Last 7 days
1.4%
Last 30 days
0.9%
Last 90 days
-5.9%
Trailing 12 Months
-15.9%
Name | Mkt Capsorted ascending | Revenue | Price %, 1M | Returns, 1Y | P/E | P/S | Rev 1-Yr | Inc 1-Yr |
---|---|---|---|---|---|---|---|---|
LARGE-CAP | ||||||||
DHR | 181.9B | 31.5B | 0.92% | -15.91% | 25.24 | 5.78 | 6.85% | 12.06% |
SYK | 106.2B | 18.4B | 6.78% | 4.67% | 45.05 | 5.76 | 7.84% | 18.25% |
MDT | 105.3B | 30.8B | -4.37% | -28.48% | 25.91 | 3.42 | -3.19% | -17.38% |
ISRG | 88.0B | 6.2B | 9.55% | -17.45% | 66.52 | 14.14 | 8.97% | -22.43% |
EW | 49.6B | 5.4B | 1.40% | -30.34% | 32.6 | 9.22 | 2.86% | 1.25% |
MID-CAP | ||||||||
PEN | 10.6B | 847.1M | 6.58% | 27.77% | -5.3K | 12.46 | 13.32% | -137.89% |
GMED | 5.6B | 1.0B | -4.49% | -25.70% | 32.22 | 5.43 | 6.76% | 24.45% |
IART | 4.7B | 1.6B | 1.62% | -13.99% | 26 | 3.01 | 0.99% | 6.79% |
STAA | 3.0B | 284.4M | 12.67% | -24.43% | 77.64 | 10.58 | 23.40% | 58.18% |
SMALL-CAP | ||||||||
MLAB | 911.6M | 222.4M | -3.27% | -32.68% | -622.28 | 4.1 | 36.07% | -119.34% |
AXDX | 69.0M | 13.1M | 39.22% | -49.29% | -0.98 | 5.26 | 13.64% | 4.49% |
KEQU | 42.9M | 195.0M | -0.59% | 6.54% | -16.06 | 0.22 | 29.53% | 63.61% |
AEMD | 8.7M | 3.5M | -22.21% | -74.59% | -0.65 | 2.45 | 44.21% | -50.10% |
THMO | 1.8M | 10.2M | -20.81% | 288.54% | -0.16 | 0.17 | 15.89% | 6.85% |
Income Statement (Last 12 Months) | (In Millions) | |||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 |
Revenue | 0.7% | 31,471 | 31,250 | 30,816 | 30,283 | 29,453 |
Gross Profit | 0.0% | 18,949 | 18,953 | 18,728 | 18,404 | 17,952 |
S&GA Expenses | -1.2% | 8,516 | 8,620 | 8,533 | 8,414 | 8,198 |
R&D Expenses | -2.4% | 1,745 | 1,787 | 1,808 | 1,803 | 1,742 |
EBITDA | 1.4% | 9,241 | 9,117 | 8,603 | 8,587 | - |
EBITDA Margin | 0.6% | 0.29* | 0.29* | 1.61* | 0.28* | - |
Earnings Before Taxes | 1.3% | 8,292 | 8,184 | 7,640 | 7,614 | 7,598 |
EBT Margin | 0.6% | 0.26* | 0.26* | 1.43* | 0.25* | - |
Interest Expenses | 3.9% | 211 | 203 | 223 | 234 | 238 |
Net Income | 6.6% | 7,209 | 6,765 | 6,351 | 6,456 | 6,433 |
Net Income Margin | 5.8% | 0.23* | 0.22* | 1.19* | 0.21* | - |
Free Cahsflow | 4.2% | 7,367 | 7,068 | 7,051 | 7,162 | - |
Balance Sheet | (In Millions) | |||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 |
Assets | 4.1% | 84,350 | 81,030 | 81,806 | 83,392 | 83,184 |
Current Assets | 11.5% | 15,883 | 14,250 | 13,229 | 12,670 | 11,648 |
Cash Equivalents | 16.4% | 5,995 | 5,150 | 3,984 | 3,717 | 2,586 |
Inventory | -3.9% | 3,110 | 3,236 | 3,257 | 3,072 | 2,767 |
Net PPE | 6.4% | 3,956 | 3,719 | 3,794 | 3,815 | 3,790 |
Goodwill | 3.9% | 39,752 | 38,251 | 39,276 | 40,663 | 41,184 |
Current Liabilities | 4.8% | 8,389 | 8,002 | 7,556 | 7,547 | 8,140 |
LT Debt, Non Current | 2.9% | 19,086 | 18,542 | 20,052 | 21,768 | 22,168 |
Shareholder's Equity | 6.6% | 50,082 | 46,985 | 46,594 | 46,356 | 45,167 |
Retained Earnings | 5.5% | 39,205 | 37,177 | 35,808 | 34,332 | 32,827 |
Additional Paid-In Capital | 0.7% | 12,072 | 11,985 | 11,854 | 10,123 | 10,090 |
Accumulated Depreciation | 2.5% | 3,627 | 3,538 | 3,517 | 3,465 | - |
Shares Outstanding | 0.1% | 728 | 728 | 727 | 716 | 715 |
Minority Interest | 0% | 8.00 | 8.00 | 7.00 | 6.00 | 10.00 |
Cashflow (Last 12 Months) | (In Millions) | |||||
---|---|---|---|---|---|---|
Description | (%) Q/Q | 2022Q4 | 2022Q3 | 2022Q2 | 2022Q1 | 2021Q4 |
Cashflow From Operations | 2.5% | 8,519 | 8,311 | 8,335 | 8,455 | 8,358 |
Share Based Compensation | 2.1% | 336 | 329 | 292 | 244 | 218 |
Cashflow From Investing | 2.7% | -2,234 | -2,297 | -11,830 | -12,497 | -12,987 |
Cashflow From Financing | 16.7% | -2,570 | -3,086 | 449 | 1,470 | 1,295 |
Dividend Payments | 1.5% | 818 | 806 | 793 | 764 | 742 |
40%
0%
0%
Y-axis is the maximum loss one would have experienced if Danaher was unfortunately bought at previous high price.
18.8%
20%
21.1%
21.4%
FIve years rolling returns for Danaher.
Datesorted ascending | Fund Name | Type | % Chg | $ Change | $ Held | % Portfolio |
---|---|---|---|---|---|---|
2023-03-28 | Werba Rubin Papier Wealth Management | new | - | 331,288 | 331,288 | 0.14% |
2023-03-24 | PALISADE CAPITAL MANAGEMENT, LP | reduced | -10.41 | -1,665,740 | 15,425,300 | 0.41% |
2023-03-24 | PALISADE CAPITAL MANAGEMENT, LP | reduced | -0.76 | 951,246 | 49,043,200 | 1.32% |
2023-03-23 | ETF MANAGERS GROUP, LLC | added | 3.85 | 40,174 | 644,174 | 0.03% |
2023-03-23 | MetLife Investment Management, LLC | reduced | -1.57 | 517,983 | 45,839,100 | 0.37% |
2023-03-22 | Pictet North America Advisors SA | added | 867 | 1,791,810 | 1,992,240 | 0.34% |
2023-03-17 | American Portfolios Advisors | unchanged | - | 1,456 | 80,849 | -% |
2023-03-17 | American Portfolios Advisors | reduced | -1.24 | 20,552 | 3,340,810 | 0.14% |
2023-03-15 | B. Riley Wealth Advisors, Inc. | added | 2.71 | 140,066 | 2,651,070 | 0.07% |
2023-03-10 | MATHER GROUP, LLC. | added | 21.53 | 224,379 | 1,126,380 | 0.02% |
Date Filed | Name of Filer | Percent of Class | No. of Shares | Form Type | |
---|---|---|---|---|---|
Feb 09, 2023 | vanguard group inc | 7.48% | 54,428,553 | SC 13G/A | |
Jan 31, 2023 | blackrock inc. | 7.1% | 51,630,040 | SC 13G/A | |
Mar 11, 2022 | blackrock inc. | 6.4% | 45,990,561 | SC 13G/A | |
Feb 09, 2022 | vanguard group inc | 6.99% | 49,960,190 | SC 13G/A | |
Feb 08, 2022 | blackrock inc. | 6.4% | 45,990,561 | SC 13G | |
Nov 02, 2021 | rales mitchell p | 4.99% | 35,669,704 | SC 13D/A | |
Jun 14, 2021 | rales steven m | 6.1% | 43,454,958 | SC 13D/A | |
Jun 14, 2021 | rales mitchell p | 5.0% | 35,669,704 | SC 13D/A | |
Feb 16, 2021 | price t rowe associates inc /md/ | 4.4% | 31,588,419 | SC 13G/A | |
Feb 10, 2021 | vanguard group inc | 6.86% | 48,739,681 | SC 13G/A |
Fair Value | Very Pessimistic | Pessimistic | Base Case | Optimistic | Very Optimistic |
---|---|---|---|---|---|
Very Low Inflation | 109.40 -56.59% | 140.25 -44.35% | 260.92 3.52% | 464.42 84.26% | 618.07 145.23% |
Current Inflation | 100.57 -60.10% | 127.10 -49.57% | 229.20 -9.06% | 399.89 58.66% | 528.46 109.67% |
Very High Inflation | 89.63 -64.44% | 111.14 -55.90% | 192.11 -23.78% | 326.01 29.35% | 426.53 69.23% |
Date Filed | Form Type | Document | |
---|---|---|---|
Mar 29, 2023 | ARS | ARS | |
Mar 29, 2023 | DEF 14A | DEF 14A | |
Mar 29, 2023 | DEFA14A | DEFA14A | |
Feb 28, 2023 | 4 | Insider Trading | |
Feb 28, 2023 | 4 | Insider Trading | |
Feb 28, 2023 | 4 | Insider Trading | |
Feb 28, 2023 | 4 | Insider Trading | |
Feb 28, 2023 | 4 | Insider Trading | |
Feb 28, 2023 | 4 | Insider Trading | |
Feb 28, 2023 | 4 | Insider Trading |
Datesorted ascending | Name | Buy/Sell | $ Value | Avg. Price | # Shares | Title |
---|---|---|---|---|---|---|
2023-02-24 | Honeycutt Jennifer | sold (taxes) | -119,328 | 249 | -479 | executive vice president |
2023-02-24 | Gutierrez-Ramos Jose-Carlos | sold (taxes) | -119,827 | 249 | -481 | svp, chief science officer |
2023-02-24 | Bouda Christopher | acquired | - | - | 1,004 | vp, chief accounting officer |
2023-02-24 | Couchara Georgeann | sold (taxes) | -81,711 | 249 | -328 | svp, human resources |
2023-02-24 | Weidemanis Joakim | sold (taxes) | -365,459 | 249 | -1,467 | executive vice president |
2023-02-24 | Blair Rainer | sold (taxes) | -505,215 | 249 | -2,028 | president & ceo |
2023-02-24 | McGrew Matthew | sold (taxes) | -155,700 | 249 | -625 | evp & chief financial officer |
2023-02-24 | Raskas Daniel | sold (taxes) | -127,051 | 249 | -510 | svp - corporate development |
2023-02-24 | King William | sold (taxes) | -118,332 | 249 | -475 | svp, strategic development |
2023-02-24 | Bouda Christopher | sold (taxes) | -69,504 | 249 | -279 | vp, chief accounting officer |
Consolidated Statements of Earnings - USD ($) shares in Millions, $ in Millions | 12 Months Ended | |||||
---|---|---|---|---|---|---|
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2020 | ||||
Income Statement [Abstract] | ||||||
Sales | $ 31,471 | $ 29,453 | $ 22,284 | |||
Cost of sales | (12,522) | (11,501) | (9,809) | |||
Gross profit | 18,949 | 17,952 | 12,475 | |||
Operating costs: | ||||||
Selling, general and administrative expenses | (8,516) | (8,198) | (6,896) | |||
Research and development expenses | (1,745) | (1,742) | (1,348) | |||
Other operating expenses | 0 | (547) | 0 | |||
Operating profit | 8,688 | 7,465 | 4,231 | |||
Nonoperating income (expense): | ||||||
Other income (expense), net | (226) | 456 | 494 | |||
Loss on early extinguishment of borrowings | 0 | (96) | (26) | |||
Interest expense | (211) | (238) | (275) | |||
Interest income | 41 | 11 | 71 | |||
Earnings from continuing operations before income taxes | 8,292 | 7,598 | 4,495 | |||
Income taxes | (1,083) | (1,251) | (849) | |||
Net earnings from continuing operations | 7,209 | 6,347 | 3,646 | |||
Earnings from discontinued operations, net of income taxes | 0 | 86 | 0 | |||
Net earnings | 7,209 | 6,433 | 3,646 | |||
Mandatory convertible preferred stock dividends | (106) | (164) | (136) | |||
Net earnings attributable to common stockholders | $ 7,103 | $ 6,269 | $ 3,510 | |||
Net earnings per common share: | ||||||
Net earnings per common share from continuing operations, basic | $ 9.80 | $ 8.65 | $ 4.97 | |||
Net earnings per common share from continuing operations, diluted | 9.66 | 8.50 | 4.89 | |||
Net earnings per common share from discontinued operations, basic | 0 | 0.12 | 0 | |||
Net earnings per common share from discontinued operations, diluted | 0 | 0.12 | 0 | |||
Net earnings per common share, basic | 9.80 | 8.77 | 4.97 | |||
Net earnings per common share, diluted | $ 9.66 | $ 8.61 | [1] | $ 4.89 | ||
Average common stock and common equivalent shares outstanding: | ||||||
Basic | 725.1 | 714.6 | 706.2 | |||
Diluted | 737.1 | 736.8 | 718.7 | |||
|
Consolidated Balance Sheets - USD ($) $ in Millions | Dec. 31, 2022 | Dec. 31, 2021 |
---|---|---|
Current assets: | ||
Cash and equivalents | $ 5,995 | $ 2,586 |
Trade accounts receivable, less allowance for doubtful accounts of $126 as of December 31, 2022 and $124 as of December 31, 2021 | 4,918 | 4,631 |
Inventories | 3,110 | 2,767 |
Prepaid expenses and other current assets | 1,860 | 1,664 |
Total current assets | 15,883 | 11,648 |
Property, plant and equipment, net | 3,956 | 3,790 |
Other long-term assets | 4,459 | 3,719 |
Goodwill | 39,752 | 41,184 |
Other intangible assets, net | 20,300 | 22,843 |
Total assets | 84,350 | 83,184 |
Current liabilities: | ||
Notes payable and current portion of long-term debt | 591 | 8 |
Trade accounts payable | 2,296 | 2,569 |
Accrued expenses and other liabilities | 5,502 | 5,563 |
Total current liabilities | 8,389 | 8,140 |
Other long-term liabilities | 6,785 | 7,699 |
Long-term debt | 19,086 | 22,168 |
Stockholders’ equity: | ||
Preferred stock, no par value, 15.0 million shares authorized; no shares and 1.65 million shares of 4.75% Mandatory Convertible Preferred Stock, Series A, issued and outstanding as of December 31, 2022 and December 31, 2021, respectively; 1.72 million shares of 5.00% Mandatory Convertible Preferred Stock, Series B, issued and outstanding as of December 31, 2022 and December 31, 2021 | 1,668 | 3,268 |
Common stock - $0.01 par value, 2.0 billion shares authorized; 869.3 million issued and 728.3 million outstanding as of December 31, 2022; 855.7 million issued and 715.0 million outstanding as of December 31, 2021 | 9 | 9 |
Additional paid-in capital | 12,072 | 10,090 |
Retained earnings | 39,205 | 32,827 |
Accumulated other comprehensive income (loss) | (2,872) | (1,027) |
Total Danaher stockholders’ equity | 50,082 | 45,167 |
Noncontrolling interests | 8 | 10 |
Total stockholders’ equity | 50,090 | 45,177 |
Total liabilities and stockholders’ equity | $ 84,350 | $ 83,184 |