Danaher Corporation
Danaher Corporation designs, manufactures, and markets professional, medical, industrial, and commercial products and services worldwide. The company operates through three segments: Life Sciences, Diagnostics, and Environmental & Applied Solutions. The …
Medical - Diagnostics & Research
US, Washington [HQ]
DHR-PB/Financial Reporting
Income Statements
Profit & Loss · 15 Statements · From 2023 to 2009Configuration
In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11,184.00 | 13,202.00 | 16,090.00 | 18,260.00 | 19,118.00 | 19,913.00 | 20,563.00 | 16,882.00 | 18,329.00 | 19,893.00 | 17,911.00 | 22,284.00 | 29,453.00 | 31,471.00 | 23,890.00 | |
|
EPS
|
1.80 | 2.74 | 3.21 | 3.45 | 3.87 | 3.70 | 4.81 | 3.69 | 3.58 | 3.78 | 3.48 | 4.97 | 8.77 | 9.80 | 6.44 | |
| Diluted in mil. | 1.73 | 2.64 | 3.11 | 3.36 | 3.80 | 3.63 | 4.74 | 3.65 | 3.53 | 3.73 | 3.43 | 4.89 | 8.61 | 9.64 | 6.38 | |
|
Profit
|
5,280.00 | 6,626.00 | 8,176.00 | 9,414.00 | 9,957.00 | 10,442.00 | 10,762.00 | 9,334.00 | 10,192.00 | 11,107.00 | 9,983.00 | 12,475.00 | 17,952.00 | 18,949.00 | 14,034.00 | |
| Gross Margin | 47.21 | 50.19 | 50.82 | 51.56 | 52.08 | 52.44 | 52.34 | 55.29 | 55.61 | 55.83 | 55.74 | 55.98 | 60.95 | 60.21 | 58.74 | |
| Pre Tax | 1,424.00 | 2,342.00 | 2,447.00 | 3,010.00 | 3,566.00 | 3,481.00 | 3,324.00 | 2,611.00 | 2,938.00 | 3,292.00 | 3,305.00 | 4,495.00 | 7,598.00 | 8,292.00 | 5,044.00 | |
| Profit Margin | 12.74 | 17.74 | 15.21 | 16.49 | 18.65 | 17.48 | 16.16 | 15.47 | 16.03 | 16.55 | 18.45 | 20.17 | 25.80 | 26.35 | 21.11 | |
| ETR | 19.17 | 23.46 | 20.94 | 23.63 | 24.43 | 25.37 | 21.82 | 17.54 | 15.96 | 19.49 | 26.41 | 18.89 | 16.46 | 13.06 | 16.32 | |
| Net | 1,151.00 | 1,793.00 | 2,172.00 | 2,392.00 | 2,695.00 | 2,598.00 | 3,357.00 | 2,553.00 | 2,492.00 | 2,650.00 | 3,008.00 | 3,646.00 | 6,433.00 | 7,209.00 | 4,764.00 | |
| Profit Margin | 10.30 | 13.58 | 13.50 | 13.10 | 14.10 | 13.05 | 16.33 | 15.13 | 13.60 | 13.33 | 16.80 | 16.36 | 21.84 | 22.91 | 19.94 | |
| EBITDA | 1,889.00 | 2,860.00 | 3,257.00 | 4,008.00 | 4,175.00 | 4,543.00 | 4,538.00 | 4,102.00 | 4,339.00 | 4,757.00 | 4,609.00 | 6,116.00 | 10,100.00 | 10,725.00 | 7,755.00 | |
| EBITDA Margin | 16.89 | 21.67 | 20.24 | 21.95 | 21.84 | 22.81 | 22.07 | 24.30 | 23.68 | 23.92 | 25.74 | 27.45 | 34.29 | 34.08 | 32.46 | |
| Operating Income | 1,542.00 | 2,166.00 | 2,617.00 | 3,165.00 | 3,274.00 | 3,431.00 | 3,469.00 | 2,750.00 | 3,021.00 | 3,403.00 | 3,269.00 | 4,231.00 | 7,465.00 | 8,688.00 | 5,202.00 | |
| Operating Margin | 13.79 | 16.41 | 16.27 | 17.33 | 17.13 | 17.23 | 16.87 | 16.29 | 16.48 | 17.11 | 18.25 | 18.99 | 25.35 | 27.61 | 21.77 | |
| Interest Income | 5.00 | 6.00 | 5.00 | 3.00 | 5.00 | 16.00 | 5.00 | - - | 7.00 | 9.00 | 139.00 | 71.00 | 11.00 | 41.00 | 303.00 | |
| Loss | -9,642.00 | -11,058.00 | -13,473.00 | -15,165.00 | -15,843.00 | -16,482.00 | -17,094.00 | -14,131.00 | -15,308.00 | -16,489.00 | -14,641.00 | -18,053.00 | -21,988.00 | -22,783.00 | -18,611.00 | |
| Cost of Revenue | -5,904.00 | -6,575.00 | -7,913.00 | -8,846.00 | -9,160.00 | -9,471.00 | -9,800.00 | -7,547.00 | -8,137.00 | -8,785.00 | -7,927.00 | -9,809.00 | -11,501.00 | -12,522.00 | -9,856.00 | |
|
Operating Expenses
|
-3,737.00 | -4,483.00 | -5,559.00 | -6,319.00 | -6,682.00 | -7,011.00 | -7,293.00 | -6,583.00 | -7,171.00 | -7,703.00 | -6,714.00 | -8,244.00 | -10,487.00 | -10,261.00 | -8,755.00 | |
| R&D | -632.00 | -809.00 | -1,018.00 | -1,137.00 | -1,249.00 | -1,314.00 | -1,239.00 | -975.00 | -1,128.00 | -1,231.00 | -1,126.00 | -1,348.00 | -1,742.00 | -1,745.00 | -1,503.00 | |
| G&A | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| SG&A | -3,190.00 | -3,673.00 | -4,607.00 | -5,181.00 | -5,432.00 | -5,697.00 | -6,054.00 | -5,608.00 | -6,042.00 | -6,472.00 | -5,588.00 | -6,896.00 | -8,198.00 | -8,516.00 | -7,252.00 | |
| S&M | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Depreciation and Amortization | -341.00 | -397.00 | -634.00 | -839.00 | -895.00 | -938.00 | -1,051.00 | -1,128.00 | -1,238.00 | -1,307.00 | -1,189.00 | -1,775.00 | -2,168.00 | -2,222.00 | -2,166.00 | |
| Interest Expenses | -122.00 | -120.00 | -141.00 | -157.00 | -145.00 | -122.00 | -162.00 | -184.00 | -162.00 | -157.00 | -108.00 | -275.00 | -238.00 | -211.00 | -286.00 | |
| Other Expenses | -117.00 | -291.00 | -32.00 | -69.00 | -431.00 | -156.00 | -12.00 | -44.00 | -72.00 | -37.00 | -35.00 | -264.00 | -133.00 | -396.00 | -252.00 | |
|
WA Shares Outstanding
|
641.00 | 653.00 | 676.00 | 693.00 | 696.00 | 702.00 | 698.00 | 691.00 | 695.00 | 700.00 | 715.00 | 706.00 | 714.00 | 725.00 | 736.00 | |
| Diluted | 671.00 | 683.00 | 701.00 | 713.00 | 711.00 | 716.00 | 708.00 | 699.00 | 706.00 | 710.00 | 725.00 | 718.00 | 736.00 | 737.00 | 743.00 |