Financhill
Buy
70

DHR Quote, Financials, Valuation and Earnings

Last price:
$227.14
Seasonality move :
10.19%
Day range:
$227.60 - $230.65
52-week range:
$171.00 - $258.23
Dividend yield:
0.54%
P/E ratio:
47.02x
P/S ratio:
6.78x
P/B ratio:
3.16x
Volume:
3.8M
Avg. volume:
3.6M
1-year change:
-5.15%
Market cap:
$161.4B
Revenue:
$23.9B
EPS (TTM):
$4.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $22.3B $29.5B $26.6B $23.9B $23.9B
Revenue Growth (YoY) 24.42% 32.17% -9.54% -10.33% -0.06%
 
Cost of Revenues $9.8B $11.5B $10.5B $9.9B $9.7B
Gross Profit $12.5B $18B $16.2B $14B $14.2B
Gross Profit Margin 55.98% 60.95% 60.76% 58.74% 59.5%
 
R&D Expenses $1.3B $1.7B $1.5B $1.5B $1.6B
Selling, General & Admin $6.9B $8.2B $7.1B $7.3B $7.8B
Other Inc / (Exp) $468M $344M -$227M -$175M -$56M
Operating Expenses $8.2B $9.9B $8.7B $8.8B $9B
Operating Income $4.3B $8.1B $7.5B $5.3B $5.2B
 
Net Interest Expenses $273M $241M $207M $289M $278M
EBT. Incl. Unusual Items $4.5B $7.6B $7.1B $5B $4.6B
Earnings of Discontinued Ops. -- $86M $881M $543M --
Income Tax Expense $849M $1.3B $818M $823M $747M
Net Income to Company $3.6B $6.3B $6.3B $4.2B $3.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.6B $6.3B $6.3B $4.2B $3.9B
 
Basic EPS (Cont. Ops) $4.97 $8.77 $9.80 $6.44 $5.33
Diluted EPS (Cont. Ops) $4.89 $8.61 $9.64 $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 $6.1B $10.2B $9.7B $7.4B $7.5B
EBIT $4.3B $8.1B $7.5B $5.3B $5.2B
 
Revenue (Reported) $22.3B $29.5B $26.6B $23.9B $23.9B
Operating Income (Reported) $4.3B $8.1B $7.5B $5.3B $5.2B
Operating Income (Adjusted) $4.3B $8.1B $7.5B $5.3B $5.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.2B $7.7B $5.6B $5.8B $6.1B
Revenue Growth (YoY) 22.88% 6% -26.61% 3.09% 4.4%
 
Cost of Revenues $2.9B $3.1B $2.3B $2.4B $2.4B
Gross Profit $4.4B $4.6B $3.3B $3.4B $3.6B
Gross Profit Margin 60.3% 59.82% 58.23% 58.66% 59.87%
 
R&D Expenses $441M $420M $362M $383M $378M
Selling, General & Admin $2.1B $2.1B $1.7B $2.1B $2B
Other Inc / (Exp) $137M -$51M -$47M $102M --
Operating Expenses $2.5B $2.6B $2.1B $2.4B $2.4B
Operating Income $1.9B $2B $1.2B $958M $1.3B
 
Net Interest Expenses $63M $42M $70M $87M $67M
EBT. Incl. Unusual Items $1.4B $1.9B $1.1B $977M $1.1B
Earnings of Discontinued Ops. -- -- $189M -- --
Income Tax Expense $229M $359M $207M $159M $168M
Net Income to Company $1.2B $1.6B $544M $818M $908M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $1.6B $940M $818M $908M
 
Basic EPS (Cont. Ops) $1.56 $2.13 $1.53 $1.13 $1.28
Diluted EPS (Cont. Ops) $1.54 $2.10 $1.51 $1.12 $1.27
Weighted Average Basic Share $715.1M $728.5M $739.4M $723M $710.7M
Weighted Average Diluted Share $727M $737.4M $745.9M $729.4M $713.7M
 
EBITDA $2.4B $2.6B $1.7B $1.5B $1.9B
EBIT $1.9B $2B $1.2B $958M $1.3B
 
Revenue (Reported) $7.2B $7.7B $5.6B $5.8B $6.1B
Operating Income (Reported) $1.9B $2B $1.2B $958M $1.3B
Operating Income (Adjusted) $1.9B $2B $1.2B $958M $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $28.1B $31.3B $25.9B $23.7B $24.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.1B $12.3B $10.7B $9.6B $9.3B
Gross Profit $17B $19B $15.2B $14.1B $15B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.6B $1.8B $1.6B $1.5B $1.6B
Selling, General & Admin $7.9B $8.6B $7.5B $7.8B $8.2B
Other Inc / (Exp) $383M -$188M -$107M -$130M --
Operating Expenses $9.5B $10.4B $9.1B $9.2B $9.5B
Operating Income $7.5B $8.5B $6.1B $4.9B $5.5B
 
Net Interest Expenses $256M $204M $268M $302M $271M
EBT. Incl. Unusual Items $7.1B $8.2B $6B $4.6B $4.2B
Earnings of Discontinued Ops. $86M -- $619M -$42M --
Income Tax Expense $1.3B $1.4B $659M $629M $672M
Net Income to Company $5.8B $6.8B $4.5B $3.9B $3.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.8B $6.8B $5.3B $3.9B $3.5B
 
Basic EPS (Cont. Ops) $8.02 $9.20 $8.02 $5.29 $4.89
Diluted EPS (Cont. Ops) $7.88 $9.06 $7.90 $5.24 $4.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $9.6B $10.8B $8.2B $7.1B $7.9B
EBIT $7.5B $8.5B $6.1B $4.9B $5.5B
 
Revenue (Reported) $28.1B $31.3B $25.9B $23.7B $24.3B
Operating Income (Reported) $7.5B $8.5B $6.1B $4.9B $5.5B
Operating Income (Adjusted) $7.5B $8.5B $6.1B $4.9B $5.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $21.3B $23.1B $18.7B $17.3B $17.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.3B $9.1B $7.8B $7B $6.6B
Gross Profit $13B $14B $11B $10.3B $11.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.2B $1.3B $1.2B $1.1B $1.2B
Selling, General & Admin $5.9B $6.3B $5.7B $5.7B $6.2B
Other Inc / (Exp) $374M -$158M -$38M $7M -$121M
Operating Expenses $7.1B $7.6B $6.8B $6.9B $7.4B
Operating Income $5.9B $6.4B $4.1B $3.4B $3.7B
 
Net Interest Expenses $184M $147M $203M $217M $210M
EBT. Incl. Unusual Items $5.5B $6.1B $4.1B $3.3B $2.9B
Earnings of Discontinued Ops. $86M -- $399M -- --
Income Tax Expense $954M $1.1B $776M $518M $443M
Net Income to Company $4.6B $5B $3.1B $2.8B $2.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $4.6B $5B $3.3B $2.8B $2.4B
 
Basic EPS (Cont. Ops) $6.33 $6.76 $4.99 $3.83 $3.38
Diluted EPS (Cont. Ops) $6.22 $6.67 $4.94 $3.80 $3.37
Weighted Average Basic Share $2.1B $2.2B $2.2B $2.2B $2.1B
Weighted Average Diluted Share $2.2B $2.2B $2.2B $2.2B $2.2B
 
EBITDA $7.5B $8B $5.7B $5.2B $5.6B
EBIT $5.9B $6.4B $4.1B $3.4B $3.7B
 
Revenue (Reported) $21.3B $23.1B $18.7B $17.3B $17.7B
Operating Income (Reported) $5.9B $6.4B $4.1B $3.4B $3.7B
Operating Income (Adjusted) $5.9B $6.4B $4.1B $3.4B $3.7B
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 $4.1B $4.6B $4.1B $3.9B $3.5B
Inventory $2.3B $2.8B $2.8B $2.6B $2.3B
Prepaid Expenses -- $770M $700M $771M $620M
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 $4.2B $4.8B $4.6B $5.6B $6.1B
Long-Term Investments $27M $1.3B $2.2B $1.7B $1.8B
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 $22B $23.1B $19.9B $17.7B $16.5B
Capital Leases -- -- -- -- --
Total Liabilities $36.4B $38B $34.3B $31B $28B
 
Common Stock $9M $9M $9M $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 $22B $23.1B $20.4B $19.4B $17B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.6B $5.2B $12.3B $2.6B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.3B $4.4B $4.2B $3.5B $3.8B
Inventory $2.7B $3.2B $3B $2.7B $2.7B
Prepaid Expenses -- -- -- $591M $639M
Other Current Assets $1.3B $1.5B $1.7B $1.2B --
Total Current Assets $10.8B $14.3B $21.2B $10.1B $9.6B
 
Property Plant And Equipment $4.6B $4.7B $5.3B $6B $6.6B
Long-Term Investments $1.2B $2.7B $2.1B $1.7B $1.5B
Goodwill $41.2B $38.3B $39.2B $42.2B --
Other Intangibles $23.4B $20B $18.8B $19.9B --
Other Long-Term Assets $3.5B $4.8B $4.3B $3.7B --
Total Assets $82.5B $81B $87.7B $80.6B $79.9B
 
Accounts Payable $2.1B $2.2B $1.9B $1.6B $1.7B
Accrued Expenses $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 $7.3B $8B $9.4B $7.3B $6.3B
 
Long-Term Debt $23.6B $18.5B $19.5B $16.3B $16.8B
Capital Leases -- -- -- -- --
Total Liabilities $39B $34B $35.3B $29.3B $28.8B
 
Common Stock $9M $9M $9M $9M $9M
Other Common Equity Adj -$1.1B -$3.9B -$4B -$1.3B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10M $8M $8M $6M $9M
Total Equity $43.5B $47B $52.4B $51.3B $51.1B
 
Total Liabilities and Equity $82.5B $81B $87.7B $80.6B $79.9B
Cash and Short Terms $2.6B $5.2B $12.3B $2.6B $1.5B
Total Debt $23.6B $19.2B $22.1B $17.5B $16.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.6B $6.3B $6.3B $4.2B $3.9B
Depreciation & Amoritzation $1.8B $2.2B $2.1B $2.2B $2.4B
Stock-Based Compensation $187M $218M $295M $306M $288M
Change in Accounts Receivable -$264M -$611M -$389M $322M $331M
Change in Inventories -$123M -$502M -$448M $185M $147M
Cash From Operations $6.2B $8.4B $8.5B $7.2B $6.7B
 
Capital Expenditures $791M $1.3B $1.1B $1.4B $1.4B
Cash Acquisitions $21B $11B $582M $5.6B $558M
Cash From Investing -$21.2B -$13B -$2.2B -$7.1B -$2B
 
Dividends Paid (Ex Special Dividend) $615M $742M $818M $821M $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) $6B $2.6B $6B $5.9B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$13.9B -$3.4B $3.4B -$131M -$3.8B
Ending Cash (CF) -$7.7B -$978M $9.1B $5.8B -$1.8B
 
Levered Free Cash Flow $5.4B $7.1B $7.4B $5.8B $5.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2B $1.6B $544M $818M $908M
Depreciation & Amoritzation $554M $540M $489M $591M $622M
Stock-Based Compensation $52M $89M $57M $84M $83M
Change in Accounts Receivable -$81M $11M -$54M -$108M -$199M
Change in Inventories -$146M -$61M $75M $35M $6M
Cash From Operations $2B $2B $1.7B $1.5B $1.7B
 
Capital Expenditures $318M $277M $333M $298M $292M
Cash Acquisitions $9.6B $227M -- $513M --
Cash From Investing -$10B -$515M -$329M -$606M -$312M
 
Dividends Paid (Ex Special Dividend) $191M $204M $199M $196M $229M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.6B -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- $640M $2B
Other Financing Activities -$25M -$14M -$16M -$62M --
Cash From Financing $3.3B -$230M $2.4B -$845M -$2.8B
 
Beginning Cash (CF) $2.6B $5.2B $12.3B $2.6B $1.5B
Foreign Exchange Rate Adjustment -$61M -$99M -$84M $191M $2M
Additions / Reductions -$4.8B $1.2B $3.7B $253M -$1.4B
Ending Cash (CF) -$2.3B $6.2B $15.9B $3.1B $101M
 
Levered Free Cash Flow $1.7B $1.7B $1.3B $1.2B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.8B $6.8B $4.5B $3.9B $3.5B
Depreciation & Amoritzation $2.1B $2.2B $2.1B $2.3B $2.4B
Stock-Based Compensation $208.9M $329M $270M $292M $292M
Change in Accounts Receivable -$627.4M -$593M $456M $93M -$216M
Change in Inventories -$317.3M -$793M $228M $121M $22M
Cash From Operations $8.2B $8.3B $8.1B $6.3B $6.3B
 
Capital Expenditures $1.2B $1.2B $1.2B $1.3B $1.3B
Cash Acquisitions $10.8B $637M $278M $6.1B $33M
Cash From Investing -$12.7B -$2.3B -$1.9B -$7.3B -$1.5B
 
Dividends Paid (Ex Special Dividend) $720.6M $806M $824M $773M $847M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -$2.6B --
Long-Term Debt Repaid -$1.2B -- -- -- --
Repurchase of Common Stock -- -- -- $5.2B $3.9B
Other Financing Activities -$12M -$84M -$68M $2.5B --
Cash From Financing $1.3B -$3.1B $1.1B -$8.9B -$6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.1B $2.6B $7.1B -$9.7B -$1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.1B $7.1B $6.8B $5B $5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.6B $5B $3.1B $2.8B $2.4B
Depreciation & Amoritzation $1.6B $1.7B $1.6B $1.8B $1.8B
Stock-Based Compensation $159M $270M $245M $231M $235M
Change in Accounts Receivable -$152M -$134M $711M $482M -$65M
Change in Inventories -$438M -$729M -$53M -$117M -$242M
Cash From Operations $6B $6B $5.5B $4.7B $4.3B
 
Capital Expenditures $874M $823M $949M $876M $785M
Cash Acquisitions $10.6B $304M -- $525M --
Cash From Investing -$12.1B -$1.4B -$1.1B -$1.3B -$812M
 
Dividends Paid (Ex Special Dividend) $551M $615M $621M $573M $652M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.6B -- $4M
Long-Term Debt Repaid -$279M -$265M -- -$974M --
Repurchase of Common Stock -- -- -- $5.2B $3.1B
Other Financing Activities -$12M -$80M -$53M -$120M -$18M
Cash From Financing $2.7B -$1.7B $2B -$6.7B -$4.3B
 
Beginning Cash (CF) $16.2B $12.9B $28.2B $12B $6.5B
Foreign Exchange Rate Adjustment -$117M -$332M -$172M $74M $246M
Additions / Reductions -$3.5B $2.6B $6.3B -$3.2B -$550M
Ending Cash (CF) $12.6B $15.1B $34.3B $8.9B $6.2B
 
Levered Free Cash Flow $5.2B $5.2B $4.6B $3.8B $3.5B

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock