Company logo

DHR - Danaher Corporation

NYSE -> Healthcare -> Diagnostics & Research
Washington, United States
Type: Equity

DHR price evolution
DHR
(in millions $) 31 Mar 2024 31 Jan 2024 30 Sep 2023 30 Jun 2023
Current assets
Cash $7031 $5864 $12277 $8575
Short term investments
Net receivables $3379 $3922 $4201 $4199
Inventory $2645 $2594 $3024 $3183
Total current assets $14372 $13937 $21205 $17461
Long term investments
Property, plant & equipment $4562 $4553 $4302 $4176
Goodwill & intangible assets $60734 $62354 $57941 $58893
Total noncurrent assets $69030 $70551 $66529 $67441
Total investments
Total assets $83402 $84488 $87734 $84902
Current liabilities
Accounts payable $1679 $1766 $1894 $1956
Deferred revenue
Short long term debt $1746 $1695 $2547 $1590
Total current liabilities $7778 $8274 $9367 $8404
Long term debt $16417 $16707 $19513 $18285
Total noncurrent liabilities $22177 $22724 $25952 $24774
Total debt $18163 $18402 $22060 $19875
Total liabilities $29955 $31002 $35319 $33178
Shareholders' equity
Retained earnings $41962 $41074 $42272 $41344
Other shareholder equity -$2744 -$1748 -$3959 -$3576
Total shareholder equity $53442 $53486 $52407 $51716
(in millions $) 31 Jan 2024 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $5864 $5995 $2586 $6035
Short term investments
Net receivables $3922 $4918 $4631 $4045
Inventory $2594 $3110 $2767 $2292
Total current assets $13937 $15883 $11648 $13802
Long term investments $27
Property, plant & equipment $4553 $3956 $3790 $3262
Goodwill & intangible assets $62354 $60052 $64027 $56702
Total noncurrent assets $70551 $68467 $71536 $62359
Total investments
Total assets $84488 $84350 $83184 $76161
Current liabilities
Accounts payable $1766 $2296 $2569 $2049
Deferred revenue
Short long term debt $1695 $591 $8 $11
Total current liabilities $8274 $8389 $8140 $7402
Long term debt $16707 $19086 $22168 $21193
Total noncurrent liabilities $22724 $25871 $29867 $28982
Total debt $18402 $19677 $22176 $21204
Total liabilities $31002 $34268 $38007 $36384
Shareholders' equity
Retained earnings $41074 $39205 $32827 $27159
Other shareholder equity -$1748 -$2872 -$1027 -$368
Total shareholder equity $53486 $50082 $45167 $39766
(in millions $) 31 Mar 2024 31 Jan 2024 30 Sep 2023 30 Jun 2023
Revenue
Total revenue $5796 $6405 $6873 $7157
Cost of revenue $2309 $2873 $3116
Gross Profit $3487 $3779 $4000 $4041
Operating activities
Research & development $368 $417 $418
Selling, general & administrative $1807 $2145 $2194
Total operating expenses $2175 $2442 $2562 $2612
Operating income $1312 $1438 $1429
Income from continuing operations
EBIT $1336 $1470 $1459
Income tax expense $183 $111 $268 $286
Interest expense $65 $32 $73 $67
Net income
Net income $1088 $1079 $1129 $1106
Income (for common shares) $1088 $1129 $1106
(in millions $) 31 Jan 2024 31 Dec 2022 31 Jan 2022 31 Dec 2020
Revenue
Total revenue $23890 $31471 $22284
Cost of revenue $12522 $9809
Gross Profit $14034 $18949 $12475
Operating activities
Research & development $1745 $1348
Selling, general & administrative $8516 $6896
Total operating expenses $8832 $10261 $8244
Operating income $8688 $4231
Income from continuing operations
EBIT $8503 $4770
Income tax expense $823 $1083 $849
Interest expense $17 $211 $275
Net income
Net income $4743 $7209 $3646
Income (for common shares) $7103 $3510
(in millions $) 31 Mar 2024 31 Jan 2024 30 Sep 2023 30 Jun 2023
Net income $1088 $1129 $1106
Operating activities
Depreciation $586 $554 $562
Business acquisitions & disposals
Stock-based compensation $60 $92 $109
Total cash flows from operations $1739 $1672 $1926
Investing activities
Capital expenditures -$291 -$361 -$337
Investments -$44 $21 -$98
Total cash flows from investing -$321 -$7081 -$329 -$431
Financing activities
Dividends paid -$177 -$821 -$199 -$218
Sale and purchase of stock -$1 $55 $30
Net borrowings $68 $2603 -$3
Total cash flows from financing -$133 -$273 $2443 -$208
Effect of exchange rate -$118 $59 -$84 -$91
Change in cash and equivalents $1167 -$131 $3702 $1196
(in millions $) 31 Jan 2024 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $7209 $6433 $3646
Operating activities
Depreciation $2222 $2168 $1775
Business acquisitions & disposals -$637 -$10935 -$20145
Stock-based compensation $336 $218 $187
Total cash flows from operations $8519 $8358 $6208
Investing activities
Capital expenditures -$1143 -$1281 -$789
Investments -$505 -$808 -$329
Total cash flows from investing -$7081 -$2234 -$12987 -$21239
Financing activities
Dividends paid -$821 -$818 -$742 -$615
Sale and purchase of stock $31 $86 $1882
Net borrowings -$1688 $1967 -$1926
Total cash flows from financing -$273 -$2570 $1295 $1006
Effect of exchange rate $59 -$306 -$115 $148
Change in cash and equivalents -$131 $3409 -$3449 -$13877
Fundamentals
Market cap $187.65B
Enterprise value $198.79B
Shares outstanding 740.60M
Revenue $26.23B
EBITDA N/A
EBIT N/A
Net Income $4.40B
Revenue Q/Q -19.13%
Revenue Y/Y -15.25%
P/E ratio 42.63
EV/Sales 7.58
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio 7.15
P/B ratio 3.34
Book/Share 75.87
Cash/Share 9.49
EPS $5.94
ROA 5.17%
ROE 8.34%
Debt/Equity 0.58
Net debt/EBITDA N/A
Current ratio 1.85
Quick ratio 1.51