Financhill
Sell
44

DHR Quote, Financials, Valuation and Earnings

Last price:
$205.70
Seasonality move :
8.02%
Day range:
$205.35 - $210.30
52-week range:
$196.80 - $281.70
Dividend yield:
0.55%
P/E ratio:
38.99x
P/S ratio:
6.36x
P/B ratio:
2.97x
Volume:
2M
Avg. volume:
4.3M
1-year change:
-17.57%
Market cap:
$147.1B
Revenue:
$23.9B
EPS (TTM):
$5.28
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.8B $3.5B $3.5B $6.4B $6.5B
Revenue Growth (YoY) 38.86% -48.27% 1.26% 80.88% 2.08%
 
Cost of Revenues $2.8B $1.3B $1.4B $2.6B $2.6B
Gross Profit $4B $2.2B $2.2B $3.8B $3.9B
Gross Profit Margin 58.49% 63.77% 61.51% 59% 59.5%
 
R&D Expenses $396M $251M $236M $407M $442M
Selling, General & Admin $2B $903M $798M $2B $2B
Other Inc / (Exp) $9M -$30M -$69M -$137M -$63M
Operating Expenses $2.4B $1.2B $1B $2.4B $2.5B
Operating Income $1.6B $1.1B $1.1B $1.3B $1.4B
 
Net Interest Expenses $68M $48M $28M -- $47M
EBT. Incl. Unusual Items $1.5B $998M $1B $1.2B $1.3B
Earnings of Discontinued Ops. -- $900M -- -$42M --
Income Tax Expense $301M $110M -$304M $111M $229M
Net Income to Company $1.2B $888M $1.4B $1.1B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.2B $1.8B $2.2B $1.1B $1.1B
 
Basic EPS (Cont. Ops) $1.69 $2.44 $3.03 $1.46 $1.50
Diluted EPS (Cont. Ops) $1.66 $2.39 $2.99 $1.45 $1.49
Weighted Average Basic Share $711.6M $715.5M $729M $739.8M $722.6M
Weighted Average Diluted Share $724.4M $738M $737.4M $746.1M $728.5M
 
EBITDA $2.1B $1.5B $1.6B $1.9B $2B
EBIT $1.6B $1B $1.1B $1.3B $1.4B
 
Revenue (Reported) $6.8B $3.5B $3.5B $6.4B $6.5B
Operating Income (Reported) $1.6B $1.1B $1.1B $1.3B $1.4B
Operating Income (Adjusted) $1.6B $1B $1.1B $1.3B $1.4B
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) -- -- -- -- --
 
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 -- -- -- -- --
 
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 -- $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 $9.79 $6.45 $5.33
Diluted EPS (Cont. Ops) $4.87 $8.62 $9.65 $6.39 $5.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $24.8B $26.6B $23.9B $23.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.6B $10.5B $9.9B $9.7B --
Gross Profit $15.2B $16.2B $14B $14.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.5B $1.5B $1.5B $1.6B --
Selling, General & Admin $6.8B $7.1B $7.3B $7.8B --
Other Inc / (Exp) $344M -$227M -$175M -$56M --
Operating Expenses $8.9B $8.7B $8.8B $9.3B --
Operating Income $6.4B $7.5B $5.2B $4.9B --
 
Net Interest Expenses $220M $163M $24M $161M --
EBT. Incl. Unusual Items $6.5B $7.1B $5B $4.6B --
Earnings of Discontinued Ops. $986M -- $543M -- --
Income Tax Expense $1.1B $818M $823M $747M --
Net Income to Company $5.4B $6.3B $4.2B $3.9B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $6.4B $7.2B $4.8B $3.9B --
 
Basic EPS (Cont. Ops) $8.77 $9.79 $6.45 $5.33 --
Diluted EPS (Cont. Ops) $8.62 $9.65 $6.39 $5.28 --
Weighted Average Basic Share $2.9B $2.9B $2.9B $2.9B --
Weighted Average Diluted Share $2.9B $2.9B $3B $2.9B --
 
EBITDA $8.8B $9.5B $7.5B $7.3B --
EBIT $6.7B $7.4B $5.3B $4.9B --
 
Revenue (Reported) $24.8B $26.6B $23.9B $23.9B --
Operating Income (Reported) $6.4B $7.5B $5.2B $4.9B --
Operating Income (Adjusted) $6.7B $7.4B $5.3B $4.9B --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.2B $888M $1.4B $1.1B $1.1B
Depreciation & Amoritzation $508M $481M $475M $558M $595M
Stock-Based Compensation $50M $25M $25M $61M $57M
Change in Accounts Receivable -$476M -$445M -$255M -$389M -$151M
Change in Inventories $120M $11M $281M $238M $264M
Cash From Operations $2.2B $2.3B $2.5B $1.6B $2B
 
Capital Expenditures $316M $366M $295M $434M $516M
Cash Acquisitions -$152M -$299M -$278M -$5.6B -$33M
Cash From Investing -$581M -$879M -$816M -$6B -$694M
 
Dividends Paid (Ex Special Dividend) -$170M -$191M -$203M -$627M -$195M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $979M -- -- -$2.6B --
Long-Term Debt Repaid -$959M -$1B -$700M -$620M -$700M
Repurchase of Common Stock -- -- -- -- -$809M
Other Financing Activities -- -$4M -$15M $2.6B -$11M
Cash From Financing -$1.4B -$1.4B -$906M -$2.2B -$1.7B
 
Beginning Cash (CF) $5.7B $2.6B $5.2B $12.3B $2.6B
Foreign Exchange Rate Adjustment $127M $2M $26M $231M -$182M
Additions / Reductions $220M $32M $819M -$6.6B -$367M
Ending Cash (CF) $6B $2.6B $6B $5.9B $2.1B
 
Levered Free Cash Flow $1.9B $2B $2.2B $1.2B $1.5B
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 -- -- -- --
Long-Term Debt Repaid -$6B -$1.3B -- -- --
Repurchase of Common Stock -- -- -- -- -$6B
Other Financing Activities -- -$16M -$95M $2.5B -$131M
Cash From Financing $1B $1.3B -$2.6B -$273M -$8.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14B -$3.3B $3.7B -$190M -$3.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.4B $7.1B $7.4B $5.8B $5.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $5.4B $6.3B $4.2B $3.9B --
Depreciation & Amoritzation $2.1B $2.1B $2.2B $2.4B --
Stock-Based Compensation $184M $295M $306M $288M --
Change in Accounts Receivable -$597M -$389M $322M $331M --
Change in Inventories -$427M -$448M $185M $147M --
Cash From Operations $8.4B $8.5B $7.2B $6.7B --
 
Capital Expenditures $1.2B $1.1B $1.4B $1.4B --
Cash Acquisitions -$10.9B -$582M -$5.6B -$558M --
Cash From Investing -$13B -$2.2B -$7.1B -$2B --
 
Dividends Paid (Ex Special Dividend) -$742M -$818M -$1.2B -$768M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.3B -$965M -$620M -$1.7B --
Repurchase of Common Stock -- -- -- -$6B --
Other Financing Activities -$16M -$95M $2.5B -$131M --
Cash From Financing $1.3B -$2.6B -$273M -$8.4B --
 
Beginning Cash (CF) $22.2B $15.4B $34.2B $17.9B --
Foreign Exchange Rate Adjustment -$115M -$306M $59M -$108M --
Additions / Reductions -$3.3B $3.7B -$190M -$3.7B --
Ending Cash (CF) $18.8B $18.8B $34.1B $14.1B --
 
Levered Free Cash Flow $7.1B $7.4B $5.8B $5.3B --

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

GET BETTER TRADE IDEAS

Popular

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

What Stocks Did Warren Buffett Just Buy?
What Stocks Did Warren Buffett Just Buy?

In Q4 of last year, Warren Buffett added to or…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock