RVTY
Revvity Inc.
$86.27
-$0.45(-0.52%)
48
Overall
70
Value
27
Tech
--
Quality
Market Cap
$9.90B
Volume
1.03M
52W Range
$81.36 - $129.50
Target Price
$115.60
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $2.1B | $2.1B | $2.3B | $2.8B | $2.9B | $3.8B | $3.8B | $3.3B | $2.8B | $2.8B | ||
| Total Revenue | $2.1B | $2.1B | $2.3B | $2.8B | $2.9B | $2.7B | $3.8B | $3.3B | $2.8B | $2.8B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $696.5M | $664.8M | $708.0M | $908.2M | $956.4M | $933.1M | $1.4B | $1.3B | $1.2B | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.4B | $1.5B | $1.5B | $1.9B | $1.9B | $1.7B | $2.4B | $2.0B | $2.8B | $2.8B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $699.8M | $725.2M | $765.5M | $1.0B | $1.0B | $1.1B | $1.2B | $1.2B | $1.2B | $1.2B | ||
| Research & Development | $112.5M | $124.3M | $139.5M | $194.0M | $189.3M | $205.4M | $200.3M | $221.6M | $216.6M | $196.8M | ||
| Research Expense | $112.5M | $124.3M | $139.5M | $194.0M | $189.3M | $205.4M | $200.3M | $221.6M | $216.6M | $196.8M | ||
| Selling, General & Administrative | $587.2M | $600.9M | $626.0M | $811.9M | $815.3M | $917.9M | $975.2M | $1.0B | $1.0B | $994.1M | ||
| General & Administrative Expenses | $587.2M | $600.9M | $626.0M | $811.9M | $815.3M | $917.9M | $975.2M | $1.0B | $1.0B | $994.1M | ||
| Salaries & Wages | $-5.8M | $-10.5M | $-14.5M | $-13.6M | $-11.6M | $-17.2M | $-12.2M | $-12.8M | $-10.6M | $-8.0M | ||
| Depreciation & Amortization | $105.4M | $100.0M | $105.0M | $180.6M | $214.0M | $246.5M | $311.4M | $427.0M | $66.7M | $68.5M | ||
| Depreciation & Amortization | $105.4M | $100.0M | $105.0M | $180.6M | $214.0M | $246.5M | $311.4M | $427.0M | $66.7M | $68.5M | ||
| Amortization | $2.2B | $2.2B | $3.0B | $3.0B | $3.1B | $3.4B | $6.6B | $6.5B | $6.5B | $6.5B | ||
| Other Operating Expenses | -- | $-3.5M | $-2.3M | -- | $-152.0K | $-151.0K | $-149.0K | $-7.2M | $-15.0M | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $250.9M | $283.1M | $295.6M | $323.9M | $362.0M | $978.6M | $1.3B | $742.7M | $300.6M | $346.7M | ||
| EBITDA | $360.9M | $388.1M | $454.4M | $527.9M | $540.2M | $1.1B | $1.6B | $1.2B | $1.1B | $737.4M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $38.0M | $41.5M | $43.9M | $67.0M | $63.6M | $49.7M | $102.1M | $104.0M | $98.8M | -- | ||
| Intinc | $673.0K | $702.0K | $2.6M | $1.1M | $1.5M | $1.0M | $2.2M | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-37.3M | $-40.8M | $-41.4M | $-65.8M | $-62.1M | $1.0M | $2.2M | $100.4M | $26.7M | -- | ||
| Other Income/Expense | $73.7M | $69.6M | $-12.0M | $31.0M | $-1.6M | $14.6M | $81.3M | $9.5M | $143.4M | $55.3M | ||
| Other Special Charges | $-42.1M | $-39.0M | $42.8M | $1.8M | $32.5M | -- | $-54.9M | $-90.9M | $-117.6M | $-30.6M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $13.5M | $5.1M | $12.7M | $11.1M | $29.4M | $8.0M | $14.4M | $-13.6M | $26.6M | $17.5M | ||
| Special Income Charges | $-13.5M | $-5.1M | $-12.7M | $-11.1M | $-29.4M | $-8.0M | $-14.4M | $13.6M | $-26.6M | $-40.3M | ||
| Impairment of Capital Assets | -- | -- | -- | -- | -- | $7.9M | $3.9M | -- | -- | $22.8M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $246.8M | $285.6M | $340.7M | $324.7M | $300.8M | $849.8M | $1.3B | $755.8M | $696.6M | $303.4M | ||
| Pre-Tax Income | $208.8M | $244.1M | $296.7M | $257.7M | $237.1M | $906.4M | $1.2B | $651.8M | $183.0M | $316.1M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $20.0M | $28.4M | $139.8M | $20.2M | $9.4M | $169.5M | $314.1M | $139.2M | $3.5M | $33.1M | ||
| NET INCOME | ||||||||||||
| Net Income | $212.4M | $234.3M | $292.6M | $237.9M | $227.6M | $727.9M | $943.2M | $569.2M | $693.1M | $270.4M | ||
| Net Income (Continuing Operations) | $212.4M | $234.3M | $292.6M | $237.9M | $227.6M | $727.9M | $943.2M | $512.7M | $693.1M | $270.4M | ||
| Net Income (Discontinued Operations) | $212.4M | $234.3M | $292.6M | $237.9M | $227.6M | $727.9M | $943.2M | $569.2M | $693.1M | $270.4M | ||
| Net Income (Common Stockholders) | $277.6M | $281.8M | $380.6M | $301.5M | $352.8M | $727.9M | $943.2M | $569.2M | $693.1M | $270.4M | ||
| Normalized Income | $149.3M | $163.8M | $197.0M | $230.5M | -- | $724.6M | -- | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $1.4B | $1.4B | $1.5B | $1.9B | $2.0B | $2.2B | $2.3B | $2.6B | $1.2B | $1.2B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $112.5M | $109.5M | $109.9M | $110.6M | $110.8M | $111.5M | $116.2M | $126.2M | $124.7M | $122.8M | ||
| Average Shares Outstanding (Diluted) | $113.3M | $110.3M | $110.9M | $111.5M | $111.5M | $112.1M | $116.7M | $126.4M | $124.8M | $122.8M | ||
| Shares Outstanding | $109.8M | $109.8M | $110.5M | $110.8M | $222.6M | $224.1M | $252.4M | $252.8M | $247.1M | $240.4M | ||
| Basic EPS | $1.89 | $2.14 | $2.67 | $2.15 | $2.06 | $6.53 | $8.12 | $4.51 | $5.56 | $2.21 | ||
| Basic EPS (Continuing Operations) | $1.89 | $1.97 | $1.43 | $2.15 | $2.06 | $6.53 | $8.12 | $4.06 | $1.44 | $2.31 | ||
| Diluted EPS | $1.88 | $2.13 | $2.64 | $2.13 | $2.04 | $6.5 | $8.08 | $4.51 | $5.55 | $2.2 | ||
| Diluted EPS (Continuing Operations) | $1.88 | $1.96 | $1.42 | $2.13 | $2.04 | $6.5 | $8.08 | $4.06 | $1.44 | $2.3 | ||
| Dividend Per Share | $0.28 | $0.28 | $0.28 | $0.28 | $0.28 | $0.28 | -- | -- | $0.28 | $0.28 | ||
| OTHER METRICS | ||||||||||||
| Acquisition Expense | $700.0K | -- | $-8.5M | $15.8M | $6.6M | $9.3M | $80.8M | $39.8M | $69.2M | -- | ||
| Basic Discontinuous Operations | -- | $0.17 | $1.24 | -- | -- | -- | -- | $0.45 | $4.12 | $-0.10 | ||
| Diluted Discontinuous Operations | -- | $0.17 | $1.22 | -- | -- | -- | -- | $0.45 | $4.11 | $-0.10 | ||
| Earnings from equity interest | $-31.5M | $-30.6M | $-30.8M | $-31.0M | $-30.9M | $-31.3M | $-33.2M | $-35.3M | $-34.9M | $-34.4M | ||
| Earnings From Equity Interest Net Of Tax | $-31.5M | $-30.6M | $-30.8M | $-31.0M | $-30.9M | $-31.3M | $-33.2M | $-35.3M | $-34.9M | $-34.4M | ||
| Gains Loss On Disposal Of Discontinued Operations | $-28.0K | $619.0K | $179.6M | $-859.0K | -- | $-76.0K | -- | -- | -- | -- | ||
| Net Income Discontinuous Operations | $46.7M | $27.1M | $224.8M | $-2.2M | $195.0K | $59.0K | $98.9M | $-17.1M | $-259.9M | $12.8M | ||
| Other Gain Loss From Disposition Of Discontinued Operations | $46.7M | $26.5M | $45.2M | $-1.3M | $195.0K | $135.0K | $98.9M | $56.5M | $513.6M | -- | ||
| Other Gand A | $587.2M | $600.9M | $626.0M | $811.9M | $815.3M | $917.9M | $975.2M | $1.0B | $1.0B | $994.1M | ||
| Other Write Off | -- | -- | -- | -- | -- | $-16.7M | $-6.9M | $-9.9M | $-9.1M | $-9.7M | ||
| Rent And Landing Fees | $52.4M | $52.0M | $54.0M | $62.3M | -- | -- | -- | -- | -- | -- | ||
| Restruct | $13.5M | $5.1M | $12.7M | $11.1M | $29.4M | $8.0M | $14.4M | $-13.6M | $26.6M | $17.5M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | RVTY | $86.27 | -0.5% | 1.03M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |