Danaher Corporation (DHR)
Stock Price: $237.43 USD
4.33 (1.86%)
Updated Jan 22, 2021 11:17 AM EST - Market open
Income Statement (Annual)
Numbers in millions USD. Fiscal year is January-December.
Year | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 17,911 | 17,049 | 15,519 | 16,882 | 14,434 | 12,867 | 18,283 | 18,260 | 16,091 | 12,550 | 10,517 | 12,697 | 11,026 | 9,466 | 7,871 | 6,889 | 5,294 | 4,577 | 3,782 | 3,778 | 3,197 | 3,047 | 2,619 | 2,233 | 1,487 | |
Revenue Growth | 5.06% | 9.86% | -8.08% | 16.97% | 12.18% | -29.62% | 0.12% | 13.49% | 28.21% | 19.33% | -17.17% | 15.16% | 16.48% | 20.26% | 14.26% | 30.14% | 15.66% | 21.01% | 0.12% | 18.16% | 4.93% | 16.34% | 17.28% | 50.2% | - | |
Cost of Revenue | 7,927 | 7,543 | 6,948 | 7,548 | 6,663 | 6,017 | 8,941 | 8,846 | 7,914 | 6,146 | 5,447 | 6,757 | 5,985 | 5,269 | 4,467 | 3,997 | 3,155 | 2,791 | 2,338 | 2,316 | 1,961 | 1,889 | 1,663 | 1,410 | 1,040 | |
Gross Profit | 9,984 | 9,505 | 8,571 | 9,335 | 7,771 | 6,850 | 9,342 | 9,414 | 8,177 | 6,405 | 5,070 | 5,940 | 5,041 | 4,197 | 3,404 | 2,893 | 2,139 | 1,786 | 1,444 | 1,462 | 1,236 | 1,158 | 956 | 824 | 447 | |
Selling, General & Admin | 5,588 | 5,391 | 5,043 | 5,624 | 4,748 | 4,035 | 5,117 | 5,181 | 4,608 | 3,604 | 3,115 | 3,345 | 2,713 | 2,273 | 1,778 | 1,796 | 1,316 | 1,097 | 873 | 910 | 778 | 774 | 636 | 556 | 267 | |
Research & Development | 1,126 | 1,059 | 956 | 975 | 861 | 769 | 1,104 | 1,138 | 1,019 | 774 | 600 | 725 | 601 | 440 | 374 | - | - | - | - | - | - | - | - | - | - | |
Other Operating Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -85.12 | 0.00 | -14.34 | -16.38 | 4.60 | -8.14 | -0.79 | -12.43 | 69.73 | 0.00 | 11.78 | 40.80 | 0.00 | 0.00 | 0.00 | |
Operating Expenses | 6,714 | 6,450 | 5,999 | 6,599 | 5,609 | 4,805 | 6,222 | 6,319 | 5,626 | 4,378 | 3,630 | 4,071 | 3,300 | 2,697 | 2,157 | 1,788 | 1,316 | 1,085 | 942 | 910 | 790 | 815 | 636 | 556 | 267 | |
Operating Income | 3,269 | 3,055 | 2,572 | 2,735 | 2,162 | 2,045 | 3,121 | 3,095 | 2,550 | 2,027 | 1,440 | 1,869 | 1,741 | 1,500 | 1,248 | 1,105 | 823 | 701 | 502 | 552 | 446 | 343 | 319 | 267 | 180 | |
Interest Expense / Income | 109 | 137 | 140 | 184 | 140 | 94.70 | 141 | 158 | 142 | 117 | 119 | 130 | 110 | 79.38 | 44.54 | 54.98 | 59.05 | 53.93 | 48.15 | 29.23 | 16.67 | 26.31 | 12.99 | 16.81 | 7.20 | |
Other Expense / Income | -720 | -288 | -431 | -461 | -1,628 | -1,096 | -541 | -166 | -276 | -395 | -69.69 | -10.00 | -162 | -20.83 | -26.90 | -7.57 | -32.59 | 133 | -22.40 | 0.00 | 0.00 | 0.00 | 0.00 | -79.81 | -2.55 | |
Pretax Income | 3,881 | 3,207 | 2,863 | 3,012 | 3,650 | 3,046 | 3,521 | 3,104 | 2,685 | 2,304 | 1,391 | 1,749 | 1,793 | 1,442 | 1,230 | 1,058 | 797 | 514 | 476 | 523 | 430 | 317 | 306 | 330 | 176 | |
Income Tax | 873 | 556 | 371 | 458 | 293 | 448 | 826 | 712 | 513 | 511 | 239 | 432 | 423 | 320 | 332 | 312 | 260 | 223 | 179 | 199 | 168 | 125 | 118 | 96.24 | 67.29 | |
Net Income | 3,008 | 2,651 | 2,492 | 2,554 | 3,357 | 2,598 | 2,695 | 2,392 | 2,172 | 1,793 | 1,152 | 1,318 | 1,370 | 1,122 | 898 | 746 | 537 | 290 | 298 | 324 | 262 | 192 | 189 | 234 | 108 | |
Preferred Dividends | 68.40 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Net Income Common | 2,940 | 2,651 | 2,492 | 2,554 | 3,357 | 2,598 | 2,695 | 2,392 | 2,172 | 1,793 | 1,152 | 1,318 | 1,370 | 1,122 | 898 | 746 | 537 | 290 | 298 | 324 | 262 | 192 | 189 | 234 | 108 | |
Shares Outstanding (Basic) | 715 | 701 | 696 | 691 | 698 | 702 | 696 | 693 | 676 | 653 | 642 | 639 | 622 | 616 | 618 | 618 | 614 | 601 | 575 | 570 | 567 | 559 | 559 | 532 | 469 | |
Shares Outstanding (Diluted) | 726 | 710 | 706 | 700 | 709 | 716 | 711 | 713 | 701 | 683 | 671 | 672 | 659 | 651 | 656 | 655 | 646 | 634 | 607 | 582 | 584 | 576 | 574 | 544 | 479 | |
Shares Change | 2.06% | 0.69% | 0.67% | -0.99% | -0.58% | 0.89% | 0.37% | 2.54% | 3.52% | 1.82% | 0.44% | 2.61% | 1.05% | -0.3% | -0.02% | 0.71% | 2.11% | 4.59% | 0.81% | 0.45% | 1.44% | 0.07% | 5.1% | 13.32% | - | |
EPS (Basic) | 4.11 | 3.78 | 3.58 | 3.69 | 4.81 | 3.70 | 3.87 | 3.45 | 3.21 | 2.74 | 1.80 | 2.06 | 2.20 | 1.82 | 1.46 | 1.21 | 0.88 | 0.49 | 0.52 | 0.57 | 0.46 | 0.34 | 0.34 | 0.44 | 0.23 | |
EPS (Diluted) | 4.05 | 3.74 | 3.53 | 3.65 | 4.74 | 3.63 | 3.80 | 3.36 | 3.11 | 2.64 | 1.73 | 1.98 | 2.10 | 1.74 | 1.38 | 1.15 | 0.85 | 0.47 | 0.50 | 0.56 | 0.45 | 0.33 | 0.33 | 0.43 | 0.23 | |
EPS Growth | 8.29% | 5.95% | -3.29% | -23% | 30.58% | -4.47% | 13.1% | 8.04% | 17.8% | 52.6% | -12.63% | -5.49% | 20.4% | 26.09% | 20% | 36.09% | 79.79% | -6.37% | -9.87% | 24.33% | 34.53% | 1.52% | -23.72% | 90.27% | - | |
Free Cash Flow Per Share | 4.66 | 4.92 | 4.23 | 4.26 | 4.80 | 4.69 | 4.38 | 4.26 | 3.39 | 2.90 | 2.54 | 2.61 | 2.41 | 2.31 | 1.79 | 1.53 | 1.29 | 1.12 | 0.92 | 0.74 | 0.58 | 0.45 | 0.44 | 0.36 | 0.25 | |
Dividend Per Share | 0.68 | 0.64 | 0.56 | 26.22 | 0.68 | 0.40 | 0.10 | 0.10 | 0.09 | 0.08 | 0.07 | 0.06 | 0.06 | 0.04 | 0.04 | 0.03 | 0.03 | 0.02 | 0.02 | 0.06 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | |
Dividend Growth | 6.25% | 14.29% | -97.86% | 3784.59% | 68.75% | 300% | 0% | 11.11% | 12.5% | 23.08% | 8.33% | 9.09% | 37.5% | 14.29% | 20.69% | 16% | 8.7% | 15% | -64.29% | 273.33% | 7.14% | 7.69% | 18.18% | 10% | - | |
Gross Margin | 55.7% | 55.8% | 55.2% | 55.3% | 53.8% | 53.2% | 51.1% | 51.6% | 50.8% | 51% | 48.2% | 46.8% | 45.7% | 44.3% | 43.2% | 42% | 40.4% | 39% | 38.2% | 38.7% | 38.7% | 38% | 36.5% | 36.9% | 30.1% | |
Operating Margin | 18.3% | 17.9% | 16.6% | 16.2% | 15.0% | 15.9% | 17.1% | 17.0% | 15.9% | 16.1% | 13.7% | 14.7% | 15.8% | 15.8% | 15.8% | 16.0% | 15.6% | 15.3% | 13.3% | 14.6% | 14.0% | 11.3% | 12.2% | 12.0% | 12.1% | |
Profit Margin | 16.4% | 15.5% | 16.1% | 15.1% | 23.3% | 20.2% | 14.7% | 13.1% | 13.5% | 14.3% | 11% | 10.4% | 12.4% | 11.9% | 11.4% | 10.8% | 10.1% | 6.3% | 7.9% | 8.6% | 8.2% | 6.3% | 7.2% | 10.5% | 7.3% | |
FCF Margin | 18.6% | 20.2% | 18.9% | 17.4% | 23.2% | 25.6% | 16.7% | 16.2% | 14.2% | 15.1% | 15.5% | 13.1% | 13.6% | 15.0% | 14.0% | 13.8% | 15.0% | 14.7% | 14.0% | 11.2% | 10.3% | 8.2% | 9.4% | 8.5% | 7.7% | |
Effective Tax Rate | 22.5% | 17.3% | 13.0% | 15.2% | 8.0% | 14.7% | 23.5% | 22.9% | 19.1% | 22.2% | 17.2% | 24.7% | 23.6% | 22.2% | 27.0% | 29.5% | 32.6% | 43.5% | 37.5% | 38.0% | 39.1% | 39.4% | 38.4% | 29.1% | 38.3% | |
EBITDA | 5,179 | 4,521 | 4,120 | 4,324 | 4,671 | 3,859 | 4,513 | 4,101 | 3,461 | 2,810 | 1,841 | 2,219 | 2,171 | 1,737 | 1,450 | 1,269 | 990 | 697 | 703 | 702 | 573 | 458 | 418 | 430 | 241 | |
EBITDA Margin | 28.9% | 26.5% | 26.5% | 25.6% | 32.4% | 30% | 24.7% | 22.5% | 21.5% | 22.4% | 17.5% | 17.5% | 19.7% | 18.3% | 18.4% | 18.4% | 18.7% | 15.2% | 18.6% | 18.6% | 17.9% | 15% | 15.9% | 19.2% | 16.2% | |
EBIT | 3,990 | 3,343 | 3,003 | 3,196 | 3,790 | 3,141 | 3,662 | 3,261 | 2,826 | 2,422 | 1,509 | 1,879 | 1,903 | 1,521 | 1,274 | 1,113 | 856 | 568 | 524 | 552 | 446 | 343 | 319 | 347 | 183 | |
EBIT Margin | 22.3% | 19.6% | 19.4% | 18.9% | 26.3% | 24.4% | 20.0% | 17.9% | 17.6% | 19.3% | 14.4% | 14.8% | 17.3% | 16.1% | 16.2% | 16.2% | 16.2% | 12.4% | 13.9% | 14.6% | 14.0% | 11.3% | 12.2% | 15.5% | 12.3% |