
Rockwell Automation (ROK) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
2.0B
Gross Profit
810.0M
40.48%
Operating Income
341.0M
17.04%
Net Income
248.0M
12.39%
EPS (Diluted)
$2.22
Balance Sheet Metrics
Total Assets
11.0B
Total Liabilities
7.4B
Shareholders Equity
3.6B
Debt to Equity
2.05
Cash Flow Metrics
Operating Cash Flow
187.0M
Free Cash Flow
171.0M
Revenue & Profitability Trend
Rockwell Automation Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 8.3B | 9.1B | 7.8B | 7.0B | 6.3B |
Cost of Goods Sold | 5.1B | 5.3B | 4.7B | 4.1B | 3.7B |
Gross Profit | 3.2B | 3.7B | 3.1B | 2.9B | 2.6B |
Gross Margin % | 38.6% | 41.0% | 40.0% | 41.4% | 41.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 2.0B | 2.0B | 1.8B | 1.7B | 1.5B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 2.0B | 2.0B | 1.8B | 1.7B | 1.5B |
Operating Income | 1.2B | 1.7B | 1.3B | 1.2B | 1.1B |
Operating Margin % | 14.4% | 18.7% | 17.2% | 17.4% | 17.6% |
Non-Operating Items | |||||
Interest Income | 15.6M | 9.7M | 4.4M | 1.6M | 5.5M |
Interest Expense | 154.6M | 135.3M | 123.2M | 94.6M | 103.5M |
Other Non-Operating Income | 47.3M | 40.8M | -142.9M | 401.5M | 118.7M |
Pre-tax Income | 1.1B | 1.6B | 1.1B | 1.5B | 1.1B |
Income Tax | 151.8M | 330.5M | 154.5M | 181.9M | 112.9M |
Effective Tax Rate % | 13.8% | 20.5% | 14.4% | 11.9% | 9.9% |
Net Income | 947.3M | 1.3B | 919.1M | 1.3B | 1.0B |
Net Margin % | 11.5% | 14.1% | 11.8% | 19.2% | 16.2% |
Key Metrics | |||||
EBITDA | 1.5B | 1.9B | 1.6B | 1.3B | 1.3B |
EPS (Basic) | $8.32 | $12.09 | $7.98 | $11.71 | $8.81 |
EPS (Diluted) | $8.28 | $11.95 | $7.97 | $11.58 | $8.77 |
Basic Shares Outstanding | 114000000 | 114800000 | 115200000 | 116000000 | 116200000 |
Diluted Shares Outstanding | 114000000 | 114800000 | 115200000 | 116000000 | 116200000 |
Income Statement Trend
Rockwell Automation Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 471.0M | 1.1B | 490.7M | 662.2M | 704.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 1.8B | 2.2B | 1.7B | 1.4B | 1.2B |
Inventory | 1.3B | 1.4B | 1.1B | 798.1M | 584.0M |
Other Current Assets | 315.1M | 266.7M | 329.1M | 178.6M | 148.1M |
Total Current Assets | 3.9B | 4.9B | 3.6B | 3.1B | 2.7B |
Non-Current Assets | |||||
Property, Plant & Equipment | 422.6M | 349.4M | 321.0M | 377.7M | 342.9M |
Goodwill | 9.1B | 7.9B | 8.0B | 8.3B | 3.8B |
Intangible Assets | 1.1B | 852.4M | 902.0M | 1.0B | 479.3M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 923.3M | 820.9M | 758.5M | 667.4M | 578.5M |
Total Non-Current Assets | 7.4B | 6.4B | 7.1B | 7.6B | 4.6B |
Total Assets | 11.2B | 11.3B | 10.8B | 10.7B | 7.3B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 860.4M | 1.2B | 1.0B | 889.8M | 687.8M |
Short-term Debt | 1.2B | 186.7M | 1.1B | 606.4M | 114.3M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 151.6M | 141.6M | 138.4M | 103.7M | 112.8M |
Total Current Liabilities | 3.6B | 3.4B | 3.6B | 3.0B | 1.8B |
Non-Current Liabilities | |||||
Long-term Debt | 2.9B | 3.1B | 3.1B | 3.8B | 2.2B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 487.0M | 543.5M | 567.3M | 516.5M | 573.7M |
Total Non-Current Liabilities | 4.0B | 4.2B | 4.2B | 5.0B | 4.1B |
Total Liabilities | 7.6B | 7.6B | 7.7B | 8.0B | 5.9B |
Equity | |||||
Common Stock | 181.4M | 181.4M | 181.4M | 181.4M | 181.4M |
Retained Earnings | 9.6B | 9.3B | 8.4B | 8.0B | 7.1B |
Treasury Stock | 7.7B | 7.2B | 7.0B | 6.7B | 6.5B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.7B | 3.7B | 3.0B | 2.7B | 1.3B |
Key Metrics | |||||
Total Debt | 4.1B | 3.3B | 4.2B | 4.4B | 2.4B |
Working Capital | 277.3M | 1.5B | 38.5M | 71.2M | 875.0M |
Balance Sheet Composition
Rockwell Automation Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 947.3M | 1.3B | 919.1M | 1.3B | 1.0B |
Depreciation & Amortization | 317.4M | 250.4M | 238.9M | 189.8M | 172.7M |
Stock-Based Compensation | 99.8M | 88.3M | 68.1M | 51.7M | 46.1M |
Working Capital Changes | -421.7M | -120.1M | -529.7M | 164.9M | 43.1M |
Operating Cash Flow | 874.7M | 1.4B | 609.2M | 1.5B | 1.2B |
Investing Activities | |||||
Capital Expenditures | - | - | 600.0K | 400.0K | 14.9M |
Acquisitions | -749.2M | -168.4M | -16.6M | -2.5B | -550.9M |
Investment Purchases | -10.0M | -27.1M | -59.8M | -13.6M | -10.7M |
Investment Sales | 200.0K | 1.2B | 210.2M | 0 | 37.9M |
Investing Cash Flow | -757.8M | 1.0B | 133.9M | -2.5B | -504.1M |
Financing Activities | |||||
Share Repurchases | -594.9M | -311.5M | -301.3M | -299.7M | -264.2M |
Dividends Paid | -571.0M | -542.4M | -519.4M | -497.1M | -472.8M |
Debt Issuance | - | 0 | 0 | 1.5B | 0 |
Debt Repayment | 0 | -875.5M | -210.0M | -2.5M | -700.7M |
Financing Cash Flow | -542.2M | -2.0B | -1.2B | 1.1B | -1.4B |
Free Cash Flow | 639.1M | 1.2B | 682.0M | 1.1B | 1.0B |
Net Change in Cash | -425.3M | 345.6M | -459.0M | 137.6M | -760.1M |
Cash Flow Trend
Rockwell Automation Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
44.05
Forward P/E
30.72
Price to Book
11.48
Price to Sales
4.95
PEG Ratio
30.72
Profitability Ratios
Profit Margin
11.39%
Operating Margin
17.04%
Return on Equity
24.44%
Return on Assets
7.11%
Financial Health
Current Ratio
1.05
Debt to Equity
113.54
Beta
1.39
Per Share Data
EPS (TTM)
$7.95
Book Value per Share
$30.51
Revenue per Share
$70.33
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
rok | 39.5B | 44.05 | 11.48 | 24.44% | 11.39% | 113.54 |
GE Vernova | 180.4B | 160.09 | 20.32 | 11.41% | 3.16% | 10.65 |
Eaton | 139.1B | 35.88 | 7.48 | 20.73% | 15.10% | 62.39 |
Parker Hannifin | 91.9B | 27.70 | 6.86 | 27.15% | 17.14% | 69.95 |
Emerson Electric | 75.4B | 34.52 | 3.84 | 9.16% | 14.92% | 71.56 |
Illinois Tool Works | 73.9B | 22.26 | 23.03 | 109.02% | 21.31% | 278.33 |
Financial data is updated regularly. All figures are in the company's reporting currency.