Danaher Corporation's Income Statement Analysis: Revenue to Profit Breakdown
Danaher Corporation's Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Dec 31, 2021
|
FY22
Dec 31, 2022
|
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$29.45 B | $26.64 B | $23.89 B | $23.88 B | $24.57 B | $24.78 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$11.50 B | $10.46 B | $9.86 B | $9.67 B | $9.60 B | $9.74 B |
Gross Profit Revenue minus cost of revenue. |
|
$17.95 B | $16.19 B | $14.03 B | $14.21 B | $14.97 B | $15.04 B |
|
Operating Expense
Costs to run business. |
|
$9.90 B | $8.65 B | $8.76 B | $9.02 B | $9.83 B | $9.84 B |
Research and Development Investment in innovation. |
|
$1.74 B | $1.53 B | $1.50 B | $1.58 B | $1.60 B | $1.61 B |
|
Sales, General and Administrative
Selling and admin costs. |
|
$8.16 B | $7.12 B | $7.25 B | $7.44 B | $8.24 B | $8.24 B |
General and Administrative Corporate overhead costs. |
|
- | - | - | - | - | $1.86 B |
Sales and Marketing Customer acquisition costs. |
|
- | - | - | - | - | - |
Other Expenses Other operating costs. |
|
- | - | - | - | - | - |
Operating Income Profit from operations. |
|
$8.05 B | $7.54 B | $5.28 B | $5.18 B | $5.14 B | $5.19 B |
|
Net Interest Income
Interest income minus expense. |
|
-$230.00 M | -$166.00 M | $14.00 M | -$161.00 M | -$235.00 M | -$205.00 M |
Interest Income Income from investments. |
|
$11.00 M | $41.00 M | $303.00 M | $117.00 M | $30.00 M | $51.00 M |
Interest Expense Cost of borrowing. |
|
$241.00 M | $207.00 M | $289.00 M | $278.00 M | $265.00 M | $256.00 M |
Non-Operating Income (ex-Int) Income outside core operations. |
|
$211.00 M | $183.00 M | -$54.00 M | $260.00 M | $639.00 M | $551.00 M |
Total Other Income (Net) Net non-operating items. |
|
-$452.00 M | -$390.00 M | -$235.00 M | -$538.00 M | -$904.00 M | -$853.00 M |
Income Before Tax Profit before taxes. |
|
$7.60 B | $7.15 B | $5.04 B | $4.65 B | $4.23 B | $4.34 B |
Income Tax Expense Taxes on income. |
|
$1.25 B | $818.00 M | $823.00 M | $747.00 M | $619.00 M | $650.00 M |
|
Net Income
Final profit. |
|
$6.43 B | $7.21 B | $4.76 B | $3.90 B | $3.61 B | $3.69 B |
Net Income From Continuing Operations Profit from core business. |
|
$6.35 B | $6.33 B | $4.22 B | $3.90 B | $3.61 B | $3.69 B |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
$86.00 M | $881.00 M | $543.00 M | - | $14.00 M | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | - | - | - |
Net Income Deductions Reductions from net income. |
|
-$78.00 M | - | - | - | - | - |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
$8.77 | $9.80 | $6.44 | $5.33 | $5.07 | $5.19 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
$8.61 | $9.64 | $6.38 | $5.29 | $5.04 | $5.17 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
714.60 M | 725.10 M | 736.50 M | 731.00 M | 707.30 M | 707.90 M |
Diluted Average Shares Outst. Shares including dilution. |
|
736.80 M | 737.10 M | 743.10 M | 737.20 M | 711.00 M | 711.20 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
$7.84 B | $7.35 B | $5.33 B | $4.92 B | $4.50 B | $4.64 B |
EBITDA Earnings before interest, tax, D&A. |
|
$10.01 B | $9.49 B | $7.50 B | $7.28 B | $6.95 B | $6.69 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$2.17 B | $2.13 B | $2.17 B | $2.35 B | $2.45 B | $2.05 B |
| Company Report |
Danaher Corporation's Assets vs Liabilities & Equity
Danaher Corporation's Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |





