Danaher Corporation (DHR)

Growth

Revenue 5Y10.82%
Revenue 3Y20.69%
EPS 5Y22.65%
EPS 3Y33.19%
Dividend 5Y16.06%
Dividend 3Y2.92%

Capital Efficiency

ROIC11.44%
ROE15.13%
ROA8.52%
ROTA11.22%

Capital Structure

Market Cap194.44B
EV208.12B
Cash6.00B
Current Ratio1.89
Debt/Equity0.41
Net Debt/EBITDA1.34
Show More

Income Statement

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
7,103.0
Net Income % Chg.
12.7%
-3.6%
29.2%
-23.9%
-2.4%
6.4%
13.5%
21.2%
76.4%
10.4%
Net Income Margin
14.1%
13.0%
16.3%
15.1%
13.6%
13.3%
16.8%
16.4%
21.8%
22.6%
Net Income Margin % Chg.
7.6%
-7.4%
25.1%
-7.4%
-10.1%
-2.0%
26.0%
-2.6%
33.5%
3.3%
Weighted Avg. Shares Out
696.0
702.2
698.1
691.2
695.8
700.6
715.0
706.2
714.6
714.6
Weighted Avg. Shares Out % Chg.
0.4%
0.9%
-0.6%
-1.0%
0.7%
0.7%
2.1%
-1.2%
1.2%
-
EPS
3.9
3.7
4.8
3.7
3.6
3.8
4.1
5.0
8.8
9.9
EPS % Chg.
12.2%
-4.4%
30.0%
-23.3%
-3.0%
5.6%
8.7%
20.9%
76.5%
13.3%
Weighted Avg. Shares Out Dil
711.0
716.1
708.5
699.8
706.1
710.2
725.5
718.7
736.8
736.8
Weighted Avg. Shares Out Dil % Chg.
-0.3%
0.7%
-1.1%
-1.2%
0.9%
0.6%
2.2%
-0.9%
2.5%
-
EPS Diluted
3.8
3.6
4.7
3.7
3.5
3.7
4.1
4.9
8.6
9.6
EPS Diluted % Chg.
13.1%
-4.5%
30.6%
-23.0%
-3.3%
5.9%
8.3%
20.7%
76.1%
12.0%
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%