Danaher Corporation (DHR-PB)
Select a metric from the list below to chart it
Dec '85
Dec '92
Dec '99
Dec '06
Dec '13
Dec '20
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19,118.0 | 19,913.8 | 20,563.1 | 16,882.4 | 18,329.7 | 19,893.0 | 17,911.1 | 22,284.0 | 29,453.0 | 31,471.0 | |
| Revenue % Chg. | 4.7% | 4.2% | 3.3% | -17.9% | 8.6% | 8.5% | -10.0% | 24.4% | 32.2% | 6.9% | |
| Cost of Revenue | 9,160.4 | 9,471.3 | 9,800.6 | 7,547.8 | 8,137.2 | 8,785.9 | 7,927.4 | 9,809.0 | 11,501.0 | 12,522.0 | |
| Cost of Revenue % Chg. | 3.6% | 3.4% | 3.5% | -23.0% | 7.8% | 8.0% | -9.8% | 23.7% | 17.2% | 8.9% | |
| Gross Profit | 9,957.6 | 10,442.5 | 10,762.5 | 9,334.6 | 10,192.5 | 11,107.1 | 9,983.7 | 12,475.0 | 17,952.0 | 18,949.0 | |
| Gross Profit % Chg. | 5.8% | 4.9% | 3.1% | -13.3% | 9.2% | 9.0% | -10.1% | 25.0% | 43.9% | 5.6% | |
| Gross Profit Margin | 52.1% | 52.4% | 52.3% | 55.3% | 55.6% | 55.8% | 55.7% | 56.0% | 61.0% | 60.2% | |
| Gross Profit Margin % Chg. | 1.0% | 0.7% | -0.2% | 5.6% | 0.6% | 0.4% | -0.2% | 0.4% | 8.9% | -1.2% | |
| R&D Expenses | 1,249.9 | 1,314.2 | 1,239.1 | 975.1 | 1,128.8 | 1,231.2 | 1,126.0 | 1,348.0 | 1,742.0 | 1,745.0 | |
| R&D Expenses % Chg. | 9.8% | 5.1% | -5.7% | -21.3% | 15.8% | 9.1% | -8.5% | 19.7% | 29.2% | 0.2% | |
| Selling, General, & Admin Expenses | 5,432.8 | 5,697.0 | 6,054.3 | 5,608.6 | 6,042.5 | 6,472.1 | 5,588.3 | 6,896.0 | 8,198.0 | 8,516.0 | |
| Selling, General, & Admin Expenses % Chg. | 4.9% | 4.9% | 6.3% | -7.4% | 7.7% | 7.1% | -13.7% | 23.4% | 18.9% | 3.9% | |
| Other Expenses | — | — | — | — | — | — | — | — | 547.0 | — | |
| Operating Income | 3,274.9 | 3,431.3 | 3,469.1 | 2,750.9 | 3,021.2 | 3,403.8 | 3,269.4 | 4,231.0 | 7,465.0 | 8,688.0 | |
| Operating Income % Chg. | 3.5% | 4.8% | 1.1% | -20.7% | 9.8% | 12.7% | -3.9% | 29.4% | 76.4% | 16.4% | |
| Operating Income Margin | 17.1% | 17.2% | 16.9% | 16.3% | 16.5% | 17.1% | 18.3% | 19.0% | 25.3% | 27.6% | |
| Operating Income Margin % Chg. | -1.2% | 0.6% | -2.1% | -3.4% | 1.2% | 3.8% | 6.7% | 4.0% | 33.5% | 8.9% | |
| Total Other Income/Expenses Net | 291.1 | 50.5 | -145.1 | -139.6 | -82.4 | -111.0 | 35.9 | 264.0 | 133.0 | -396.0 | |
| Total Other Income/Expenses Net % Chg. | — | -82.7% | — | 3.8% | 41.0% | 34.7% | — | 635.4% | -49.6% | — | |
| Income Before Tax | 3,566.0 | 3,481.8 | 3,324.0 | 2,611.3 | 2,938.8 | 3,292.8 | 3,305.3 | 4,495.0 | 7,598.0 | 8,292.0 | |
| Income Before Tax % Chg. | 18.4% | -2.4% | -4.5% | -21.4% | 12.5% | 12.0% | 0.4% | 36.0% | 69.0% | 9.1% | |
| Income Before Tax Margin | 18.7% | 17.5% | 16.2% | 15.5% | 16.0% | 16.6% | 18.5% | 20.2% | 25.8% | 26.3% | |
| Income Before Tax Margin % Chg. | 13.1% | -6.3% | -7.5% | -4.3% | 3.7% | 3.2% | 11.5% | 9.3% | 27.9% | 2.1% | |
| Income Tax Expense | 871.0 | 883.4 | 725.3 | 457.9 | 469.0 | 641.9 | 873.0 | 849.0 | 1,251.0 | 1,083.0 | |
| Income Tax Expense % Chg. | 22.4% | 1.4% | -17.9% | -36.9% | 2.4% | 36.9% | 36.0% | -2.7% | 47.3% | -13.4% | |
| Net Income | 2,695.0 | 2,598.4 | 3,357.4 | 2,553.7 | 2,492.1 | 2,650.9 | 3,008.2 | 3,646.0 | 6,433.0 | 7,209.0 | |
| Net Income % Chg. | 12.7% | -3.6% | 29.2% | -23.9% | -2.4% | 6.4% | 13.5% | 21.2% | 76.4% | 12.1% | |
| Net Income Margin | 14.1% | 13.0% | 16.3% | 15.1% | 13.6% | 13.3% | 16.8% | 16.4% | 21.8% | 22.9% | |
| Net Income Margin % Chg. | 7.6% | -7.4% | 25.1% | -7.4% | -10.1% | -2.0% | 26.0% | -2.6% | 33.5% | 4.9% | |
| Weighted Avg. Shares Out | 704.0 | 704.0 | 704.0 | 704.0 | 704.0 | 704.0 | 704.0 | 704.0 | 704.0 | 704.0 | |
| EPS | 3.8 | 3.7 | 4.8 | 3.6 | 3.5 | 3.8 | 4.3 | 5.2 | 9.1 | 10.1 | |
| EPS % Chg. | 12.7% | -3.6% | 29.2% | -23.9% | -2.4% | 6.4% | 13.5% | 21.2% | 76.5% | 10.4% | |
| Weighted Avg. Shares Out Dil | 704.0 | 704.0 | 704.0 | 704.0 | 704.0 | 704.0 | 704.0 | 704.0 | 704.0 | 704.0 | |
| EPS Diluted | 3.8 | 3.7 | 4.8 | 3.6 | 3.5 | 3.8 | 4.3 | 5.2 | 9.1 | 10.1 | |
| EPS Diluted % Chg. | 12.7% | -3.6% | 29.2% | -23.9% | -2.4% | 6.4% | 13.5% | 21.2% | 76.5% | 10.4% | |
| Interest Income | 5.7 | 16.7 | 5.3 | 0.2 | 7.5 | 9.2 | 139.0 | 71.0 | 11.0 | 41.0 | |
| Interest Income % Chg. | 78.1% | 193.0% | -68.3% | -96.2% | 3650.0% | 22.7% | 1410.9% | -48.9% | -84.5% | 272.7% | |
| Interest Expense | 145.9 | 122.7 | 162.8 | 184.4 | 162.7 | 157.4 | 108.6 | 275.0 | 238.0 | 211.0 | |
| Interest Expense % Chg. | -7.4% | -15.9% | 32.7% | 13.3% | -11.8% | -3.3% | -31.0% | 153.2% | -13.5% | -11.3% | |
| EBIT | 3,425.8 | 3,375.8 | 3,166.5 | 2,427.1 | 2,783.6 | 3,144.6 | 3,335.7 | 4,291.0 | 7,371.0 | 8,122.0 | |
| EBIT % Chg. | 19.9% | -1.5% | -6.2% | -23.4% | 14.7% | 13.0% | 6.1% | 28.6% | 71.8% | 10.2% | |
| EBIT Margin | 17.9% | 17.0% | 15.4% | 14.4% | 15.2% | 15.8% | 18.6% | 19.3% | 25.0% | 25.8% | |
| EBIT Margin % Chg. | 14.6% | -5.4% | -9.2% | -6.6% | 5.6% | 4.1% | 17.8% | 3.4% | 30.0% | 3.1% | |
| Depreciation & Amortization | 895.0 | 938.5 | 1,051.3 | 1,128.1 | 1,238.3 | 1,307.7 | 1,189.5 | 1,775.0 | 2,168.0 | 2,222.0 | |
| Depreciation & Amortization % Chg. | 6.6% | 4.9% | 12.0% | 7.3% | 9.8% | 5.6% | -9.0% | 49.2% | 22.1% | 2.5% | |
| EBITDA | 4,320.8 | 4,314.3 | 4,217.8 | 3,555.2 | 4,021.9 | 4,452.3 | 4,525.2 | 6,066.0 | 9,539.0 | 10,344.0 | |
| EBITDA % Chg. | 16.9% | -0.2% | -2.2% | -15.7% | 13.1% | 10.7% | 1.6% | 34.0% | 57.3% | 8.4% | |
| EBITDA Margin | 22.6% | 21.7% | 20.5% | 21.1% | 21.9% | 22.4% | 25.3% | 27.2% | 32.4% | 32.9% | |
| EBITDA Margin % Chg. | 11.7% | -4.1% | -5.3% | 2.7% | 4.2% | 2.0% | 12.9% | 7.7% | 19.0% | 1.5% |