Financhill
Sell
46

DHR Quote, Financials, Valuation and Earnings

Last price:
$194.87
Seasonality move :
4.1%
Day range:
$189.67 - $193.98
52-week range:
$171.00 - $281.70
Dividend yield:
0.59%
P/E ratio:
37.49x
P/S ratio:
5.92x
P/B ratio:
2.72x
Volume:
2.7M
Avg. volume:
4.3M
1-year change:
-22.38%
Market cap:
$138.2B
Revenue:
$23.9B
EPS (TTM):
$5.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.3B $24.8B $26.6B $23.9B $23.9B
Revenue Growth (YoY) 24.42% 11.3% 7.42% -10.33% -0.06%
 
Cost of Revenues $9.8B $9.6B $10.5B $9.9B $9.7B
Gross Profit $12.5B $15.2B $16.2B $14B $14.2B
Gross Profit Margin 55.98% 61.44% 60.76% 58.74% 59.5%
 
R&D Expenses $1.3B $1.5B $1.5B $1.5B $1.6B
Selling, General & Admin $6.9B $6.8B $7.1B $7.3B $7.8B
Other Inc / (Exp) $468M $344M -$227M -$175M -$56M
Operating Expenses $8.2B $8.9B $8.7B $8.8B $9.3B
Operating Income $4.2B $6.4B $7.5B $5.2B $4.9B
 
Net Interest Expenses $204M $220M $163M -- $161M
EBT. Incl. Unusual Items $4.5B $6.5B $7.1B $5B $4.6B
Earnings of Discontinued Ops. -- $986M $881M $543M --
Income Tax Expense $849M $1.1B $818M $823M $747M
Net Income to Company $3.6B $5.4B $6.3B $4.2B $3.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.6B $6.4B $7.2B $4.8B $3.9B
 
Basic EPS (Cont. Ops) $4.97 $8.77 $9.80 $6.44 $5.33
Diluted EPS (Cont. Ops) $4.89 $8.61 $9.66 $6.38 $5.29
Weighted Average Basic Share $706.2M $714.6M $725.1M $736.5M $731M
Weighted Average Diluted Share $718.7M $736.8M $737.1M $743.1M $737.2M
 
EBITDA $6.5B $8.8B $9.5B $7.5B $7.3B
EBIT $4.8B $6.7B $7.4B $5.3B $4.9B
 
Revenue (Reported) $22.3B $24.8B $26.6B $23.9B $23.9B
Operating Income (Reported) $4.2B $6.4B $7.5B $5.2B $4.9B
Operating Income (Adjusted) $4.8B $6.7B $7.4B $5.3B $4.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.9B $7.7B $5.9B $5.8B $5.7B
Revenue Growth (YoY) 57.91% 12.1% -22.62% -2.57% -0.95%
 
Cost of Revenues $2.6B $3B $2.3B $2.3B $2.2B
Gross Profit $4.3B $4.7B $3.7B $3.5B $3.5B
Gross Profit Margin 62.02% 61.2% 61.56% 60.16% 61.16%
 
R&D Expenses $380M $441M $373M $368M $379M
Selling, General & Admin $1.9B $2.1B $1.8B $1.8B $1.9B
Other Inc / (Exp) $140M -$20M $24M -$36M -$79M
Operating Expenses $2.3B $2.5B $2.1B $2.2B $2.2B
Operating Income $2B $2.2B $1.5B $1.3B $1.3B
 
Net Interest Expenses $54M $53M $18M $5M $66M
EBT. Incl. Unusual Items $2.1B $2.1B $1.5B $1.3B $1.1B
Earnings of Discontinued Ops. -- -- $210M -- --
Income Tax Expense $381M $374M $283M $183M $175M
Net Income to Company $1.7B $1.7B $1.2B $1.1B $954M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7B $1.7B $1.5B $1.1B $954M
 
Basic EPS (Cont. Ops) $2.33 $2.35 $1.96 $1.47 $1.33
Diluted EPS (Cont. Ops) $2.29 $2.31 $1.94 $1.45 $1.32
Weighted Average Basic Share $713.2M $716.3M $729.4M $740.6M $716.3M
Weighted Average Diluted Share $735.1M $737.7M $737.2M $748.6M $720.8M
 
EBITDA $2.6B $2.7B $2.1B $1.9B $1.8B
EBIT $2.1B $2.2B $1.6B $1.3B $1.2B
 
Revenue (Reported) $6.9B $7.7B $5.9B $5.8B $5.7B
Operating Income (Reported) $2B $2.2B $1.5B $1.3B $1.3B
Operating Income (Adjusted) $2.1B $2.2B $1.6B $1.3B $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $24.8B $25.6B $24.9B $23.7B $23.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.5B $9.9B $9.8B $9.9B $9.6B
Gross Profit $14.3B $15.7B $15.1B $13.9B $14.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.4B $1.6B $1.5B $1.5B $1.6B
Selling, General & Admin $7.3B $7B $6.8B $7.4B $7.8B
Other Inc / (Exp) $610M $184M -$183M -$235M -$99M
Operating Expenses $8.8B $9.1B $8.3B $8.9B $9.4B
Operating Income $5.5B $6.6B $6.9B $5B $4.8B
 
Net Interest Expenses $273M $219M $128M -- $222M
EBT. Incl. Unusual Items $5.9B $6.5B $6.6B $4.8B $4.5B
Earnings of Discontinued Ops. -- $986M $210M $333M --
Income Tax Expense $1.1B $1.1B $727M $723M $739M
Net Income to Company $4.8B $5.5B $5.8B $4.1B $3.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.8B $6.5B $6.9B $4.4B $3.8B
 
Basic EPS (Cont. Ops) $6.47 $8.79 $9.40 $5.96 $5.19
Diluted EPS (Cont. Ops) $6.35 $8.64 $9.28 $5.90 $5.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.1B $8.9B $8.9B $7.3B $7.1B
EBIT $6.2B $6.8B $6.8B $5.1B $4.8B
 
Revenue (Reported) $24.8B $25.6B $24.9B $23.7B $23.8B
Operating Income (Reported) $5.5B $6.6B $6.9B $5B $4.8B
Operating Income (Adjusted) $6.2B $6.8B $6.8B $5.1B $4.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $6.9B $7.7B $5.9B $5.8B $5.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $3B $2.3B $2.3B $2.2B
Gross Profit $4.3B $4.7B $3.7B $3.5B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $380M $441M $373M $368M $379M
Selling, General & Admin $1.9B $2.1B $1.8B $1.8B $1.9B
Other Inc / (Exp) $140M -$20M $24M -$36M -$79M
Operating Expenses $2.3B $2.5B $2.1B $2.2B $2.2B
Operating Income $2B $2.2B $1.5B $1.3B $1.3B
 
Net Interest Expenses $54M $53M $18M $5M $66M
EBT. Incl. Unusual Items $2.1B $2.1B $1.5B $1.3B $1.1B
Earnings of Discontinued Ops. -- -- $210M -- --
Income Tax Expense $381M $374M $283M $183M $175M
Net Income to Company $1.7B $1.7B $1.2B $1.1B $954M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7B $1.7B $1.5B $1.1B $954M
 
Basic EPS (Cont. Ops) $2.33 $2.35 $1.96 $1.47 $1.33
Diluted EPS (Cont. Ops) $2.29 $2.31 $1.94 $1.45 $1.32
Weighted Average Basic Share $713.2M $716.3M $729.4M $740.6M $716.3M
Weighted Average Diluted Share $735.1M $737.7M $737.2M $748.6M $720.8M
 
EBITDA $2.6B $2.7B $2.1B $1.9B $1.8B
EBIT $2.1B $2.2B $1.6B $1.3B $1.2B
 
Revenue (Reported) $6.9B $7.7B $5.9B $5.8B $5.7B
Operating Income (Reported) $2B $2.2B $1.5B $1.3B $1.3B
Operating Income (Adjusted) $2.1B $2.2B $1.6B $1.3B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6B $2.6B $6B $5.9B $2.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4B $4.6B $4.1B $3.9B $3.5B
Inventory $2.3B $2.8B $2.8B $2.6B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.4B $1.7B $1.7B $1.6B $1.6B
Total Current Assets $13.8B $11.6B $15.9B $13.9B $9.5B
 
Property Plant And Equipment $3.3B $3.8B $3.7B $4.6B $5B
Long-Term Investments -- -- -- -- --
Goodwill $35.4B $41.2B $37.3B $41.6B $40.5B
Other Intangibles $21.3B $22.8B $19.8B $20.7B $18.6B
Other Long-Term Assets $2.4B $3.7B $7.7B $3.6B $4B
Total Assets $76.2B $83.2B $84.4B $84.5B $77.5B
 
Accounts Payable $2B $2.6B $1.9B $1.8B $1.8B
Accrued Expenses -- -- -- -- $4.5B
Current Portion Of Long-Term Debt $11M $8M $591M $1.7B $505M
Current Portion Of Capital Lease Obligations $189M $207M $167M $180M $173M
Other Current Liabilities $1.7B $1.3B $2.2B $1.2B $1.1B
Total Current Liabilities $7.4B $8.1B $8.4B $8.3B $6.8B
 
Long-Term Debt $21.2B $22.2B $19.1B $16.7B $15.5B
Capital Leases -- -- -- -- --
Total Liabilities $36.4B $38B $34.3B $31B $28B
 
Common Stock $3.3B $3.3B $1.7B $9M $9M
Other Common Equity Adj -$368M -$1B -$2.9B -$1.7B -$3.2B
Common Equity $36.5B $41.9B $48.4B $53.5B $49.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11M $10M $8M $4M $7M
Total Equity $39.8B $45.2B $50.1B $53.5B $49.6B
 
Total Liabilities and Equity $76.2B $83.2B $84.4B $84.5B $77.5B
Cash and Short Terms $6B $2.6B $6B $5.9B $2.1B
Total Debt $21.2B $22.2B $19.7B $18.4B $16B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $6.3B $3.7B $7.4B $7B $2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.9B $4.4B $4.3B $3.4B $3.5B
Inventory $2.4B $3.1B $3.4B $2.6B $2.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3B $1.5B $1.5B $1.3B $1.5B
Total Current Assets $14B $12.7B $16.5B $14.4B $9.5B
 
Property Plant And Equipment $3.3B $3.8B $4.1B $4.6B $5.1B
Long-Term Investments -- -- -- -- --
Goodwill $34.9B $40.7B $39.9B $40.8B $41.7B
Other Intangibles $20.4B $22.1B $20B $19.9B $18.9B
Other Long-Term Assets $2.9B $4.1B $4.6B $3.7B $3.9B
Total Assets $75.4B $83.4B $85B $83.4B $79.1B
 
Accounts Payable $2B $2.4B $2.1B $1.7B $1.7B
Accrued Expenses $4.8B $5.2B $5.1B $4.4B $4.4B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.8B $7.5B $8.7B $7.8B $6.6B
 
Long-Term Debt $20.3B $21.8B $18.3B $16.4B $16B
Capital Leases -- -- -- -- --
Total Liabilities $35B $37B $33.6B $30B $28.3B
 
Common Stock $3.3B $3.3B $1.7B $9M $9M
Other Common Equity Adj -$1.3B -$1.4B -$2.8B -$2.7B -$1.6B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11M $6M $8M $5M $8M
Total Equity $40.4B $46.4B $51.5B $53.4B $50.9B
 
Total Liabilities and Equity $75.4B $83.4B $85B $83.4B $79.1B
Cash and Short Terms $6.3B $3.7B $7.4B $7B $2B
Total Debt $20.3B $21.8B $19.8B $18.2B $16.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.6B $5.4B $6.3B $4.2B $3.9B
Depreciation & Amoritzation $1.8B $2.1B $2.1B $2.2B $2.4B
Stock-Based Compensation $187M $184M $295M $306M $288M
Change in Accounts Receivable -$264M -$597M -$389M $322M $331M
Change in Inventories -$123M -$427M -$448M $185M $147M
Cash From Operations $6.2B $8.4B $8.5B $7.2B $6.7B
 
Capital Expenditures $791M $1.2B $1.1B $1.4B $1.4B
Cash Acquisitions -$20.1B -$10.9B -$582M -$5.6B -$558M
Cash From Investing -$21.2B -$13B -$2.2B -$7.1B -$2B
 
Dividends Paid (Ex Special Dividend) -$615M -$742M -$818M -$1.2B -$768M
Special Dividend Paid
Long-Term Debt Issued $8.7B $984M -- -- --
Long-Term Debt Repaid -$6B -$1.3B -$965M -$620M -$1.7B
Repurchase of Common Stock -- -- -- -- -$6B
Other Financing Activities -$3M -$16M -$95M $2.5B -$131M
Cash From Financing $1B $1.3B -$2.6B -$273M -$8.4B
 
Beginning Cash (CF) $19.9B $6B $2.6B $6B $5.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14B -$3.3B $3.7B -$190M -$3.7B
Ending Cash (CF) $6B $2.6B $6B $5.9B $2.1B
 
Levered Free Cash Flow $5.4B $7.1B $7.4B $5.8B $5.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.7B $1.7B $1.2B $1.1B $954M
Depreciation & Amoritzation $502M $565M $535M $586M $591M
Stock-Based Compensation $54M $80M $70M $60M $61M
Change in Accounts Receivable $59M $80M $630M $516M $89M
Change in Inventories -$171M -$431M -$255M -$118M -$166M
Cash From Operations $1.9B $2B $1.9B $1.7B $1.3B
 
Capital Expenditures $251M $250M $266M $291M $245M
Cash Acquisitions -$393M -$17M -- -- $9M
Cash From Investing -$993M -$503M -$304M -$321M -$242M
 
Dividends Paid (Ex Special Dividend) -$169M -$191M -$204M -$177M -$194M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $4M
Long-Term Debt Repaid -$279M -- -- -- --
Repurchase of Common Stock -- -- -- -- -$1.1B
Other Financing Activities $12M -$47M -$20M -$23M $21M
Cash From Financing -$449M -$274M -$262M -$133M -$1.3B
 
Beginning Cash (CF) $6B $2.6B $6B $5.9B $2.1B
Foreign Exchange Rate Adjustment -$134M -$60M $3M -$118M $113M
Additions / Reductions $429M $1.2B $1.4B $1.3B -$198M
Ending Cash (CF) $6.3B $3.7B $7.4B $7B $2B
 
Levered Free Cash Flow $1.6B $1.7B $1.7B $1.4B $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.8B $5.5B $5.8B $4.1B $3.8B
Depreciation & Amoritzation $2B $2.1B $2.1B $2.2B $2.4B
Stock-Based Compensation $196M $210M $285M $296M $289M
Change in Accounts Receivable -$387M -$576M $161M $208M -$96M
Change in Inventories -$119M -$687M -$272M $322M $99M
Cash From Operations $7.3B $8.5B $8.5B $7B $6.2B
 
Capital Expenditures $909M $1.2B $1.1B $1.4B $1.3B
Cash Acquisitions $197M -$10.5B -$565M -$5.6B -$549M
Cash From Investing -$1.4B -$12.5B -$2B -$7.1B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$646M -$764M -$831M -$1.2B -$785M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6.2B -- -- -- --
Repurchase of Common Stock -- -- -- -- -$7.1B
Other Financing Activities $9M -$75M -$68M $2.5B -$87M
Cash From Financing -$4.1B $1.5B -$2.6B -$144M -$9.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B -$2.6B $3.9B -$286M -$5.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.4B $7.2B $7.4B $5.5B $4.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.7B $1.7B $1.2B $1.1B $954M
Depreciation & Amoritzation $502M $565M $535M $586M $591M
Stock-Based Compensation $54M $80M $70M $60M $61M
Change in Accounts Receivable $59M $80M $630M $516M $89M
Change in Inventories -$171M -$431M -$255M -$118M -$166M
Cash From Operations $1.9B $2B $1.9B $1.7B $1.3B
 
Capital Expenditures $251M $250M $266M $291M $245M
Cash Acquisitions -$393M -$17M -- -- $9M
Cash From Investing -$993M -$503M -$304M -$321M -$242M
 
Dividends Paid (Ex Special Dividend) -$169M -$191M -$204M -$177M -$194M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $4M
Long-Term Debt Repaid -$279M -- -- -- --
Repurchase of Common Stock -- -- -- -- -$1.1B
Other Financing Activities $12M -$47M -$20M -$23M $21M
Cash From Financing -$449M -$274M -$262M -$133M -$1.3B
 
Beginning Cash (CF) $6B $2.6B $6B $5.9B $2.1B
Foreign Exchange Rate Adjustment -$134M -$60M $3M -$118M $113M
Additions / Reductions $429M $1.2B $1.4B $1.3B -$198M
Ending Cash (CF) $6.3B $3.7B $7.4B $7B $2B
 
Levered Free Cash Flow $1.6B $1.7B $1.7B $1.4B $1.1B

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock