EMR

Value 202020212022202320242025 TTM Total revenue 16.79 B18.24 B19.63 B15.16 B17.49 B18.02 B 18.19 B Gross profit 7.01 B7.56 B8.19 B7.43 B8.88 B9.52 B 9.6 B Operating expenses 5.08 B5.28 B5.5 B5.54 B7.84 B7.4 B 6.7 B Selling/general/admin expenses 3.99 B4.18 B4.25 B4.19 B5.14 B5.1 B 5.12 B Research & development 439 M485 M526 M523 M781 M771 M — Operating income 1.93 B2.28 B2.69 B1.88 B1.04 B2.12 B 2.9 B Non-Operating Income, Total 23 M206 M592 M13.81 B864 M323 M 392 M Interest expense, net of interest capitalized ———147 M—— — Non-Operating Income, excl. Interest Expenses 19 M74 M528 M13.52 B792 M242 M 313 M Unusual income/expense 4 M132 M64 M145 M72 M81 M 79 M Pretax income 2.33 B2.91 B4.08 B2.73 B2.02 B2.93 B 2.93 B Equity in earnings ———177 M—— — Taxes 345 M585 M855 M599 M415 M696 M 683 M Non-controlling/minority interest 25 M24 M1 M19 M13 M47 M 40 M After tax other income/expense —————— — Net income before discontinued operations 1.97 B2.3 B3.23 B2.15 B1.62 B2.29 B 2.31 B Discontinued operations ———11.07 B350 M8 M — Net income 1.97 B2.3 B3.23 B13.22 B1.97 B2.29 B 2.31 B Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 1.97 B2.3 B3.23 B13.22 B1.97 B2.29 B 2.31 B Basic earnings per share (Basic EPS) 3.263.855.44233.444.06 4.11 Diluted earnings per share (Diluted EPS) 3.243.825.4122.883.434.04 4.09 Average basic shares outstanding 602.9 M598.1 M592.9 M574.2 M571.3 M564 M 2.25 B Diluted shares outstanding 606.6 M601.8 M596.3 M577.3 M574 M566.7 M 2.26 B EBITDA 2.79 B3.25 B3.72 B2.93 B2.73 B3.64 B 4.39 B EBIT 1.93 B2.28 B2.69 B1.88 B1.04 B2.12 B 2.89 B Cost of revenue 9.78 B10.67 B11.44 B7.74 B8.61 B8.5 B 8.59 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 854 M969 M1.04 B1.05 B1.69 B1.52 B 1.49 B