Financhill
Buy
64

EMR Quote, Financials, Valuation and Earnings

Last price:
$147.55
Seasonality move :
1.73%
Day range:
$154.50 - $165.15
52-week range:
$90.06 - $165.15
Dividend yield:
1.38%
P/E ratio:
37.78x
P/S ratio:
4.81x
P/B ratio:
4.29x
Volume:
7.6M
Avg. volume:
3.6M
1-year change:
21.87%
Market cap:
$86.9B
Revenue:
$18B
EPS (TTM):
$4.09
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18.2B $13.8B $15.2B $17.5B $18B
Revenue Growth (YoY) 8.59% -24.28% 9.87% 15.32% 2.97%
 
Cost of Revenues $11B $7.9B $8.3B $9.7B $9.4B
Gross Profit $7.2B $5.9B $6.9B $7.8B $8.6B
Gross Profit Margin 39.59% 42.95% 45.5% 44.58% 47.91%
 
R&D Expenses $485M $385M $523M $781M $771M
Selling, General & Admin $4.2B $3.6B $4.2B $5.1B $5.1B
Other Inc / (Exp) -$42M $270M $137M -$557M --
Operating Expenses $4.2B $3.6B $4.2B $5.1B $5.1B
Operating Income $3B $2.3B $2.7B $2.7B $3.5B
 
Net Interest Expenses $166M $228M $261M $323M $387M
EBT. Incl. Unusual Items $2.9B $2.4B $2.7B $2B $2.9B
Earnings of Discontinued Ops. -- $1.3B $11.1B $350M $8M
Income Tax Expense $585M $549M $599M $415M $696M
Net Income to Company $2.3B $3.2B $13.2B $2B $2.2B
 
Minority Interest in Earnings $24M -$1M -$25M -$13M -$47M
Net Income to Common Excl Extra Items $2.3B $1.9B $2.1B $1.6B $2.2B
 
Basic EPS (Cont. Ops) $3.85 $4.63 $3.75 $3.44 $4.07
Diluted EPS (Cont. Ops) $3.83 $4.60 $3.73 $3.43 $4.05
Weighted Average Basic Share $598.1M $592.9M $574.2M $571.3M $564M
Weighted Average Diluted Share $601.8M $596.3M $577.3M $574M $566.7M
 
EBITDA $4B $3.2B $3.8B $4.3B $5B
EBIT $3B $2.3B $2.7B $2.7B $3.5B
 
Revenue (Reported) $18.2B $13.8B $15.2B $17.5B $18B
Operating Income (Reported) $3B $2.3B $2.7B $2.7B $3.5B
Operating Income (Adjusted) $3B $2.3B $2.7B $2.7B $3.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.2B $3.4B $4.1B $4.2B $4.3B
Revenue Growth (YoY) -24.16% 6.94% 22.02% 1.39% 4.1%
 
Cost of Revenues $1.8B $1.9B $2.5B $2.2B $2.2B
Gross Profit $1.3B $1.5B $1.6B $2B $2.1B
Gross Profit Margin 42.73% 44.55% 39.96% 48.04% 48.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $849M $1B $1.3B $1.2B $1.2B
Other Inc / (Exp) $446M -$2M -$177M $1M --
Operating Expenses $848M $1B $1.3B $1.2B $1.2B
Operating Income $500M $474M $368M $781M $868M
 
Net Interest Expenses $42M $68M $84M $52M $116M
EBT. Incl. Unusual Items $942M $422M $175M $775M $775M
Earnings of Discontinued Ops. $149M $2B -$27M -- --
Income Tax Expense $196M $98M $16M $182M $169M
Net Income to Company $895M $2.3B $132M $593M $606M
 
Minority Interest in Earnings -$1M -$5M -$10M $8M $1M
Net Income to Common Excl Extra Items $746M $324M $159M $593M $606M
 
Basic EPS (Cont. Ops) $1.25 $0.56 $0.25 $1.03 $1.08
Diluted EPS (Cont. Ops) $1.25 $0.56 $0.25 $1.02 $1.07
Weighted Average Basic Share $594.6M $583.6M $570.8M $568.5M $561.8M
Weighted Average Diluted Share $598.1M $586.7M $573.3M $571.1M $564.1M
 
EBITDA $678M $734M $790M $1.2B $1.2B
EBIT $500M $474M $368M $781M $868M
 
Revenue (Reported) $3.2B $3.4B $4.1B $4.2B $4.3B
Operating Income (Reported) $500M $474M $368M $781M $868M
Operating Income (Adjusted) $500M $474M $368M $781M $868M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $17.2B $14B $15.9B $17.5B $18.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.3B $7.9B $8.9B $9.4B $9.4B
Gross Profit $6.9B $6.1B $7B $8.2B $8.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4B $3.8B $4.4B $5.1B $5.1B
Other Inc / (Exp) $448M -$204M -$38M -$379M --
Operating Expenses $4B $3.8B $4.4B $5.1B $5.1B
Operating Income $2.9B $2.3B $2.6B $3.1B $3.6B
 
Net Interest Expenses $166M $254M $277M $309M $450M
EBT. Incl. Unusual Items $3.3B $1.9B $2.5B $2.6B $2.9B
Earnings of Discontinued Ops. $149M $3.2B $9B $377M $7M
Income Tax Expense $670M $451M $527M $581M $682M
Net Income to Company $2.8B $4.7B $11B $2.4B $2.3B
 
Minority Interest in Earnings $16M -$5M -$24M $5M -$54M
Net Income to Common Excl Extra Items $2.6B $1.5B $2B $2B $2.3B
 
Basic EPS (Cont. Ops) $4.36 $2.49 $3.53 $4.22 $4.11
Diluted EPS (Cont. Ops) $4.34 $2.47 $3.51 $4.20 $4.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.8B $3.2B $3.8B $4.7B $5.1B
EBIT $2.9B $2.3B $2.6B $3.1B $3.6B
 
Revenue (Reported) $17.2B $14B $15.9B $17.5B $18.2B
Operating Income (Reported) $2.9B $2.3B $2.6B $3.1B $3.6B
Operating Income (Adjusted) $2.9B $2.3B $2.6B $3.1B $3.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.2B $3.4B $4.1B $4.2B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $1.9B $2.5B $2.2B $2.2B
Gross Profit $1.3B $1.5B $1.6B $2B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $849M $1B $1.3B $1.2B $1.2B
Other Inc / (Exp) $446M -$2M -$177M $1M --
Operating Expenses $848M $1B $1.3B $1.2B $1.2B
Operating Income $500M $474M $368M $781M $868M
 
Net Interest Expenses $42M $68M $84M $52M $116M
EBT. Incl. Unusual Items $942M $422M $175M $775M $775M
Earnings of Discontinued Ops. $149M $2B -$27M -- --
Income Tax Expense $196M $98M $16M $182M $169M
Net Income to Company $895M $2.3B $132M $593M $606M
 
Minority Interest in Earnings -$1M -$5M -$10M $8M $1M
Net Income to Common Excl Extra Items $746M $324M $159M $593M $606M
 
Basic EPS (Cont. Ops) $1.25 $0.56 $0.25 $1.03 $1.08
Diluted EPS (Cont. Ops) $1.25 $0.56 $0.25 $1.02 $1.07
Weighted Average Basic Share $594.6M $583.6M $570.8M $568.5M $561.8M
Weighted Average Diluted Share $598.1M $586.7M $573.3M $571.1M $564.1M
 
EBITDA $678M $734M $790M $1.2B $1.2B
EBIT $500M $474M $368M $781M $868M
 
Revenue (Reported) $3.2B $3.4B $4.1B $4.2B $4.3B
Operating Income (Reported) $500M $474M $368M $781M $868M
Operating Income (Adjusted) $500M $474M $368M $781M $868M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.4B $1.8B $8.1B $3.6B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.5B $2.3B $2.5B $2.9B $3.1B
Inventory $2.1B $1.7B $2B $2.2B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.3B $1.2B $1.5B --
Total Current Assets $8.4B $8.5B $13.8B $10.2B $8.6B
 
Property Plant And Equipment $4.3B $2.7B $2.9B $3.5B $3.5B
Long-Term Investments $115M $496M $3.9B $556M $676M
Goodwill $7.7B $13.9B $14.5B $18.1B --
Other Intangibles $2.9B $6.6B $6.3B $10.4B --
Other Long-Term Assets $1.9B $4.4B $2.6B $2.7B --
Total Assets $24.7B $35.7B $42.7B $44.2B $42B
 
Accounts Payable $2.1B $1.3B $1.3B $1.3B $1.4B
Accrued Expenses $3.3B $3B $3.2B $3.9B --
Current Portion Of Long-Term Debt $538M $516M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $1.3B -- -- --
Total Current Liabilities $6.2B $7.8B $5B $5.7B $9.8B
 
Long-Term Debt $6.2B $8.6B $8B $7.7B $8.8B
Capital Leases -- -- -- -- --
Total Liabilities $14.8B $19.4B $16.1B $16.7B $21.7B
 
Common Stock $477M $477M $477M $477M $477M
Other Common Equity Adj -- -$1.5B -$1.3B -$868M --
Common Equity $9.9B $10.4B $20.7B $21.6B $20.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $40M $6B $5.9B $5.9B $16M
Total Equity $9.9B $16.3B $26.6B $27.5B $20.3B
 
Total Liabilities and Equity $24.7B $35.7B $42.7B $44.2B $42B
Cash and Short Terms $2.4B $1.8B $8.1B $3.6B $1.5B
Total Debt $6.7B $9.1B $8.6B $8.2B $9.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $4.7B $2.3B $2.1B $2.8B $1.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7B $2.2B $2.8B $2.7B $3B
Inventory $2.3B $2B $2.4B $2.2B $2.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1.3B $1.4B $1.5B --
Total Current Assets $10.9B $9B $8.7B $9.2B $8.8B
 
Property Plant And Equipment $4.2B $2.7B $3.3B $3.4B $3.5B
Long-Term Investments $91M $68M $3.9B $585M $660M
Goodwill $7.7B $14.1B $18B $17.9B --
Other Intangibles $2.8B $6.5B $11.3B $10B --
Other Long-Term Assets $158M $2.4B $227M $2.7B --
Total Assets $27B $36.2B $46.5B $42.6B $41.9B
 
Accounts Payable $2.1B $1.2B $1.2B $1.3B $1.3B
Accrued Expenses $1.6B $1.4B $1.2B $3.6B --
Current Portion Of Long-Term Debt $37M $1.8B $3.2B -- --
Current Portion Of Capital Lease Obligations $152M $131M $157M -- --
Other Current Liabilities -- $1.2B -- -- --
Total Current Liabilities $5.3B $8.2B $7.8B $6B $10.5B
 
Long-Term Debt $9.1B $8.5B $8.1B $7B $8.1B
Capital Leases -- -- -- -- --
Total Liabilities $16.7B $19.5B $20B $16.2B $21.6B
 
Common Stock $477M $477M $477M $477M $477M
Other Common Equity Adj -- -- -$1.1B -$1.3B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $39M $6B $5.9B $5.9B $15M
Total Equity $10.3B $16.7B $26.6B $26.4B $20.3B
 
Total Liabilities and Equity $27B $36.2B $46.5B $42.6B $41.9B
Cash and Short Terms $4.7B $2.3B $2.1B $2.8B $1.7B
Total Debt $9.1B $8.5B $8.1B $8.1B $13.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.3B $3.2B $13.2B $2B $2.2B
Depreciation & Amoritzation $969M $842M $1.1B $1.7B $1.5B
Stock-Based Compensation $224M $125M $250M $260M $263M
Change in Accounts Receivable -$165M -$143M -$191M -$99M -$171M
Change in Inventories -$126M -$334M -$160M $122M -$1M
Cash From Operations $3.6B $2.9B $637M $3.3B $3.1B
 
Capital Expenditures $581M $299M $363M $419M $431M
Cash Acquisitions $1.6B $5.7B $705M $8.3B $7.3B
Cash From Investing -$2.1B -$5.3B $12.4B -$5.4B -$7.8B
 
Dividends Paid (Ex Special Dividend) $1.2B $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 $1.2B
Other Financing Activities $100M $80M -$169M -$44M --
Cash From Financing -$2.4B $2B -$6.8B -$2.5B $2.7B
 
Beginning Cash (CF) $2.4B $1.8B $8.1B $3.6B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$961M -$550M $6.2B -$4.5B -$2B
Ending Cash (CF) $1.4B $1.1B $14.3B -$855M -$539M
 
Levered Free Cash Flow $3B $2.6B $274M $2.9B $2.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $895M $2.3B $132M $593M $606M
Depreciation & Amoritzation $178M $260M $422M $383M $359M
Stock-Based Compensation $34M $102M $74M $68M $55M
Change in Accounts Receivable $172M $78M $94M $156M $119M
Change in Inventories -$177M -$193M -$97M -$86M -$141M
Cash From Operations $523M $418M $415M $777M $699M
 
Capital Expenditures $73M $59M $77M $83M $97M
Cash Acquisitions $39M -- $8.3B $37M --
Cash From Investing $285M $2.9B -$8.5B -$142M -$125M
 
Dividends Paid (Ex Special Dividend) $307M $306M $300M $301M $312M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3B -- -- -- --
Long-Term Debt Repaid -$501M -$9M -- -$2M --
Repurchase of Common Stock $253M $2B $247M $899M $250M
Other Financing Activities $22M -$41M -$45M -$91M --
Cash From Financing $1.6B -$2.9B $2.1B -$1.3B -$364M
 
Beginning Cash (CF) $4.7B $2.3B $2.1B $2.8B $1.7B
Foreign Exchange Rate Adjustment -$37M $58M $7M -$98M -$6M
Additions / Reductions $2.4B $467M -$6B -$754M $204M
Ending Cash (CF) $7.1B $2.8B -$3.9B $2B $1.9B
 
Levered Free Cash Flow $450M $359M $338M $694M $602M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.8B $4.7B $11B $2.4B $2.3B
Depreciation & Amoritzation $903M $924M $1.2B $1.7B $1.5B
Stock-Based Compensation $194M $193M $222M $254M $250M
Change in Accounts Receivable -$225M -$237M -$175M -$37M -$208M
Change in Inventories -$266M -$350M -$64M $133M -$56M
Cash From Operations $3.3B $2.8B $634M $3.7B $3B
 
Capital Expenditures $532M $285M $381M $425M $445M
Cash Acquisitions $39M $5.7B $9B $40M $7.2B
Cash From Investing -$115M -$2.7B $1.1B $3B -$7.8B
 
Dividends Paid (Ex Special Dividend) $1.2B $1.2B $1.2B $1.2B $1.2B
Special Dividend Paid
Long-Term Debt Issued $3B -- -- -- --
Long-Term Debt Repaid -$1.1B -$1.2B -$3.6B -- --
Repurchase of Common Stock $740M $2.2B $461M $1.3B $594M
Other Financing Activities $80M $17M -$173M -$90M --
Cash From Financing -$586M -$2.4B -$1.9B -$5.8B $3.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.5B -$2.5B -$195M $758M -$1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8B $2.5B $253M $3.3B $2.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $895M $2.3B $132M $593M $606M
Depreciation & Amoritzation $178M $260M $422M $383M $359M
Stock-Based Compensation $34M $102M $74M $68M $55M
Change in Accounts Receivable $172M $78M $94M $156M $119M
Change in Inventories -$177M -$193M -$97M -$86M -$141M
Cash From Operations $523M $418M $415M $777M $699M
 
Capital Expenditures $73M $59M $77M $83M $97M
Cash Acquisitions $39M -- $8.3B $37M --
Cash From Investing $285M $2.9B -$8.5B -$142M -$125M
 
Dividends Paid (Ex Special Dividend) $307M $306M $300M $301M $312M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3B -- -- -- --
Long-Term Debt Repaid -$501M -$9M -- -$2M --
Repurchase of Common Stock $253M $2B $247M $899M $250M
Other Financing Activities $22M -$41M -$45M -$91M --
Cash From Financing $1.6B -$2.9B $2.1B -$1.3B -$364M
 
Beginning Cash (CF) $4.7B $2.3B $2.1B $2.8B $1.7B
Foreign Exchange Rate Adjustment -$37M $58M $7M -$98M -$6M
Additions / Reductions $2.4B $467M -$6B -$754M $204M
Ending Cash (CF) $7.1B $2.8B -$3.9B $2B $1.9B
 
Levered Free Cash Flow $450M $359M $338M $694M $602M

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock