Financhill
Sell
39

DHR Quote, Financials, Valuation and Earnings

Last price:
$231.09
Seasonality move :
10.08%
Day range:
$229.40 - $232.14
52-week range:
$222.53 - $281.70
Dividend yield:
0.47%
P/E ratio:
44.10x
P/S ratio:
7.22x
P/B ratio:
3.25x
Volume:
2.1M
Avg. volume:
3.3M
1-year change:
-0.76%
Market cap:
$166.9B
Revenue:
$23.9B
EPS (TTM):
$5.24
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $17.9B $22.3B $24.8B $26.6B $23.9B
Revenue Growth (YoY) 5.06% 24.42% 11.3% 7.42% -10.33%
 
Cost of Revenues $7.9B $9.8B $9.6B $10.5B $9.9B
Gross Profit $10B $12.5B $15.2B $16.2B $14B
Gross Profit Margin 55.74% 55.98% 61.44% 60.76% 58.74%
 
R&D Expenses $1.1B $1.3B $1.5B $1.5B $1.5B
Selling, General & Admin $5.6B $6.9B $6.8B $7.1B $7.3B
Other Inc / (Exp) $5M $468M $344M -$227M -$252M
Operating Expenses $6.7B $8.2B $8.9B $8.7B $8.8B
Operating Income $3.3B $4.2B $6.4B $7.5B $5.3B
 
Net Interest Expenses -- $204M $220M $163M --
EBT. Incl. Unusual Items $3.3B $4.5B $6.5B $7.1B $5B
Earnings of Discontinued Ops. $576M -- $986M $881M $543M
Income Tax Expense $873M $849M $1.1B $818M $823M
Net Income to Company $2.4B $3.6B $5.4B $6.3B $4.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3B $3.6B $6.4B $7.2B $4.8B
 
Basic EPS (Cont. Ops) $4.11 $4.97 $8.77 $9.80 $6.44
Diluted EPS (Cont. Ops) $4.05 $4.89 $8.61 $9.66 $6.38
Weighted Average Basic Share $715M $706.2M $714.6M $725.1M $736.5M
Weighted Average Diluted Share $725.5M $718.7M $736.8M $737.1M $743.1M
 
EBITDA $4.6B $6.5B $8.8B $9.5B $7.5B
EBIT $3.4B $4.8B $6.7B $7.4B $5.3B
 
Revenue (Reported) $17.9B $22.3B $24.8B $26.6B $23.9B
Operating Income (Reported) $3.3B $4.2B $6.4B $7.5B $5.3B
Operating Income (Adjusted) $3.4B $4.8B $6.7B $7.4B $5.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.9B $7.2B $7.7B $5.6B $5.8B
Revenue Growth (YoY) 34.4% 22.86% 6% -26.61% 3.09%
 
Cost of Revenues $2.7B $2.9B $3.1B $2.3B $2.4B
Gross Profit $3.2B $4.4B $4.6B $3.3B $3.4B
Gross Profit Margin 54.83% 60.3% 59.82% 58.23% 58.66%
 
R&D Expenses $342M $441M $420M $362M $383M
Selling, General & Admin $1.8B $2.1B $2.1B $1.7B $2.1B
Other Inc / (Exp) $7M $137M -$51M -$47M $102M
Operating Expenses $2.1B $3.1B $2.6B $2.1B $2.4B
Operating Income $1.1B $1.3B $2B $1.2B $958M
 
Net Interest Expenses $74M $59M $33M -- $83M
EBT. Incl. Unusual Items $1B $1.4B $1.9B $1.1B $977M
Earnings of Discontinued Ops. -- -- -- $189M --
Income Tax Expense $138M $229M $359M $207M $159M
Net Income to Company $883M $1.2B $1.6B $940M $818M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $883M $1.2B $1.6B $1.1B $818M
 
Basic EPS (Cont. Ops) $1.18 $1.56 $2.13 $1.53 $1.13
Diluted EPS (Cont. Ops) $1.16 $1.54 $2.10 $1.51 $1.12
Weighted Average Basic Share $710.9M $715.1M $728.5M $739.4M $723M
Weighted Average Diluted Share $724.3M $727M $737.4M $745.9M $729.4M
 
EBITDA $1.6B $2B $2.5B $1.8B $1.7B
EBIT $1.1B $1.4B $2B $1.2B $1.1B
 
Revenue (Reported) $5.9B $7.2B $7.7B $5.6B $5.8B
Operating Income (Reported) $1.1B $1.3B $2B $1.2B $958M
Operating Income (Adjusted) $1.1B $1.4B $2B $1.2B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $20.4B $28.1B $26.6B $21B $23.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.2B $11.1B $10.4B $8.6B $9.6B
Gross Profit $11.2B $17B $16.2B $12.4B $14.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2B $1.6B $1.5B $1.3B $1.5B
Selling, General & Admin $6.4B $7.9B $7.2B $6.1B $7.7B
Other Inc / (Exp) $449.7M $383M -$188M -$107M -$207M
Operating Expenses $7.6B $10.1B $8.8B $7.4B $9.2B
Operating Income $3.6B $6.9B $7.5B $5B $4.9B
 
Net Interest Expenses $112.8M $240M $183M $43M $82M
EBT. Incl. Unusual Items $3.9B $7.1B $7.1B $4.9B $4.6B
Earnings of Discontinued Ops. $482.3M $86M $900M $585M -$42M
Income Tax Expense $730.6M $1.3B $1.2B $408M $629M
Net Income to Company $3.2B $5.8B $5.9B $4.5B $3.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.7B $5.9B $6.8B $5.9B $3.9B
 
Basic EPS (Cont. Ops) $5.03 $8.02 $9.20 $8.02 $5.29
Diluted EPS (Cont. Ops) $4.94 $7.89 $9.05 $7.93 $5.24
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $5.7B $9.4B $9.4B $7.2B $7.2B
EBIT $4.2B $7.3B $7.3B $5.1B $4.9B
 
Revenue (Reported) $20.4B $28.1B $26.6B $21B $23.7B
Operating Income (Reported) $3.6B $6.9B $7.5B $5B $4.9B
Operating Income (Adjusted) $4.2B $7.3B $7.3B $5.1B $4.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.5B $21.3B $23.1B $17.5B $17.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7B $8.3B $9.1B $7.2B $7B
Gross Profit $8.5B $13B $14B $10.3B $10.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $952M $1.2B $1.3B $1.1B $1.1B
Selling, General & Admin $4.9B $5.9B $6.3B $5.3B $5.7B
Other Inc / (Exp) $459M $374M -$158M -$38M $7M
Operating Expenses $5.9B $7.7B $7.6B $6.4B $6.9B
Operating Income $2.6B $5.3B $6.4B $3.9B $3.4B
 
Net Interest Expenses $151M $172M $135M $24M $114M
EBT. Incl. Unusual Items $3B $5.5B $6.1B $3.8B $3.3B
Earnings of Discontinued Ops. -- $86M -- $585M --
Income Tax Expense $548M $954M $1.1B $712M $518M
Net Income to Company $2.4B $4.6B $5B $3.1B $2.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4B $4.6B $5B $3.7B $2.8B
 
Basic EPS (Cont. Ops) $3.28 $6.33 $6.76 $4.99 $3.83
Diluted EPS (Cont. Ops) $3.21 $6.23 $6.66 $4.94 $3.79
Weighted Average Basic Share $2.1B $2.1B $2.2B $2.2B $2.2B
Weighted Average Diluted Share $2.2B $2.2B $2.2B $2.2B $2.2B
 
EBITDA $4.4B $7.3B $7.9B $5.6B $5.3B
EBIT $3.2B $5.7B $6.2B $4B $3.5B
 
Revenue (Reported) $15.5B $21.3B $23.1B $17.5B $17.3B
Operating Income (Reported) $2.6B $5.3B $6.4B $3.9B $3.4B
Operating Income (Adjusted) $3.2B $5.7B $6.2B $4B $3.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $19.9B $6B $2.6B $6B $5.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.2B $4B $4.6B $4.1B $3.9B
Inventory $1.6B $2.3B $2.8B $2.8B $2.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $865M $1.4B $1.7B $1.7B $1.6B
Total Current Assets $25.6B $13.8B $11.6B $15.9B $13.9B
 
Property Plant And Equipment $2.3B $3.3B $3.8B $3.7B $4.6B
Long-Term Investments -- -- -- -- --
Goodwill $22.7B $35.4B $41.2B $37.3B $41.6B
Other Intangibles $9.8B $21.3B $22.8B $19.8B $20.7B
Other Long-Term Assets $1.7B $2.4B $3.7B $7.7B $3.6B
Total Assets $62.1B $76.2B $83.2B $84.4B $84.5B
 
Accounts Payable $1.5B $2B $2.6B $1.9B $1.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $212M $11M $8M $591M $1.7B
Current Portion Of Capital Lease Obligations $158M $189M $207M $167M $180M
Other Current Liabilities $806M $1.7B $1.3B $2.2B $1.2B
Total Current Liabilities $4.9B $7.4B $8.1B $8.4B $8.3B
 
Long-Term Debt $21.5B $21.2B $22.2B $19.1B $16.7B
Capital Leases -- -- -- -- --
Total Liabilities $31.8B $36.4B $38B $34.3B $31B
 
Common Stock $1.6B $3.3B $3.3B $1.7B $9M
Other Common Equity Adj -$3.1B -$368M -$1B -$2.9B -$1.7B
Common Equity $28.7B $36.5B $41.9B $48.4B $53.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11M $11M $10M $8M $4M
Total Equity $30.3B $39.8B $45.2B $50.1B $53.5B
 
Total Liabilities and Equity $62.1B $76.2B $83.2B $84.4B $84.5B
Cash and Short Terms $19.9B $6B $2.6B $6B $5.9B
Total Debt $21.7B $21.2B $22.2B $19.7B $18.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $5.7B $2.6B $5.2B $12.3B $2.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.5B $4.2B $4.4B $4.2B $3.5B
Inventory $2.4B $2.7B $3.2B $3B $2.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $936.1M $1.3B $1.5B $1.7B $1.2B
Total Current Assets $12.5B $10.8B $14.3B $21.2B $10.1B
 
Property Plant And Equipment $3.1B $3.6B $3.7B $4.3B $4.8B
Long-Term Investments -- -- -- -- --
Goodwill $34.3B $41.2B $38.3B $39.2B $42.2B
Other Intangibles $20.9B $23.4B $20B $18.8B $19.9B
Other Long-Term Assets $2.2B $3.5B $4.8B $4.3B $3.7B
Total Assets $72.9B $82.5B $81B $87.7B $80.6B
 
Accounts Payable $1.7B $2.1B $2.2B $1.9B $1.6B
Accrued Expenses $4.3B $5.1B $5.1B $4.9B $4.5B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6B $7.3B $8B $9.4B $7.3B
 
Long-Term Debt $21.8B $23.6B $18.5B $19.5B $16.3B
Capital Leases -- -- -- -- --
Total Liabilities $34.9B $39B $34B $35.3B $29.3B
 
Common Stock $3.3B $3.3B $1.7B $9M $9M
Other Common Equity Adj -$1B -$1.1B -$3.9B -$4B -$1.3B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.5M $10M $8M $8M $6M
Total Equity $38B $43.5B $47B $52.4B $51.3B
 
Total Liabilities and Equity $72.9B $82.5B $81B $87.7B $80.6B
Cash and Short Terms $5.7B $2.6B $5.2B $12.3B $2.6B
Total Debt $21.8B $23.6B $19.2B $22.1B $17.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.4B $3.6B $5.4B $6.3B $4.2B
Depreciation & Amoritzation $1.2B $1.8B $2.1B $2.1B $2.2B
Stock-Based Compensation $159M $187M $184M $295M $306M
Change in Accounts Receivable -$157M -$264M -$597M -$389M $322M
Change in Inventories -$22M -$123M -$427M -$448M $185M
Cash From Operations $4B $6.2B $8.4B $8.5B $7.2B
 
Capital Expenditures $636M $791M $1.2B $1.1B $1.4B
Cash Acquisitions -$331M -$20.1B -$10.9B -$582M -$5.6B
Cash From Investing -$1.2B -$21.2B -$13B -$2.2B -$7.1B
 
Dividends Paid (Ex Special Dividend) -$751M -$615M -$742M -$818M -$1.2B
Special Dividend Paid
Long-Term Debt Issued $12.1B $8.7B $984M -- --
Long-Term Debt Repaid -$1.6B -$6B -$1.3B -$965M -$620M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$43M -$3M -$16M -$95M $2.5B
Cash From Financing $16.4B $1B $1.3B -$2.6B -$273M
 
Beginning Cash (CF) $788M $19.9B $6B $2.6B $6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.1B -$14B -$3.3B $3.7B -$190M
Ending Cash (CF) $19.9B $6B $2.6B $6B $5.9B
 
Levered Free Cash Flow $3.3B $5.4B $7.1B $7.4B $5.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $883M $1.2B $1.6B $940M $818M
Depreciation & Amoritzation $492M $554M $540M $533M $591M
Stock-Based Compensation $45M $52M $89M $79M $84M
Change in Accounts Receivable -$62M -$81M $11M -$38M -$108M
Change in Inventories $24M -$146M -$61M $91M $35M
Cash From Operations $1.7B $2B $2B $1.7B $1.5B
 
Capital Expenditures $187M $318M $277M $354M $298M
Cash Acquisitions -$67M -$9.6B -$227M -- -$513M
Cash From Investing -$329M -$10B -$515M -$329M -$606M
 
Dividends Paid (Ex Special Dividend) -$162M -$191M -$204M -$199M -$196M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $2.6B --
Long-Term Debt Repaid -$1.3B -- -- -- --
Repurchase of Common Stock -- -- -- -- -$640M
Other Financing Activities -$1M -$25M -$14M -$16M -$62M
Cash From Financing -$1.3B $3.3B -$230M $2.4B -$845M
 
Beginning Cash (CF) $5.5B $7.3B $4B $8.6B $2.4B
Foreign Exchange Rate Adjustment $74M -$61M -$99M -$84M $191M
Additions / Reductions $75M -$4.7B $1.3B $3.8B $62M
Ending Cash (CF) $5.7B $2.6B $5.2B $12.3B $2.6B
 
Levered Free Cash Flow $1.5B $1.7B $1.7B $1.3B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.2B $5.8B $5.9B $4.5B $3.9B
Depreciation & Amoritzation $1.6B $2.1B $2.1B $2.1B $2.3B
Stock-Based Compensation $178.5M $209M $295M $270M $292M
Change in Accounts Receivable $77.3M -$628M -$579M $456M $93M
Change in Inventories -$100.1M -$318M -$718M $228M $121M
Cash From Operations $5.1B $8.2B $8.3B $8.1B $6.3B
 
Capital Expenditures $654.5M $1.2B $1.2B $1.2B $1.3B
Cash Acquisitions -$20B -$10.8B -$603M -$278M -$6.1B
Cash From Investing -$20.9B -$12.7B -$2.3B -$1.9B -$7.3B
 
Dividends Paid (Ex Special Dividend) -$811M -$721M -$806M -$824M -$1.2B
Special Dividend Paid
Long-Term Debt Issued $11.7B -- -- -- --
Long-Term Debt Repaid -$5.9B -$1.2B -- -- --
Repurchase of Common Stock -- -- -- -- -$5.2B
Other Financing Activities -- -$12M -$84M -$68M $2.5B
Cash From Financing $7.2B $1.3B -$3.1B $1.1B -$8.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.6B -$3.1B $2.9B $7.3B -$10B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.4B $7.1B $7.1B $6.8B $5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.4B $4.6B $5B $3.1B $2.8B
Depreciation & Amoritzation $1.3B $1.6B $1.7B $1.6B $1.8B
Stock-Based Compensation $137M $159M $270M $245M $231M
Change in Accounts Receivable $212M -$152M -$134M $711M $482M
Change in Inventories -$243M -$438M -$729M -$53M -$117M
Cash From Operations $4B $6B $6B $5.5B $4.7B
 
Capital Expenditures $475M $874M $823M $949M $876M
Cash Acquisitions -$20B -$10.6B -$304M -- -$525M
Cash From Investing -$20.7B -$12.1B -$1.4B -$1.1B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$445M -$551M -$615M -$621M -$573M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.7B -- -- $2.6B --
Long-Term Debt Repaid -$5B -$279M -$265M -- -$974M
Repurchase of Common Stock -- -- -- -- -$5.2B
Other Financing Activities -$3M -$12M -$80M -$53M -$120M
Cash From Financing $2.4B $2.7B -$1.7B $2B -$6.7B
 
Beginning Cash (CF) $29.8B $19.7B $10.3B $21.9B $15.3B
Foreign Exchange Rate Adjustment $21M -$117M -$332M -$172M $74M
Additions / Reductions -$14.2B -$3.4B $2.9B $6.5B -$3.3B
Ending Cash (CF) $15.6B $16.2B $12.9B $28.2B $12B
 
Levered Free Cash Flow $3.5B $5.2B $5.2B $4.6B $3.8B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock