Emerson Electric Co.
Emerson Electric Co., a technology and engineering company, provides various solutions for customers in industrial, commercial, and residential markets in the Americas, Asia, the Middle East, Africa, and Europe. The company operates through Automation So…
Industrial - Machinery
US, Saint Louis [HQ]
EMR/Financial Reporting
Income Statements
Profit & Loss · 15 Statements · From 2023 to 2009Configuration
In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20,915.00 | 21,039.00 | 24,222.00 | 24,412.00 | 24,669.00 | 24,537.00 | 22,304.00 | 14,522.00 | 15,264.00 | 17,408.00 | 18,372.00 | 16,785.00 | 18,236.00 | 19,629.00 | 15,165.00 | |
|
EPS
|
2.29 | 2.87 | 3.29 | 2.68 | 2.78 | 3.05 | 4.01 | 2.53 | 2.35 | 3.49 | 3.74 | 3.26 | 3.85 | 4.63 | -0.30 | |
| Diluted in mil. | 2.27 | 2.84 | 3.27 | 2.67 | 2.76 | 3.03 | 3.99 | 2.52 | 2.35 | 3.47 | 3.72 | 3.24 | 3.83 | 4.60 | -0.30 | |
|
Profit
|
7,699.00 | 8,326.00 | 9,557.00 | 9,768.00 | 9,952.00 | 10,158.00 | 9,048.00 | 6,262.00 | 6,404.00 | 7,460.00 | 7,815.00 | 7,009.00 | 7,563.00 | 8,188.00 | 7,427.00 | |
| Gross Margin | 36.81 | 39.57 | 39.46 | 40.01 | 40.34 | 41.40 | 40.57 | 43.12 | 41.95 | 42.85 | 42.54 | 41.76 | 41.47 | 41.71 | 48.97 | |
| Pre Tax | 2,417.00 | 2,879.00 | 3,631.00 | 3,115.00 | 3,196.00 | 3,348.00 | 4,161.00 | 2,316.00 | 2,335.00 | 2,667.00 | 2,859.00 | 2,335.00 | 2,912.00 | 4,085.00 | 2,726.00 | |
| Profit Margin | 11.56 | 13.68 | 14.99 | 12.76 | 12.96 | 13.64 | 18.66 | 15.95 | 15.30 | 15.32 | 15.56 | 13.91 | 15.97 | 20.81 | 17.98 | |
| ETR | 28.67 | 29.45 | 31.04 | 35.02 | 35.36 | 34.77 | 34.32 | 30.09 | 28.27 | 16.61 | 18.57 | 14.78 | 20.09 | 20.93 | 21.97 | |
| Net | 1,724.00 | 2,164.00 | 2,480.00 | 1,968.00 | 2,004.00 | 2,147.00 | 2,710.00 | 1,635.00 | 1,518.00 | 2,203.00 | 2,306.00 | 1,965.00 | 2,303.00 | 3,231.00 | 13,219.00 | |
| Profit Margin | 8.24 | 10.29 | 10.24 | 8.06 | 8.12 | 8.75 | 12.15 | 11.26 | 9.94 | 12.66 | 12.55 | 11.71 | 12.63 | 16.46 | 87.17 | |
| EBITDA | 3,364.00 | 3,956.00 | 4,721.00 | 5,155.00 | 5,353.00 | 5,534.00 | 3,215.00 | 3,378.00 | 3,364.00 | 3,649.00 | 3,950.00 | 3,345.00 | 4,185.00 | 4,917.00 | 3,883.00 | |
| EBITDA Margin | 16.08 | 18.80 | 19.49 | 21.12 | 21.70 | 22.55 | 14.41 | 23.26 | 22.04 | 20.96 | 21.50 | 19.93 | 22.95 | 25.05 | 25.61 | |
| Operating Income | 2,637.00 | 3,140.00 | 4,229.00 | 4,332.00 | 4,006.00 | 4,163.00 | 3,439.00 | 2,714.00 | 2,650.00 | 2,991.00 | 3,128.00 | 2,491.00 | 3,216.00 | 3,878.00 | 2,832.00 | |
| Operating Margin | 12.61 | 14.92 | 17.46 | 17.75 | 16.24 | 16.97 | 15.42 | 18.69 | 17.36 | 17.18 | 17.03 | 14.84 | 17.64 | 19.76 | 18.67 | |
| Interest Income | 24.00 | 19.00 | - - | 17.00 | 16.00 | 24.00 | 29.00 | 27.00 | 36.00 | 43.00 | 27.00 | 19.00 | 12.00 | 35.00 | 41.00 | |
| Loss | -18,278.00 | -17,899.00 | -20,368.00 | -20,080.00 | -20,663.00 | -20,374.00 | -18,865.00 | -11,808.00 | -12,614.00 | -14,417.00 | -15,252.00 | -13,762.00 | -15,152.00 | -16,046.00 | -12,535.00 | |
| Cost of Revenue | -13,216.00 | -12,713.00 | -14,665.00 | -14,644.00 | -14,717.00 | -14,379.00 | -13,256.00 | -8,260.00 | -8,860.00 | -9,948.00 | -10,557.00 | -9,776.00 | -10,673.00 | -11,441.00 | -7,738.00 | |
|
Operating Expenses
|
-5,062.00 | -5,186.00 | -5,703.00 | -5,436.00 | -5,946.00 | -5,995.00 | -5,609.00 | -3,548.00 | -3,754.00 | -4,469.00 | -4,695.00 | -3,986.00 | -4,479.00 | -4,605.00 | -4,797.00 | |
| R&D | - - | - - | - - | -547.00 | -576.00 | -356.00 | -336.00 | -320.00 | -340.00 | -436.00 | -454.00 | -439.00 | -485.00 | -385.00 | -523.00 | |
| G&A | - - | - - | - - | - - | -5,648.00 | -5,715.00 | -5,184.00 | -3,464.00 | -3,618.00 | -4,258.00 | -4,457.00 | -3,986.00 | -4,179.00 | -4,248.00 | -4,186.00 | |
| SG&A | -4,532.00 | -4,943.00 | -5,328.00 | -5,436.00 | -5,648.00 | -5,715.00 | -5,184.00 | -3,464.00 | -3,618.00 | -4,258.00 | -4,457.00 | -3,986.00 | -4,179.00 | -4,248.00 | -4,186.00 | |
| S&M | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Depreciation and Amortization | -727.00 | -816.00 | -867.00 | -823.00 | -819.00 | -831.00 | -815.00 | -568.00 | -636.00 | -758.00 | -822.00 | -854.00 | -969.00 | -1,039.00 | -1,051.00 | |
| Interest Expenses | -220.00 | -280.00 | -223.00 | -224.00 | -234.00 | -218.00 | -200.00 | -215.00 | -201.00 | -159.00 | -174.00 | -156.00 | -154.00 | -193.00 | -34.00 | |
| Other Expenses | -2,417.00 | -2,879.00 | -375.00 | -993.00 | -592.00 | -621.00 | -893.00 | -210.00 | -150.00 | -165.00 | -269.00 | -156.00 | -304.00 | -207.00 | -89.00 | |
|
WA Shares Outstanding
|
753.00 | 750.00 | 748.00 | 730.00 | 717.00 | 700.00 | 673.00 | 644.00 | 642.00 | 632.00 | 616.00 | 602.00 | 598.00 | 592.00 | 574.00 | |
| Diluted | 758.00 | 757.00 | 753.00 | 734.00 | 722.00 | 704.00 | 676.00 | 646.00 | 643.00 | 635.00 | 620.00 | 606.00 | 601.00 | 592.00 | 574.00 |