Emerson Electric Co. (EMR)
Growth
Revenue 5Y6.84%
Revenue 3Y3.26%
EPS 5Y18.16%
EPS 3Y13.03%
Dividend 5Y1.33%
Dividend 3Y1.40%
Capital Efficiency
ROIC12.84%
ROE31.14%
ROA9.06%
ROTA11.16%
Capital Structure
Market Cap52.56B
EV61.48B
Cash1.80B
Current Ratio1.09
Debt/Equity0.54
Net Debt/EBITDA1.67
EMR
Income Statement
Select a metric from the list below to chart it
Sep '85
Sep '92
Sep '99
Sep '06
Sep '13
Sep '20
| Income Statement | Sep '13 | Sep '14 | Sep '15 | Sep '16 | Sep '17 | Sep '18 | Sep '19 | Sep '20 | Sep '21 | Sep '22 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24,669.0 | 24,537.0 | 22,304.0 | 14,522.0 | 15,264.0 | 17,408.0 | 18,372.0 | 16,785.0 | 18,236.0 | 19,629.0 | |
| Revenue % Chg. | 1.1% | -0.5% | -9.1% | -34.9% | 5.1% | 14.0% | 5.5% | -8.6% | 8.6% | 7.6% | |
| Cost of Revenue | 14,717.0 | 14,379.0 | 13,256.0 | 8,260.0 | 8,860.0 | 9,948.0 | 10,557.0 | 9,776.0 | 10,673.0 | 11,441.0 | |
| Cost of Revenue % Chg. | 0.5% | -2.3% | -7.8% | -37.7% | 7.3% | 12.3% | 6.1% | -7.4% | 9.2% | 7.2% | |
| Gross Profit | 9,952.0 | 10,158.0 | 9,048.0 | 6,262.0 | 6,404.0 | 7,460.0 | 7,815.0 | 7,009.0 | 7,563.0 | 8,188.0 | |
| Gross Profit % Chg. | 1.9% | 2.1% | -10.9% | -30.8% | 2.3% | 16.5% | 4.8% | -10.3% | 7.9% | 8.3% | |
| Gross Profit Margin | 40.3% | 41.4% | 40.6% | 43.1% | 42.0% | 42.9% | 42.5% | 41.8% | 41.5% | 41.7% | |
| Gross Profit Margin % Chg. | 0.8% | 2.6% | -2.0% | 6.3% | -2.7% | 2.1% | -0.7% | -1.8% | -0.7% | 0.6% | |
| Selling, General, & Admin Expenses | 5,648.0 | 5,715.0 | 5,184.0 | 3,464.0 | 3,618.0 | 4,258.0 | 4,457.0 | 3,999.0 | 4,179.0 | 4,248.0 | |
| Selling, General, & Admin Expenses % Chg. | 3.9% | 1.2% | -9.3% | -33.2% | 4.4% | 17.7% | 4.7% | -10.3% | 4.5% | 1.7% | |
| Other Expenses | 298.0 | 280.0 | 425.0 | 84.0 | 136.0 | 211.0 | 238.0 | 239.0 | 300.0 | 357.0 | |
| Other Expenses % Chg. | - | -6.0% | 51.8% | -80.2% | 61.9% | 55.1% | 12.8% | 0.4% | 25.5% | 19.0% | |
| Operating Income | 4,006.0 | 4,163.0 | 3,439.0 | 2,714.0 | 2,650.0 | 2,991.0 | 3,120.0 | 2,771.0 | 3,084.0 | 3,583.0 | |
| Operating Income % Chg. | -7.5% | 3.9% | -17.4% | -21.1% | -2.4% | 12.9% | 4.3% | -11.2% | 11.3% | 16.2% | |
| Operating Income Margin | 16.2% | 17.0% | 15.4% | 18.7% | 17.4% | 17.2% | 17.0% | 16.5% | 16.9% | 18.3% | |
| Operating Income Margin % Chg. | -8.5% | 4.5% | -9.1% | 21.2% | -7.1% | -1.0% | -1.2% | -2.8% | 2.4% | 7.9% | |
| Total Other Income/Expenses Net | -810.0 | -815.0 | 722.0 | -398.0 | -315.0 | -324.0 | -261.0 | -436.0 | -172.0 | 502.0 | |
| Total Other Income/Expenses Net % Chg. | 33.4% | 0.6% | - | - | 20.9% | 2.9% | 19.4% | 67.0% | 60.6% | - | |
| Income Before Tax | 3,196.0 | 3,348.0 | 4,161.0 | 2,316.0 | 2,335.0 | 2,667.0 | 2,859.0 | 2,335.0 | 2,912.0 | 4,085.0 | |
| Income Before Tax % Chg. | 2.6% | 4.8% | 24.3% | -44.3% | 0.8% | 14.2% | 7.2% | -18.3% | 24.7% | 40.3% | |
| Income Before Tax Margin | 13.0% | 13.6% | 18.7% | 15.9% | 15.3% | 15.3% | 15.6% | 13.9% | 16.0% | 20.8% | |
| Income Before Tax Margin % Chg. | 1.5% | 5.3% | 36.7% | -14.5% | -4.1% | 0.2% | 1.6% | -10.6% | 14.8% | 30.3% | |
| Income Tax Expense | 1,130.0 | 1,164.0 | 1,428.0 | 697.0 | 660.0 | 443.0 | 531.0 | 345.0 | 585.0 | 855.0 | |
| Income Tax Expense % Chg. | 3.6% | 3.0% | 22.7% | -51.2% | -5.3% | -32.9% | 19.9% | -35.0% | 69.6% | 46.2% | |
| Net Income | 2,004.0 | 2,147.0 | 2,710.0 | 1,635.0 | 1,518.0 | 2,203.0 | 2,306.0 | 1,965.0 | 2,303.0 | 3,231.0 | |
| Net Income % Chg. | 1.8% | 7.1% | 26.2% | -39.7% | -7.2% | 45.1% | 4.7% | -14.8% | 17.2% | 40.3% | |
| Net Income Margin | 8.1% | 8.8% | 12.2% | 11.3% | 9.9% | 12.7% | 12.6% | 11.7% | 12.6% | 16.5% | |
| Net Income Margin % Chg. | 0.8% | 7.7% | 38.9% | -7.3% | -11.7% | 27.3% | -0.8% | -6.7% | 7.9% | 30.3% | |
| Weighted Avg. Shares Out | 706.7 | 696.6 | 654.6 | 642.8 | 641.7 | 629.2 | 611.0 | 598.0 | 595.8 | 592.9 | |
| Weighted Avg. Shares Out % Chg. | -2.4% | -1.4% | -6.0% | -1.8% | -0.2% | -1.9% | -2.9% | -2.1% | -0.4% | -0.5% | |
| EPS | 2.8 | 3.1 | 4.1 | 2.5 | 2.4 | 3.5 | 3.8 | 3.3 | 3.9 | 5.5 | |
| EPS % Chg. | 4.3% | 8.7% | 34.3% | -38.6% | -7.0% | 48.0% | 7.8% | -12.9% | 17.6% | 41.0% | |
| Weighted Avg. Shares Out Dil | 722.9 | 704.1 | 676.5 | 646.8 | 643.4 | 635.3 | 620.6 | 606.6 | 601.8 | 596.3 | |
| Weighted Avg. Shares Out Dil % Chg. | -1.6% | -2.6% | -3.9% | -4.4% | -0.5% | -1.3% | -2.3% | -2.3% | -0.8% | -0.9% | |
| EPS Diluted | 2.8 | 3.0 | 4.0 | 2.5 | 2.4 | 3.5 | 3.7 | 3.2 | 3.8 | 5.4 | |
| EPS Diluted % Chg. | 3.4% | 9.8% | 31.7% | -36.8% | -6.7% | 47.2% | 7.2% | -12.7% | 17.9% | 41.9% | |
| Interest Income | 16.0 | 24.0 | 29.0 | 27.0 | 36.0 | 43.0 | 27.0 | 19.0 | 12.0 | 35.0 | |
| Interest Income % Chg. | -5.9% | 50.0% | 20.8% | -6.9% | 33.3% | 19.4% | -37.2% | -29.6% | -36.8% | 191.7% | |
| Interest Expense | 234.0 | 218.0 | 200.0 | 215.0 | 201.0 | 202.0 | 201.0 | 175.0 | 166.0 | 228.0 | |
| Interest Expense % Chg. | -2.9% | -6.8% | -8.3% | 7.5% | -6.5% | 0.5% | -0.5% | -12.9% | -5.1% | 37.3% | |
| EBIT | 2,978.0 | 3,154.0 | 3,990.0 | 2,128.0 | 2,170.0 | 2,508.0 | 2,685.0 | 2,179.0 | 2,758.0 | 3,892.0 | |
| EBIT % Chg. | 3.0% | 5.9% | 26.5% | -46.7% | 2.0% | 15.6% | 7.1% | -18.8% | 26.6% | 41.1% | |
| EBIT Margin | 12.1% | 12.9% | 17.9% | 14.7% | 14.2% | 14.4% | 14.6% | 13.0% | 15.1% | 19.8% | |
| EBIT Margin % Chg. | 1.9% | 6.5% | 39.2% | -18.1% | -3.0% | 1.3% | 1.4% | -11.2% | 16.5% | 31.1% | |
| Depreciation & Amortization | 819.0 | 831.0 | 815.0 | 568.0 | 636.0 | 758.0 | 822.0 | 854.0 | 969.0 | 1,039.0 | |
| Depreciation & Amortization % Chg. | -0.5% | 1.5% | -1.9% | -30.3% | 12.0% | 19.2% | 8.4% | 3.9% | 13.5% | 7.2% | |
| EBITDA | 3,797.0 | 3,985.0 | 4,805.0 | 2,696.0 | 2,806.0 | 3,266.0 | 3,507.0 | 3,033.0 | 3,727.0 | 4,931.0 | |
| EBITDA % Chg. | 2.2% | 5.0% | 20.6% | -43.9% | 4.1% | 16.4% | 7.4% | -13.5% | 22.9% | 32.3% | |
| EBITDA Margin | 15.4% | 16.2% | 21.5% | 18.6% | 18.4% | 18.8% | 19.1% | 18.1% | 20.4% | 25.1% | |
| EBITDA Margin % Chg. | 1.2% | 5.5% | 32.6% | -13.8% | -1.0% | 2.1% | 1.7% | -5.3% | 13.1% | 22.9% |