
Agilent Technologies (A) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Apr 2025Income Metrics
Revenue
1.7B
Gross Profit
866.0M
51.92%
Operating Income
300.0M
17.99%
Net Income
215.0M
12.89%
EPS (Diluted)
$0.75
Balance Sheet Metrics
Total Assets
12.2B
Total Liabilities
6.0B
Shareholders Equity
6.1B
Debt to Equity
0.98
Cash Flow Metrics
Operating Cash Flow
178.0M
Free Cash Flow
107.0M
Revenue & Profitability Trend
Agilent Technologies Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 6.5B | 6.8B | 6.8B | 6.3B | 5.3B |
Cost of Goods Sold | 3.0B | 3.4B | 3.1B | 2.9B | 2.5B |
Gross Profit | 3.5B | 3.5B | 3.7B | 3.4B | 2.8B |
Gross Margin % | 54.3% | 50.7% | 54.4% | 53.9% | 53.1% |
Operating Expenses | |||||
Research & Development | 479.0M | 481.0M | 467.0M | 441.0M | 495.0M |
Selling, General & Administrative | 1.6B | 1.6B | 1.6B | 1.6B | 1.5B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 2.0B | 2.1B | 2.1B | 2.1B | 2.0B |
Operating Income | 1.5B | 1.4B | 1.6B | 1.3B | 846.0M |
Operating Margin % | 22.9% | 19.8% | 23.6% | 21.3% | 15.8% |
Non-Operating Items | |||||
Interest Income | 80.0M | 51.0M | 9.0M | 2.0M | 8.0M |
Interest Expense | 96.0M | 95.0M | 84.0M | 81.0M | 78.0M |
Other Non-Operating Income | 49.0M | 33.0M | -39.0M | 92.0M | 66.0M |
Pre-tax Income | 1.5B | 1.3B | 1.5B | 1.4B | 842.0M |
Income Tax | 232.0M | 99.0M | 250.0M | 150.0M | 123.0M |
Effective Tax Rate % | 15.3% | 7.4% | 16.6% | 11.0% | 14.6% |
Net Income | 1.3B | 1.2B | 1.3B | 1.2B | 719.0M |
Net Margin % | 19.8% | 18.1% | 18.3% | 19.1% | 13.5% |
Key Metrics | |||||
EBITDA | 1.9B | 1.7B | 1.9B | 1.8B | 1.2B |
EPS (Basic) | $4.44 | $4.22 | $4.19 | $3.98 | $2.33 |
EPS (Diluted) | $4.43 | $4.19 | $4.18 | $3.94 | $2.30 |
Basic Shares Outstanding | 290000000 | 294000000 | 299000000 | 304000000 | 309000000 |
Diluted Shares Outstanding | 290000000 | 294000000 | 299000000 | 304000000 | 309000000 |
Income Statement Trend
Agilent Technologies Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.3B | 1.6B | 1.1B | 1.5B | 1.4B |
Short-term Investments | - | - | 0 | 91.0M | 0 |
Accounts Receivable | 1.3B | 1.3B | 1.4B | 1.2B | 1.0B |
Inventory | 972.0M | 1.0B | 1.0B | 830.0M | 720.0M |
Other Current Assets | 334.0M | 274.0M | 282.0M | 222.0M | 216.0M |
Total Current Assets | 4.0B | 4.2B | 3.8B | 3.8B | 3.4B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 9.5B | 8.4B | 8.7B | 8.9B | 8.0B |
Intangible Assets | 547.0M | 475.0M | 821.0M | 981.0M | 831.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 910.0M | 708.0M | 686.0M | 820.0M | 776.0M |
Total Non-Current Assets | 7.9B | 6.6B | 6.8B | 6.9B | 6.2B |
Total Assets | 11.8B | 10.8B | 10.5B | 10.7B | 9.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 540.0M | 418.0M | 580.0M | 446.0M | 354.0M |
Short-term Debt | 45.0M | - | 36.0M | - | 75.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 1.9B | 1.6B | 1.9B | 1.7B | 1.5B |
Non-Current Liabilities | |||||
Long-term Debt | 3.3B | 2.7B | 2.7B | 2.7B | 2.3B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 578.0M | 477.0M | 536.0M | 659.0M | 614.0M |
Total Non-Current Liabilities | 4.1B | 3.3B | 3.4B | 3.6B | 3.3B |
Total Liabilities | 5.9B | 4.9B | 5.2B | 5.3B | 4.8B |
Equity | |||||
Common Stock | 3.0M | 3.0M | 3.0M | 3.0M | 3.0M |
Retained Earnings | 750.0M | 782.0M | 324.0M | 348.0M | 81.0M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.9B | 5.8B | 5.3B | 5.4B | 4.9B |
Key Metrics | |||||
Total Debt | 3.4B | 2.7B | 2.8B | 2.7B | 2.4B |
Working Capital | 2.1B | 2.6B | 1.9B | 2.1B | 1.9B |
Balance Sheet Composition
Agilent Technologies Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.3B | 1.2B | 1.3B | 1.2B | 719.0M |
Depreciation & Amortization | 257.0M | 271.0M | 317.0M | 321.0M | 308.0M |
Stock-Based Compensation | 129.0M | 111.0M | 125.0M | 110.0M | 83.0M |
Working Capital Changes | 83.0M | -116.0M | -478.0M | -102.0M | -326.0M |
Operating Cash Flow | 1.7B | 1.5B | 1.2B | 1.6B | 849.0M |
Investing Activities | |||||
Capital Expenditures | -378.0M | -298.0M | -291.0M | -187.0M | -118.0M |
Acquisitions | -862.0M | -1.0M | -52.0M | -547.0M | 0 |
Investment Purchases | -5.0M | -8.0M | -13.0M | -22.0M | -20.0M |
Investment Sales | 0 | 5.0M | 22.0M | 12.0M | 0 |
Investing Cash Flow | -1.3B | -310.0M | -338.0M | -749.0M | -147.0M |
Financing Activities | |||||
Share Repurchases | -1.2B | -575.0M | -1.1B | -788.0M | -469.0M |
Dividends Paid | -274.0M | -265.0M | -250.0M | -236.0M | -222.0M |
Debt Issuance | 1.2B | 0 | 600.0M | 848.0M | 499.0M |
Debt Repayment | -600.0M | 0 | -609.0M | -417.0M | -1.8B |
Financing Cash Flow | -829.0M | -997.0M | -1.4B | -751.0M | -1.1B |
Free Cash Flow | 1.4B | 1.5B | 1.0B | 1.3B | 802.0M |
Net Change in Cash | -349.0M | 190.0M | -532.0M | 64.0M | -420.0M |
Cash Flow Trend
Agilent Technologies Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
29.36
Forward P/E
21.10
Price to Book
5.52
Price to Sales
5.11
PEG Ratio
-1.03
Profitability Ratios
Profit Margin
17.59%
Operating Margin
23.56%
Return on Equity
18.88%
Return on Assets
8.46%
Financial Health
Current Ratio
2.09
Debt to Equity
60.04
Beta
1.22
Per Share Data
EPS (TTM)
$4.06
Book Value per Share
$21.61
Revenue per Share
$23.18
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
a | 33.9B | 29.36 | 5.52 | 18.88% | 17.59% | 60.04 |
Thermo Fisher | 184.7B | 28.25 | 3.66 | 13.42% | 15.24% | 69.62 |
Danaher | 151.0B | 44.88 | 2.89 | 6.68% | 14.21% | 35.45 |
Idexx Laboratories | 52.1B | 54.06 | 35.76 | 64.87% | 24.41% | 84.81 |
Iqvia Holdings | 32.5B | 27.69 | 5.62 | 19.79% | 7.88% | 272.12 |
Mettler-Toledo | 27.0B | 33.22 | - | -680.23% | 21.46% | -8.44 |
Financial data is updated regularly. All figures are in the company's reporting currency.