Danaher Corp
NYSE:DHR
Income Statement
Earnings Waterfall
Danaher Corp
Revenue
|
43.7B
USD
|
Cost of Revenue
|
-18.2B
USD
|
Gross Profit
|
25.6B
USD
|
Operating Expenses
|
-16.1B
USD
|
Operating Income
|
9.5B
USD
|
Other Expenses
|
-1.4B
USD
|
Net Income
|
8.1B
USD
|
Income Statement
Danaher Corp
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Apr-2015 | Jul-2015 | Oct-2015 | Dec-2015 | Apr-2016 | Jul-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Apr-2020 | Jul-2020 | Oct-2020 | Dec-2020 | Apr-2021 | Jul-2021 | Oct-2021 | Dec-2021 | Apr-2022 | Jul-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
18 501
N/A
|
18 324
-1%
|
18 362
+0%
|
12 867
-30%
|
19 186
+49%
|
16 530
-14%
|
15 335
-7%
|
14 434
-6%
|
13 663
-5%
|
16 001
+17%
|
16 621
+4%
|
16 882
+2%
|
17 164
+2%
|
17 432
+2%
|
17 828
+2%
|
15 519
-13%
|
16 009
+3%
|
16 479
+3%
|
16 804
+2%
|
17 049
+1%
|
16 574
-3%
|
16 037
-3%
|
15 562
-3%
|
17 911
+15%
|
18 034
+1%
|
18 887
+5%
|
20 392
+8%
|
22 284
+9%
|
24 799
+11%
|
26 720
+8%
|
28 065
+5%
|
24 802
-12%
|
30 283
+22%
|
30 816
+2%
|
31 250
+1%
|
26 643
-15%
|
30 950
+16%
|
30 356
-2%
|
29 566
-3%
|
23 890
-19%
|
43 716
+83%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(9 032)
|
(9 025)
|
(9 035)
|
(5 985)
|
(9 278)
|
(7 795)
|
(7 159)
|
(6 631)
|
(6 193)
|
(7 302)
|
(7 529)
|
(7 522)
|
(7 662)
|
(7 830)
|
(7 975)
|
(6 948)
|
(7 128)
|
(7 264)
|
(7 435)
|
(7 544)
|
(7 358)
|
(7 154)
|
(6 928)
|
(7 927)
|
(7 962)
|
(8 446)
|
(9 167)
|
(9 809)
|
(10 514)
|
(10 890)
|
(11 102)
|
(9 563)
|
(11 879)
|
(12 088)
|
(12 297)
|
(10 455)
|
(12 336)
|
(12 422)
|
(12 216)
|
(9 856)
|
(18 154)
|
|
Gross Profit |
9 469
N/A
|
9 299
-2%
|
9 326
+0%
|
6 882
-26%
|
9 908
+44%
|
8 735
-12%
|
8 176
-6%
|
7 803
-5%
|
7 470
-4%
|
8 699
+16%
|
9 092
+5%
|
9 360
+3%
|
9 502
+2%
|
9 603
+1%
|
9 853
+3%
|
8 571
-13%
|
8 881
+4%
|
9 215
+4%
|
9 369
+2%
|
9 505
+1%
|
9 216
-3%
|
8 883
-4%
|
8 634
-3%
|
9 984
+16%
|
10 072
+1%
|
10 441
+4%
|
11 225
+8%
|
12 475
+11%
|
14 285
+15%
|
15 830
+11%
|
16 963
+7%
|
15 239
-10%
|
18 404
+21%
|
18 728
+2%
|
18 953
+1%
|
16 188
-15%
|
18 614
+15%
|
17 934
-4%
|
17 350
-3%
|
14 034
-19%
|
25 562
+82%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(6 291)
|
(6 139)
|
(6 113)
|
(4 735)
|
(6 595)
|
(5 972)
|
(5 799)
|
(5 543)
|
(5 450)
|
(6 244)
|
(6 418)
|
(6 473)
|
(6 926)
|
(7 060)
|
(7 072)
|
(5 999)
|
(6 182)
|
(6 326)
|
(6 409)
|
(6 450)
|
(6 185)
|
(5 907)
|
(5 712)
|
(6 715)
|
(6 832)
|
(7 161)
|
(7 634)
|
(8 244)
|
(8 755)
|
(9 139)
|
(10 051)
|
(8 852)
|
(10 764)
|
(10 888)
|
(10 407)
|
(8 652)
|
(10 304)
|
(10 391)
|
(10 378)
|
(8 755)
|
(16 104)
|
|
Selling, General & Administrative |
(5 169)
|
(5 075)
|
(5 070)
|
(3 965)
|
(5 452)
|
(4 970)
|
(4 873)
|
(4 682)
|
(4 662)
|
(5 330)
|
(5 475)
|
(5 497)
|
(5 764)
|
(5 855)
|
(6 008)
|
(5 043)
|
(5 195)
|
(5 310)
|
(5 370)
|
(5 391)
|
(5 157)
|
(4 909)
|
(4 733)
|
(5 589)
|
(5 680)
|
(5 975)
|
(6 388)
|
(6 896)
|
(7 314)
|
(7 594)
|
(7 861)
|
(6 807)
|
(8 414)
|
(8 533)
|
(8 620)
|
(7 124)
|
(8 571)
|
(8 671)
|
(8 661)
|
(7 252)
|
(13 383)
|
|
Research & Development |
(1 121)
|
(1 064)
|
(1 043)
|
(769)
|
(1 143)
|
(1 002)
|
(926)
|
(861)
|
(788)
|
(914)
|
(943)
|
(975)
|
(983)
|
(1 026)
|
(1 064)
|
(956)
|
(988)
|
(1 016)
|
(1 038)
|
(1 059)
|
(1 028)
|
(998)
|
(980)
|
(1 126)
|
(1 146)
|
(1 186)
|
(1 246)
|
(1 348)
|
(1 441)
|
(1 544)
|
(1 643)
|
(1 498)
|
(1 803)
|
(1 808)
|
(1 787)
|
(1 528)
|
(1 733)
|
(1 720)
|
(1 717)
|
(1 503)
|
(2 706)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(179)
|
(179)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
(547)
|
(547)
|
(547)
|
(547)
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
|
Operating Income |
3 179
N/A
|
3 160
-1%
|
3 213
+2%
|
2 147
-33%
|
3 313
+54%
|
2 764
-17%
|
2 377
-14%
|
2 260
-5%
|
2 020
-11%
|
2 455
+22%
|
2 674
+9%
|
2 887
+8%
|
2 576
-11%
|
2 543
-1%
|
2 782
+9%
|
2 572
-8%
|
2 698
+5%
|
2 889
+7%
|
2 961
+2%
|
3 055
+3%
|
3 032
-1%
|
2 976
-2%
|
2 922
-2%
|
3 269
+12%
|
3 240
-1%
|
3 280
+1%
|
3 591
+9%
|
4 231
+18%
|
5 531
+31%
|
6 691
+21%
|
6 912
+3%
|
6 387
-8%
|
7 640
+20%
|
7 840
+3%
|
8 546
+9%
|
7 536
-12%
|
8 310
+10%
|
7 543
-9%
|
6 972
-8%
|
5 279
-24%
|
9 458
+79%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(125)
|
(115)
|
(107)
|
42
|
(102)
|
(93)
|
(106)
|
(123)
|
62
|
25
|
20
|
39
|
(170)
|
(153)
|
(148)
|
(133)
|
(132)
|
(133)
|
(134)
|
(128)
|
(95)
|
(48)
|
(3)
|
31
|
51
|
(33)
|
(112)
|
(204)
|
(157)
|
(53)
|
89
|
181
|
35
|
(139)
|
(305)
|
(525)
|
(362)
|
(301)
|
(246)
|
(196)
|
(366)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(102)
|
0
|
0
|
0
|
(98)
|
0
|
0
|
(179)
|
(331)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
448
|
448
|
429
|
442
|
(13)
|
(13)
|
(101)
|
(96)
|
(96)
|
(96)
|
91
|
0
|
37
|
31
|
(46)
|
0
|
|
Total Other Income |
202
|
221
|
259
|
0
|
157
|
137
|
112
|
0
|
13
|
13
|
0
|
16
|
7
|
14
|
22
|
104
|
104
|
106
|
107
|
35
|
32
|
29
|
24
|
12
|
5
|
(0)
|
2
|
39
|
52
|
63
|
66
|
44
|
35
|
35
|
39
|
44
|
43
|
35
|
23
|
7
|
12
|
|
Pre-Tax Income |
3 255
N/A
|
3 266
+0%
|
3 365
+3%
|
2 086
-38%
|
3 368
+61%
|
2 808
-17%
|
2 383
-15%
|
2 039
-14%
|
2 095
+3%
|
2 493
+19%
|
2 516
+1%
|
2 611
+4%
|
2 413
-8%
|
2 403
0%
|
2 656
+11%
|
2 543
-4%
|
2 671
+5%
|
2 861
+7%
|
2 933
+2%
|
2 962
+1%
|
2 969
+0%
|
2 957
0%
|
2 942
0%
|
3 305
+12%
|
3 296
0%
|
3 694
+12%
|
3 929
+6%
|
4 495
+14%
|
5 867
+31%
|
6 689
+14%
|
7 055
+5%
|
6 511
-8%
|
7 614
+17%
|
7 640
+0%
|
8 184
+7%
|
7 146
-13%
|
7 991
+12%
|
7 314
-8%
|
6 780
-7%
|
5 044
-26%
|
9 104
+80%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(777)
|
(772)
|
(787)
|
(448)
|
(846)
|
(631)
|
(508)
|
(293)
|
(320)
|
(588)
|
(588)
|
(458)
|
(362)
|
(212)
|
(296)
|
(371)
|
(416)
|
(490)
|
(470)
|
(563)
|
(804)
|
(790)
|
(808)
|
(873)
|
(601)
|
(748)
|
(730)
|
(849)
|
(1 114)
|
(1 164)
|
(1 255)
|
(1 064)
|
(1 244)
|
(1 289)
|
(1 419)
|
(818)
|
(1 057)
|
(954)
|
(863)
|
(823)
|
(1 560)
|
|
Income from Continuing Operations |
2 478
|
2 494
|
2 579
|
1 639
|
2 521
|
2 177
|
1 875
|
1 747
|
1 775
|
1 905
|
1 927
|
2 153
|
2 051
|
2 191
|
2 360
|
2 172
|
2 255
|
2 372
|
2 463
|
2 399
|
2 165
|
2 167
|
2 134
|
2 432
|
2 695
|
2 946
|
3 199
|
3 646
|
4 753
|
5 525
|
5 799
|
5 447
|
6 370
|
6 351
|
6 765
|
6 328
|
6 934
|
6 360
|
5 917
|
4 221
|
7 544
|
|
Net Income (Common) |
2 583
N/A
|
2 642
+2%
|
2 726
+3%
|
2 598
-5%
|
2 589
0%
|
2 608
+1%
|
3 331
+28%
|
3 357
+1%
|
3 546
+6%
|
3 507
-1%
|
2 495
-29%
|
2 554
+2%
|
2 301
-10%
|
2 202
-4%
|
2 383
+8%
|
2 492
+5%
|
2 553
+2%
|
2 669
+5%
|
2 761
+3%
|
2 651
-4%
|
2 412
-9%
|
2 447
+1%
|
2 431
-1%
|
2 940
+21%
|
3 188
+8%
|
3 372
+6%
|
3 566
+6%
|
3 510
-2%
|
4 596
+31%
|
5 447
+19%
|
5 721
+5%
|
6 269
+10%
|
6 292
+0%
|
6 206
-1%
|
6 640
+7%
|
7 103
+7%
|
6 848
-4%
|
6 296
-8%
|
5 874
-7%
|
4 743
-19%
|
8 066
+70%
|
|
EPS (Diluted) |
3.61
N/A
|
3.64
+1%
|
3.8
+4%
|
3.62
-5%
|
3.6
-1%
|
3.72
+3%
|
4.76
+28%
|
4.73
-1%
|
5.08
+7%
|
5.01
-1%
|
3.55
-29%
|
3.64
+3%
|
3.26
-10%
|
3.12
-4%
|
3.36
+8%
|
3.52
+5%
|
3.59
+2%
|
3.76
+5%
|
3.88
+3%
|
3.73
-4%
|
3.35
-10%
|
3.36
+0%
|
3.33
-1%
|
4.04
+21%
|
4.5
+11%
|
4.69
+4%
|
4.92
+5%
|
4.89
-1%
|
6.25
+28%
|
7.39
+18%
|
7.86
+6%
|
8.5
+8%
|
8.52
+0%
|
8.43
-1%
|
9
+7%
|
9.63
+7%
|
9.29
-4%
|
8.45
-9%
|
7.87
-7%
|
6.38
-19%
|
10.77
+69%
|