Emerson Electric Co
NYSE:EMR
Income Statement
Earnings Waterfall
Emerson Electric Co
Revenue
|
15.9B
USD
|
Cost of Revenue
|
-8.2B
USD
|
Gross Profit
|
7.7B
USD
|
Operating Expenses
|
-5B
USD
|
Operating Income
|
2.8B
USD
|
Other Expenses
|
8.3B
USD
|
Net Income
|
11B
USD
|
Income Statement
Emerson Electric Co
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 |
24 722
N/A
|
24 574
-1%
|
24 542
0%
|
17 733
-28%
|
24 518
+38%
|
24 106
-2%
|
23 297
-3%
|
16 249
-30%
|
13 999
-14%
|
12 178
-13%
|
10 349
-15%
|
14 522
+40%
|
14 401
-1%
|
14 396
0%
|
14 761
+3%
|
15 264
+3%
|
15 864
+4%
|
16 538
+4%
|
16 955
+3%
|
17 408
+3%
|
17 739
+2%
|
18 061
+2%
|
18 289
+1%
|
18 372
+0%
|
18 378
+0%
|
17 971
-2%
|
17 201
-4%
|
16 785
-2%
|
16 796
+0%
|
17 064
+2%
|
17 847
+5%
|
18 236
+2%
|
17 231
-6%
|
17 591
+2%
|
17 899
+2%
|
19 629
+10%
|
18 529
-6%
|
17 494
-6%
|
16 435
-6%
|
15 165
-8%
|
15 909
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(14 741)
|
(14 571)
|
(14 469)
|
(9 973)
|
(14 317)
|
(14 141)
|
(13 745)
|
(9 277)
|
(7 906)
|
(6 723)
|
(5 548)
|
(8 336)
|
(8 262)
|
(8 224)
|
(8 478)
|
(8 865)
|
(9 192)
|
(9 589)
|
(9 738)
|
(9 933)
|
(10 130)
|
(10 357)
|
(10 532)
|
(10 555)
|
(10 556)
|
(10 321)
|
(9 936)
|
(9 776)
|
(9 819)
|
(9 979)
|
(10 398)
|
(10 673)
|
(9 976)
|
(10 246)
|
(10 439)
|
(11 441)
|
(10 543)
|
(9 659)
|
(8 703)
|
(7 738)
|
(8 186)
|
|
Gross Profit |
9 981
N/A
|
10 003
+0%
|
10 073
+1%
|
7 760
-23%
|
10 201
+31%
|
9 965
-2%
|
9 552
-4%
|
6 972
-27%
|
6 093
-13%
|
5 455
-10%
|
4 801
-12%
|
6 186
+29%
|
6 139
-1%
|
6 172
+1%
|
6 283
+2%
|
6 399
+2%
|
6 672
+4%
|
6 949
+4%
|
7 217
+4%
|
7 475
+4%
|
7 609
+2%
|
7 704
+1%
|
7 757
+1%
|
7 817
+1%
|
7 822
+0%
|
7 650
-2%
|
7 265
-5%
|
7 009
-4%
|
6 977
0%
|
7 085
+2%
|
7 449
+5%
|
7 563
+2%
|
7 255
-4%
|
7 345
+1%
|
7 460
+2%
|
8 188
+10%
|
7 986
-2%
|
7 835
-2%
|
7 732
-1%
|
7 427
-4%
|
7 723
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5 995)
|
(6 035)
|
(6 074)
|
(4 339)
|
(5 987)
|
(5 887)
|
(5 740)
|
(3 913)
|
(3 393)
|
(2 916)
|
(2 432)
|
(3 689)
|
(3 580)
|
(3 585)
|
(3 704)
|
(3 826)
|
(4 047)
|
(4 231)
|
(4 362)
|
(4 569)
|
(4 621)
|
(4 691)
|
(4 734)
|
(4 687)
|
(4 774)
|
(4 576)
|
(4 432)
|
(4 234)
|
(4 084)
|
(4 160)
|
(4 266)
|
(4 347)
|
(4 173)
|
(4 169)
|
(4 171)
|
(4 541)
|
(4 572)
|
(4 595)
|
(4 586)
|
(4 523)
|
(4 952)
|
|
Selling, General & Administrative |
(5 698)
|
(5 666)
|
(5 694)
|
(4 164)
|
(5 676)
|
(5 600)
|
(5 452)
|
(3 735)
|
(3 209)
|
(2 769)
|
(2 345)
|
(3 464)
|
(3 407)
|
(3 397)
|
(3 476)
|
(3 618)
|
(3 788)
|
(3 952)
|
(4 075)
|
(4 258)
|
(4 343)
|
(4 456)
|
(4 528)
|
(4 457)
|
(4 503)
|
(4 341)
|
(4 149)
|
(3 986)
|
(3 861)
|
(3 932)
|
(4 071)
|
(4 179)
|
(4 030)
|
(4 025)
|
(4 004)
|
(4 248)
|
(4 267)
|
(4 218)
|
(4 208)
|
(4 186)
|
(4 433)
|
|
Depreciation & Amortization |
(218)
|
(222)
|
(224)
|
(95)
|
(223)
|
(218)
|
(215)
|
(94)
|
(61)
|
(30)
|
0
|
(84)
|
(84)
|
(83)
|
(95)
|
(136)
|
(170)
|
(200)
|
(213)
|
(211)
|
(212)
|
(221)
|
(234)
|
(238)
|
(240)
|
(239)
|
(239)
|
(239)
|
(258)
|
(273)
|
(284)
|
(300)
|
(279)
|
(267)
|
(294)
|
(357)
|
(412)
|
(469)
|
(491)
|
(482)
|
(638)
|
|
Other Operating Expenses |
(79)
|
(147)
|
(156)
|
(80)
|
(88)
|
(69)
|
(73)
|
(84)
|
(123)
|
(117)
|
(87)
|
(141)
|
(89)
|
(105)
|
(133)
|
(72)
|
(89)
|
(79)
|
(74)
|
(100)
|
(66)
|
(14)
|
28
|
8
|
(31)
|
4
|
(44)
|
(9)
|
35
|
45
|
89
|
132
|
136
|
123
|
127
|
64
|
107
|
92
|
113
|
145
|
119
|
|
Operating Income |
3 986
N/A
|
3 968
0%
|
3 999
+1%
|
3 421
-14%
|
4 214
+23%
|
4 078
-3%
|
3 812
-7%
|
3 059
-20%
|
2 700
-12%
|
2 539
-6%
|
2 369
-7%
|
2 497
+5%
|
2 559
+2%
|
2 587
+1%
|
2 579
0%
|
2 573
0%
|
2 625
+2%
|
2 718
+4%
|
2 855
+5%
|
2 906
+2%
|
2 988
+3%
|
3 013
+1%
|
3 023
+0%
|
3 130
+4%
|
3 048
-3%
|
3 074
+1%
|
2 833
-8%
|
2 775
-2%
|
2 893
+4%
|
2 925
+1%
|
3 183
+9%
|
3 216
+1%
|
3 082
-4%
|
3 176
+3%
|
3 289
+4%
|
3 647
+11%
|
3 414
-6%
|
3 240
-5%
|
3 146
-3%
|
2 904
-8%
|
2 771
-5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(218)
|
(208)
|
(203)
|
(191)
|
(185)
|
(171)
|
(156)
|
(153)
|
(127)
|
(119)
|
(112)
|
(85)
|
(113)
|
(126)
|
(145)
|
(160)
|
(169)
|
(173)
|
(170)
|
(174)
|
(173)
|
(180)
|
(185)
|
(176)
|
(175)
|
(166)
|
(166)
|
(156)
|
(165)
|
(163)
|
(155)
|
(154)
|
322
|
308
|
308
|
253
|
(227)
|
(219)
|
(239)
|
10
|
(34)
|
|
Non-Reccuring Items |
(603)
|
(608)
|
(83)
|
(39)
|
(559)
|
(582)
|
(607)
|
(138)
|
(136)
|
(103)
|
(80)
|
(96)
|
(100)
|
(102)
|
(110)
|
(78)
|
(82)
|
(78)
|
(71)
|
(65)
|
(60)
|
(61)
|
(67)
|
(95)
|
(182)
|
(203)
|
(271)
|
(284)
|
(253)
|
(239)
|
(179)
|
(150)
|
(113)
|
(119)
|
179
|
155
|
130
|
124
|
(196)
|
(188)
|
(294)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
932
|
932
|
1 039
|
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
|
30
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 039
|
107
|
107
|
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
|
15
|
15
|
15
|
0
|
0
|
|
Pre-Tax Income |
3 166
N/A
|
3 152
0%
|
3 713
+18%
|
3 191
-14%
|
3 470
+9%
|
4 257
+23%
|
3 981
-6%
|
3 807
-4%
|
3 476
-9%
|
2 424
-30%
|
2 284
-6%
|
2 316
+1%
|
2 346
+1%
|
2 359
+1%
|
2 324
-1%
|
2 335
+0%
|
2 374
+2%
|
2 467
+4%
|
2 614
+6%
|
2 667
+2%
|
2 755
+3%
|
2 772
+1%
|
2 771
0%
|
2 859
+3%
|
2 691
-6%
|
2 705
+1%
|
2 396
-11%
|
2 335
-3%
|
2 475
+6%
|
2 523
+2%
|
2 849
+13%
|
2 912
+2%
|
3 291
+13%
|
3 365
+2%
|
3 776
+12%
|
4 085
+8%
|
3 332
-18%
|
3 160
-5%
|
2 726
-14%
|
2 726
N/A
|
2 443
-10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 089)
|
(1 099)
|
(1 136)
|
(953)
|
(1 234)
|
(1 596)
|
(1 484)
|
(1 267)
|
(1 158)
|
(710)
|
(693)
|
(697)
|
(664)
|
(668)
|
(665)
|
(660)
|
(718)
|
(706)
|
(553)
|
(632)
|
(704)
|
(685)
|
(691)
|
(531)
|
(401)
|
(416)
|
(412)
|
(345)
|
(362)
|
(366)
|
(466)
|
(585)
|
(670)
|
(637)
|
(729)
|
(855)
|
(673)
|
(671)
|
(586)
|
(599)
|
(508)
|
|
Income from Continuing Operations |
2 077
|
2 053
|
2 577
|
2 238
|
2 236
|
2 661
|
2 497
|
2 540
|
2 318
|
1 714
|
1 591
|
1 619
|
1 682
|
1 691
|
1 659
|
1 675
|
1 656
|
1 761
|
2 061
|
2 035
|
2 051
|
2 087
|
2 080
|
2 328
|
2 290
|
2 289
|
1 984
|
1 990
|
2 113
|
2 157
|
2 383
|
2 327
|
2 621
|
2 728
|
3 047
|
3 230
|
2 659
|
2 489
|
2 140
|
2 127
|
1 935
|
|
Income to Minority Interest |
(65)
|
(55)
|
(45)
|
(37)
|
(26)
|
(25)
|
(25)
|
(23)
|
(23)
|
(25)
|
(25)
|
(29)
|
(31)
|
(31)
|
(33)
|
(32)
|
(28)
|
(27)
|
(22)
|
(21)
|
(21)
|
(19)
|
(20)
|
(22)
|
(23)
|
(25)
|
(25)
|
(25)
|
(29)
|
(29)
|
(27)
|
(24)
|
(16)
|
(10)
|
(35)
|
1
|
5
|
31
|
51
|
19
|
24
|
|
Net Income (Common) |
2 012
N/A
|
1 998
-1%
|
2 532
+27%
|
2 147
-15%
|
2 210
+3%
|
2 636
+19%
|
2 472
-6%
|
2 710
+10%
|
2 534
-6%
|
1 930
-24%
|
1 845
-4%
|
1 635
-11%
|
1 595
-2%
|
1 518
-5%
|
1 452
-4%
|
1 518
+5%
|
1 601
+5%
|
1 791
+12%
|
2 090
+17%
|
2 203
+5%
|
2 276
+3%
|
2 314
+2%
|
2 206
-5%
|
2 306
+5%
|
2 167
-6%
|
2 164
0%
|
1 959
-9%
|
1 965
+0%
|
2 084
+6%
|
2 128
+2%
|
2 356
+11%
|
2 303
-2%
|
2 754
+20%
|
2 867
+4%
|
3 161
+10%
|
3 231
+2%
|
4 666
+44%
|
4 784
+3%
|
13 215
+176%
|
13 219
+0%
|
11 030
-17%
|
|
EPS (Diluted) |
2.84
N/A
|
2.83
0%
|
3.6
+27%
|
3.04
-16%
|
3.17
+4%
|
3.85
+21%
|
3.69
-4%
|
4
+8%
|
3.88
-3%
|
2.99
-23%
|
2.85
-5%
|
2.52
-12%
|
2.47
-2%
|
2.33
-6%
|
2.25
-3%
|
2.36
+5%
|
2.49
+6%
|
2.81
+13%
|
3.3
+17%
|
3.46
+5%
|
3.62
+5%
|
3.74
+3%
|
3.56
-5%
|
3.72
+4%
|
3.52
-5%
|
3.54
+1%
|
3.26
-8%
|
3.24
-1%
|
3.46
+7%
|
3.54
+2%
|
3.91
+10%
|
3.83
-2%
|
4.6
+20%
|
4.8
+4%
|
5.3
+10%
|
5.42
+2%
|
7.95
+47%
|
8.34
+5%
|
23.02
+176%
|
22.89
-1%
|
19.23
-16%
|