Financhill
Sell
47

DHR Quote, Financials, Valuation and Earnings

Last price:
$197.13
Seasonality move :
4.05%
Day range:
$193.25 - $196.94
52-week range:
$171.00 - $281.70
Dividend yield:
0.58%
P/E ratio:
38.16x
P/S ratio:
6.02x
P/B ratio:
2.77x
Volume:
4.4M
Avg. volume:
4.4M
1-year change:
-21.53%
Market cap:
$140.6B
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

Is Netflix a Must-own Stock?
Is Netflix a Must-own Stock?

The early months of 2025 have been very hard on…

Why Did Bill Ackman Buy Uber Stock?
Why Did Bill Ackman Buy Uber Stock?

In February, Pershing Square manager Bill Ackman revealed that his…

Should You Buy Alibaba Stock Despite the Risks?
Should You Buy Alibaba Stock Despite the Risks?

Markets rebounded slightly after U.S. President Donald Trump announced a…

Stock Ideas

Buy
59
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 36x

Alerts

Sell
48
FI alert for Apr 25

Fiserv [FI] is up 0.33% over the past day.

Buy
66
FARO alert for Apr 25

Faro Technologies [FARO] is up 0.93% over the past day.

Buy
55
PI alert for Apr 25

Impinj [PI] is up 2.15% over the past day.

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

Show me the best stock