Submit Feedback
Ticker
DHR
A
TMO
Headquarter
Washington ,DC
US
Santa Clara ,CA
US
Waltham ,MA
US
CEO
Mr. Rainer M. Blair
Mr. Rodney Gonsalves
Mr. Marc N. Casper
Industry
Medical - Diagnostics & Research
Medical - Diagnostics & Research
Medical - Diagnostics & Research
Stock Price
Stock Price
Market Cap
$169.62B
$38.75B
$203.50B
Employees
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Employees
  • 80.00K
  • 81.00K
  • 63.00K
  • 18.10K
  • 18.10K
  • 17.90K
  • 130.00K
  • 122.00K
Y/Y
15.94%
1.25%
22.22%
6.47%
0%
1.1%
0%
6.15%

Income Statement

Revenue
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Revenue
  • $29.45B
  • $31.47B
  • $23.89B
  • $6.85B
  • $6.83B
  • $6.51B
  • $44.92B
  • $42.86B
Y/Y
32.17%
6.85%
24.09%
8.37%
0.22%
4.73%
14.55%
4.58%
Revenue by Products / Services
Revenue by Geography
Research and Development
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Research and Development
  • $1.74B
  • $1.75B
  • $1.50B
  • $467.00M
  • $481.00M
  • $479.00M
  • $1.47B
  • $1.34B
Y/Y
29.23%
0.17%
13.87%
5.9%
3%
0.42%
4.62%
9.11%
Operating Income
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Operating Income
  • $7.47B
  • $8.69B
  • $5.20B
  • $1.62B
  • $1.35B
  • $1.49B
  • $8.39B
  • $6.86B
Y/Y
76.44%
16.38%
40.12%
20.12%
16.56%
10.22%
16.3%
18.28%
Tax Rate (%)
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Tax Rate (%)
  • 16.00%
  • 13.00%
  • 16.00%
  • 17.00%
  • 7.00%
  • 15.00%
  • 9.00%
  • 5.00%
Y/Y
12.86%
20.66%
24.96%
50.68%
55.54%
106.36%
28.47%
49.72%
Net Income
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Net Income
  • $6.43B
  • $7.21B
  • $4.76B
  • $1.25B
  • $1.24B
  • $1.29B
  • $6.95B
  • $6.00B
Y/Y
76.44%
12.06%
33.92%
3.64%
1.12%
3.95%
10.03%
13.74%

Assets & Liabilities | Cash Flow

Total Assets
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Total Assets
  • $83.18B
  • $84.35B
  • $84.49B
  • $10.53B
  • $10.76B
  • $11.85B
  • $97.15B
  • $98.73B
Y/Y
9.22%
1.4%
0.16%
1.62%
2.19%
10.06%
2.14%
1.62%
Total Liabilities
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Total Liabilities
  • $38.01B
  • $34.26B
  • $31.00B
  • $5.23B
  • $4.92B
  • $5.95B
  • $53.01B
  • $51.88B
Y/Y
4.46%
9.86%
9.52%
1.67%
5.91%
20.94%
2.11%
2.12%
Capital Expenditures (Capex)
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Capital Expenditures (Capex)
  • -$1.29B
  • -$1.15B
  • -$1.38B
  • -$291.00M
  • -$298.00M
  • -$378.00M
  • -$2.24B
  • -$1.48B
Y/Y
63.59%
10.97%
20.05%
53.97%
2.41%
26.85%
11.1%
34.06%

Profitability

Operating Income Margin (%)
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Operating Income Margin (%)
  • 25.35%
  • 27.61%
  • 21.77%
  • 23.63%
  • 19.76%
  • 22.86%
  • 18.69%
  • 16.00%
Y/Y
33.49%
8.92%
21.15%
10.83%
16.38%
15.69%
26.91%
14.39%
Net Income Margin (%)
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Net Income Margin (%)
  • 21.84%
  • 22.91%
  • 19.94%
  • 18.31%
  • 18.15%
  • 19.80%
  • 15.47%
  • 13.99%
Y/Y
33.5%
4.9%
12.96%
4.39%
0.87%
9.09%
21.47%
9.57%
EBITDA
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
EBITDA
  • $10.01B
  • $9.71B
  • $7.50B
  • $1.99B
  • $1.70B
  • $1.49B
  • $11.94B
  • $11.08B
Y/Y
51.85%
2.95%
22.79%
15.59%
14.59%
12.62%
7.89%
7.22%
Free Cash Flow (FCF)
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Free Cash Flow (FCF)
  • $7.06B
  • $7.37B
  • $5.78B
  • $1.02B
  • $1.47B
  • $1.37B
  • $6.91B
  • $6.93B
Y/Y
30.4%
4.29%
21.53%
21.22%
44.37%
6.85%
1.55%
0.23%

Ratios

Return on Equity (ROE)
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Return on Equity (ROE)
  • 14.24%
  • 14.39%
  • 8.91%
  • 23.64%
  • 21.21%
  • 21.85%
  • 15.80%
  • 12.83%
Y/Y
55.29%
1.05%
38.08%
5.3%
10.28%
3.02%
16.58%
18.8%
Return on Assets (ROA)
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Return on Assets (ROA)
  • 7.73%
  • 8.55%
  • 5.64%
  • 11.91%
  • 11.52%
  • 10.88%
  • 7.15%
  • 6.07%
Y/Y
61.38%
10.61%
34.04%
5.4%
3.27%
5.56%
11.95%
15.1%
Debt to Equity
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Debt to Equity
  • 49.10%
  • 39.29%
  • 34.41%
  • 52.20%
  • 46.79%
  • 57.48%
  • 78.42%
  • 74.70%
Y/Y
7.91%
19.98%
12.42%
3.08%
10.36%
22.85%
7.77%
4.74%

Valuation

Enterprise Value
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Enterprise value
  • $227.99B
  • $184.28B
  • $184.05B
  • $43.08B
  • $31.54B
  • $39.98B
  • $241.83B
  • $231.72B
Y/Y
47.83%
19.17%
0.12%
12.06%
26.8%
26.77%
17.54%
4.18%
Enterprise value to Revenue
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Enterprise value to Revenue
  • 7.74
  • 5.86
  • 7.70
  • 6.29
  • 4.62
  • 6.14
  • 5.38
  • 5.41
Y/Y
11.85%
24.36%
31.57%
18.85%
26.64%
33.06%
28.01%
0.42%
Enterprise value to EBITDA
Years
  • 2021
  • 2022
  • 2023
  • 2022
  • 2023
  • 2024
  • 2022
  • 2023
Enterprise value to EBITDA
  • 22.78
  • 18.97
  • 24.54
  • 21.61
  • 18.52
  • 26.87
  • 20.25
  • 20.92
Y/Y
2.65%
16.72%
29.35%
23.92%
14.29%
45.08%
10.48%
3.28%