Financhill
Buy
57

EMR Quote, Financials, Valuation and Earnings

Last price:
$123.75
Seasonality move :
2.75%
Day range:
$121.09 - $124.76
52-week range:
$91.65 - $134.85
Dividend yield:
1.69%
P/E ratio:
36.28x
P/S ratio:
4.07x
P/B ratio:
3.27x
Volume:
9.4M
Avg. volume:
3.2M
1-year change:
31.09%
Market cap:
$70.8B
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

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 5.12% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.05% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.14% over the past day.

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

Show me the best stock