Financhill
Sell
40

DHR Quote, Financials, Valuation and Earnings

Last price:
$230.82
Seasonality move :
10.08%
Day range:
$228.00 - $231.00
52-week range:
$222.53 - $281.70
Dividend yield:
0.46%
P/E ratio:
44.04x
P/S ratio:
7.21x
P/B ratio:
3.25x
Volume:
985.6K
Avg. volume:
3.4M
1-year change:
0.17%
Market cap:
$166.7B
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 The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

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

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock