AMETEK Inc
NYSE:AME
Income Statement
Earnings Waterfall
AMETEK Inc
Revenue
|
6.6B
USD
|
Cost of Revenue
|
-4.2B
USD
|
Gross Profit
|
2.4B
USD
|
Operating Expenses
|
-677m
USD
|
Operating Income
|
1.7B
USD
|
Other Expenses
|
-394.3m
USD
|
Net Income
|
1.3B
USD
|
Income Statement
AMETEK Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 594
N/A
|
3 687
+3%
|
3 799
+3%
|
3 940
+4%
|
4 022
+2%
|
4 031
+0%
|
4 044
+0%
|
4 010
-1%
|
3 974
-1%
|
3 935
-1%
|
3 909
-1%
|
3 855
-1%
|
3 840
0%
|
3 903
+2%
|
3 990
+2%
|
4 130
+4%
|
4 300
+4%
|
4 465
+4%
|
4 609
+3%
|
4 718
+2%
|
4 846
+3%
|
4 961
+2%
|
5 041
+2%
|
5 125
+2%
|
5 159
+1%
|
5 073
-2%
|
4 796
-5%
|
4 646
-3%
|
4 540
-2%
|
4 553
+0%
|
4 928
+8%
|
5 242
+6%
|
5 547
+6%
|
5 789
+4%
|
5 918
+2%
|
6 029
+2%
|
6 151
+2%
|
6 289
+2%
|
6 421
+2%
|
6 492
+1%
|
6 597
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 324)
|
(2 375)
|
(2 438)
|
(2 543)
|
(2 597)
|
(2 608)
|
(2 611)
|
(2 565)
|
(2 549)
|
(2 519)
|
(2 506)
|
(2 487)
|
(2 463)
|
(2 637)
|
(2 718)
|
(2 827)
|
(2 721)
|
(2 968)
|
(3 057)
|
(3 118)
|
(3 045)
|
(3 261)
|
(3 308)
|
(3 348)
|
(3 209)
|
(3 301)
|
(3 132)
|
(3 041)
|
(2 953)
|
(2 961)
|
(3 205)
|
(3 422)
|
(3 634)
|
(3 793)
|
(3 869)
|
(3 924)
|
(4 005)
|
(4 079)
|
(4 144)
|
(4 160)
|
(4 212)
|
|
Gross Profit |
1 271
N/A
|
1 312
+3%
|
1 361
+4%
|
1 397
+3%
|
1 425
+2%
|
1 423
0%
|
1 433
+1%
|
1 445
+1%
|
1 425
-1%
|
1 416
-1%
|
1 402
-1%
|
1 368
-2%
|
1 377
+1%
|
1 266
-8%
|
1 272
+0%
|
1 303
+2%
|
1 579
+21%
|
1 497
-5%
|
1 552
+4%
|
1 600
+3%
|
1 801
+13%
|
1 700
-6%
|
1 734
+2%
|
1 777
+3%
|
1 950
+10%
|
1 773
-9%
|
1 664
-6%
|
1 605
-4%
|
1 587
-1%
|
1 592
+0%
|
1 723
+8%
|
1 820
+6%
|
1 913
+5%
|
1 996
+4%
|
2 049
+3%
|
2 105
+3%
|
2 145
+2%
|
2 210
+3%
|
2 277
+3%
|
2 331
+2%
|
2 384
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(455)
|
(472)
|
(492)
|
(515)
|
(526)
|
(525)
|
(526)
|
(519)
|
(517)
|
(521)
|
(528)
|
(530)
|
(575)
|
(455)
|
(451)
|
(453)
|
(664)
|
(550)
|
(565)
|
(577)
|
(725)
|
(599)
|
(608)
|
(615)
|
(772)
|
(603)
|
(465)
|
(437)
|
(515)
|
(503)
|
(544)
|
(575)
|
(604)
|
(627)
|
(632)
|
(641)
|
(645)
|
(657)
|
(670)
|
(671)
|
(677)
|
|
Selling, General & Administrative |
(398)
|
(413)
|
(432)
|
(452)
|
(463)
|
(461)
|
(460)
|
(453)
|
(449)
|
(450)
|
(456)
|
(457)
|
(463)
|
(474)
|
(488)
|
(507)
|
(534)
|
(550)
|
(564)
|
(577)
|
(584)
|
(599)
|
(608)
|
(615)
|
(610)
|
(602)
|
(562)
|
(534)
|
(515)
|
(503)
|
(544)
|
(575)
|
(604)
|
(627)
|
(632)
|
(641)
|
(645)
|
(657)
|
(670)
|
(671)
|
(677)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(112)
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
(141)
|
0
|
0
|
0
|
(162)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(57)
|
(59)
|
(61)
|
(63)
|
(64)
|
(64)
|
(66)
|
(66)
|
(69)
|
(71)
|
(72)
|
(73)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
37
|
54
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
97
|
97
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
815
N/A
|
839
+3%
|
869
+3%
|
882
+2%
|
899
+2%
|
898
0%
|
907
+1%
|
926
+2%
|
908
-2%
|
895
-1%
|
874
-2%
|
837
-4%
|
802
-4%
|
811
+1%
|
821
+1%
|
850
+4%
|
915
+8%
|
947
+4%
|
988
+4%
|
1 023
+4%
|
1 076
+5%
|
1 101
+2%
|
1 126
+2%
|
1 162
+3%
|
1 177
+1%
|
1 170
-1%
|
1 199
+2%
|
1 168
-3%
|
1 072
-8%
|
1 089
+2%
|
1 179
+8%
|
1 246
+6%
|
1 309
+5%
|
1 369
+5%
|
1 417
+4%
|
1 464
+3%
|
1 501
+3%
|
1 553
+3%
|
1 607
+3%
|
1 661
+3%
|
1 707
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(74)
|
(74)
|
(75)
|
(76)
|
(80)
|
(84)
|
(88)
|
(92)
|
(92)
|
(93)
|
(94)
|
(93)
|
(94)
|
(95)
|
(96)
|
(97)
|
(98)
|
(95)
|
(92)
|
(86)
|
(82)
|
(83)
|
(84)
|
(86)
|
(89)
|
(89)
|
(90)
|
(90)
|
(86)
|
(82)
|
(80)
|
(79)
|
(80)
|
(81)
|
(81)
|
(81)
|
(83)
|
(84)
|
(83)
|
(81)
|
(82)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
97
|
0
|
0
|
97
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(17)
|
(18)
|
(20)
|
(22)
|
(14)
|
(11)
|
(10)
|
(3)
|
(10)
|
(10)
|
(12)
|
(13)
|
(15)
|
(14)
|
(11)
|
(8)
|
(20)
|
(11)
|
(11)
|
(11)
|
(6)
|
(9)
|
(11)
|
(15)
|
(19)
|
(15)
|
(9)
|
(5)
|
(1)
|
(3)
|
(10)
|
(6)
|
(5)
|
(1)
|
6
|
7
|
11
|
3
|
(3)
|
(12)
|
(19)
|
|
Pre-Tax Income |
725
N/A
|
747
+3%
|
774
+4%
|
784
+1%
|
805
+3%
|
803
0%
|
809
+1%
|
831
+3%
|
806
-3%
|
793
-2%
|
768
-3%
|
731
-5%
|
693
-5%
|
702
+1%
|
714
+2%
|
745
+4%
|
797
+7%
|
841
+6%
|
886
+5%
|
926
+5%
|
988
+7%
|
1 009
+2%
|
1 031
+2%
|
1 061
+3%
|
1 070
+1%
|
1 164
+9%
|
1 100
-6%
|
1 074
-2%
|
1 082
+1%
|
1 004
-7%
|
1 089
+8%
|
1 161
+7%
|
1 223
+5%
|
1 287
+5%
|
1 342
+4%
|
1 390
+4%
|
1 429
+3%
|
1 472
+3%
|
1 522
+3%
|
1 568
+3%
|
1 606
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(208)
|
(215)
|
(220)
|
(216)
|
(220)
|
(217)
|
(218)
|
(225)
|
(216)
|
(210)
|
(203)
|
(191)
|
(181)
|
(185)
|
(185)
|
(192)
|
(207)
|
(209)
|
(210)
|
(213)
|
(222)
|
(220)
|
(221)
|
(220)
|
(209)
|
(226)
|
(211)
|
(201)
|
(210)
|
(193)
|
(213)
|
(231)
|
(233)
|
(244)
|
(248)
|
(255)
|
(269)
|
(279)
|
(287)
|
(291)
|
(293)
|
|
Income from Continuing Operations |
517
|
533
|
554
|
568
|
585
|
586
|
591
|
606
|
591
|
583
|
566
|
540
|
512
|
517
|
529
|
552
|
590
|
632
|
676
|
713
|
766
|
789
|
811
|
840
|
861
|
938
|
888
|
872
|
872
|
811
|
877
|
929
|
990
|
1 043
|
1 094
|
1 134
|
1 160
|
1 193
|
1 235
|
1 277
|
1 313
|
|
Net Income (Common) |
517
N/A
|
533
+3%
|
554
+4%
|
568
+3%
|
585
+3%
|
586
+0%
|
591
+1%
|
606
+2%
|
591
-2%
|
583
-1%
|
566
-3%
|
540
-5%
|
512
-5%
|
517
+1%
|
529
+2%
|
552
+4%
|
682
+23%
|
724
+6%
|
767
+6%
|
805
+5%
|
778
-3%
|
801
+3%
|
823
+3%
|
852
+4%
|
861
+1%
|
938
+9%
|
888
-5%
|
872
-2%
|
872
+0%
|
811
-7%
|
877
+8%
|
929
+6%
|
990
+7%
|
1 043
+5%
|
1 094
+5%
|
1 134
+4%
|
1 160
+2%
|
1 193
+3%
|
1 235
+4%
|
1 277
+3%
|
1 313
+3%
|
|
EPS (Diluted) |
2.1
N/A
|
2.16
+3%
|
2.25
+4%
|
2.3
+2%
|
2.37
+3%
|
2.41
+2%
|
2.42
+0%
|
2.5
+3%
|
2.45
-2%
|
2.46
+0%
|
2.4
-2%
|
2.32
-3%
|
2.19
-6%
|
2.22
+1%
|
2.28
+3%
|
2.38
+4%
|
2.94
+24%
|
3.1
+5%
|
3.28
+6%
|
3.45
+5%
|
3.34
-3%
|
3.5
+5%
|
3.58
+2%
|
3.71
+4%
|
3.75
+1%
|
4.08
+9%
|
3.86
-5%
|
3.78
-2%
|
3.77
0%
|
3.49
-7%
|
3.77
+8%
|
3.99
+6%
|
4.25
+7%
|
4.48
+5%
|
4.73
+6%
|
4.91
+4%
|
5.01
+2%
|
5.16
+3%
|
5.34
+3%
|
5.52
+3%
|
5.67
+3%
|