Also trades as: 0Y3K.L (LSE) · $vol 1M

$391.35

+9.84 (+2.58%)

Weekly Expected Move ±5.9%

$353 $376 $400 $423 $446

NYSE · Industrials · Industrial - Machinery · Alpha Radar Sell · Power 46 · $152.0B mcap · 388M float · 0.683% daily turnover · Short 59% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions ETF Exposure Dark Pool Short Interest Supply Chain

Revenue Segmentation

By Product / Service

By Geography

Revenue by Segment (5-Year Trend)

Income Trends

Revenue

$27.4B +10.3% ▲

5Y CAGR: +9.0%

Gross Profit

$10.3B +8.6% ▲

5Y CAGR: +13.6%

Operating Income

$5.2B +7.5% ▲

5Y CAGR: +17.6%

Net Income

$4.1B +7.8% ▲

5Y CAGR: +23.7%

EPS (Diluted)

$10.46 +10.1% ▲

5Y CAGR: +24.5%

EBITDA

$5.9B +5.6% ▲

5Y CAGR: +16.4%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$19.6B	$20.8B	$23.2B	$24.9B	$27.4B
YoY Growth	+9.9%	+5.7%	+11.8%	+7.3%	+10.3%
Cost of Revenue	$13.3B	$13.8B	$14.8B	$15.4B	$17.1B
Gross Profit	$6.3B	$6.9B	$8.4B	$9.5B	$10.3B
Gross Margin	32.2%	33.3%	36.4%	38.2%	37.6%
R&D Expenses	$616M	$665M	$754M	$794M	$796M
SG&A Expenses	$2.8B	$3.0B	$3.7B	$3.8B	$4.3B
Operating Expenses	$3.4B	$3.7B	$4.4B	$4.6B	$5.1B
Operating Income	$2.9B	$3.2B	$4.0B	$4.9B	$5.2B
Operating Margin	14.6%	15.6%	17.2%	19.6%	19.1%
Interest Expense	$144M	$88M	$208M	$144M	$264M
Income Before Tax	$2.9B	$2.9B	$3.8B	$4.6B	$4.9B
Tax Expense	$750M	$445M	$604M	$768M	$840M
Net Income	$2.1B	$2.5B	$3.2B	$3.8B	$4.1B
Net Margin	10.9%	11.9%	13.9%	15.3%	14.9%
EPS (Diluted)	$5.34	$6.14	$8.02	$9.50	$10.46
EBITDA	$4.0B	$4.0B	$5.0B	$5.6B	$5.9B
Shares Outstanding	402M	401M	401M	399M	390M

Line Item	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1
Revenue	$6.3B	$6.3B	$6.2B	$6.4B	$7.0B	$7.0B	$7.1B	$7.5B
Cost of Revenue	$3.9B	$3.9B	$3.8B	$3.9B	$4.4B	$4.3B	$4.5B	$4.8B
Gross Profit	$2.4B	$2.4B	$2.4B	$2.4B	$2.6B	$2.7B	$2.6B	$2.7B
Gross Margin	37.9%	38.5%	38.9%	38.4%	37.0%	38.3%	36.8%	35.6%
R&D Expenses	$196M	$207M	$201M	$198M	$192M	$203M	$203M	$211M
SG&A Expenses	$996M	$978M	$920M	$1.0B	$1.1B	$1.1B	$1.0B	$1.3B
Operating Expenses	$1.2B	$1.2B	$1.1B	$1.2B	$1.3B	$1.3B	$1.2B	$1.5B
Operating Income	$1.2B	$1.3B	$1.3B	$1.2B	$1.3B	$1.4B	$1.4B	$1.2B
Operating Margin	19.2%	19.8%	20.9%	19.3%	17.9%	19.6%	19.5%	15.7%
Interest Expense	$6M	$33M	$46M	$56M	$71M	$67M	$70M	$106M
Income Before Tax	$1.2B	$1.2B	$1.2B	$1.2B	$1.2B	$1.3B	$1.3B	$1.1B
Tax Expense	$201M	$193M	$195M	$212M	$203M	$264M	$170M	$240M
Net Income	$993M	$1.0B	$971M	$964M	$982M	$1.0B	$1.1B	$866M
Net Margin	15.6%	15.9%	15.6%	15.1%	14.0%	14.5%	16.1%	11.6%
EPS (Diluted)	$2.48	$2.53	$2.45	$2.45	$2.51	$2.59	$2.91	$2.22
EBITDA	$1.4B	$1.5B	$1.4B	$1.5B	$1.5B	$1.6B	$1.6B	$1.2B
Shares Outstanding	401M	399M	396M	394M	392M	390M	390M	389M

ETN NYSE