B $327M -$393M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.2B $2.6B $2.2B $908M $2.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1B $1.2B $829M $708M $1B
Depreciation & Amoritzation $483M $349M $523M $846M $767M
Stock-Based Compensation $125M $77M $142M $147M $127M
Change in Accounts Receivable $75M $45M -$63M -$35M -$25M
Change in Inventories -$61M -$262M -$219M -$46M -$67M
Cash From Operations $1.6B $965M $486M $1.2B $1B
 
Capital Expenditures $222M $140M $121M $159M $170M
Cash Acquisitions -$1.6B $403M $15M -$8.3B -$36M
Cash From Investing -$1.8B $159M $2.7B -$8.5B -$264M
 
Dividends Paid (Ex Special Dividend) -$606M -$613M -$603M -$600M -$598M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $60M $4.9B $395M $2.6B $6.7B
Long-Term Debt Repaid -$301M -$504M -$773M -- --
Repurchase of Common Stock -$78M -$285M -$2B -$304M -$1.1B
Other Financing Activities $83M $15M -$55M -$46M -$7.3B
Cash From Financing -$842M $3.5B -$3B $1.6B -$2.4B
 
Beginning Cash (CF) $5.5B $7.1B $4.1B $10.1B $6.4B
Foreign Exchange Rate Adjustment $26M -$48M $58M -$15M -$73M
Additions / Reductions -$999M $4.6B $184M -$5.7B -$1.6B
Ending Cash (CF) $4.5B $11.7B $4.3B $4.4B $4.7B
 
Levered Free Cash Flow $1.4B $825M $365M $999M $848M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 41.65% over the past day.

Buy
62
RGC alert for May 9

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
85
TPB alert for May 9

Turning Point Brands [TPB] is down 6.67% over the past day.

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

Show me the best stock