Free Trial

Danaher (DHR) Financials

Danaher logo
$211.71 +7.81 (+3.83%)
Closing price 08/22/2025 03:59 PM Eastern
Extended Trading
$211.80 +0.09 (+0.04%)
As of 08/22/2025 07:51 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Danaher

Annual Income Statements for Danaher

This table shows Danaher's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
2,598 3,357 2,554 2,492 2,651 2,940 3,510 6,269 7,103 4,743 3,899
Consolidated Net Income / (Loss)
2,598 3,357 2,554 2,492 2,651 3,008 3,646 6,433 7,209 4,764 3,899
Net Income / (Loss) Continuing Operations
1,639 1,747 2,153 2,172 2,406 2,432 3,646 5,447 6,328 4,221 3,899
Total Pre-Tax Income
2,086 2,039 2,611 2,543 2,962 3,305 4,495 6,511 7,146 5,044 4,646
Total Operating Income
2,045 2,162 2,735 2,572 3,055 3,269 4,231 6,377 7,536 5,202 4,863
Total Gross Profit
6,850 7,771 9,335 8,571 9,505 9,984 12,475 15,239 16,188 14,034 14,206
Total Revenue
12,867 14,434 16,882 15,519 17,049 17,911 22,284 24,802 26,643 23,890 23,875
Operating Revenue
12,867 14,434 16,882 15,519 17,049 17,911 22,284 24,802 26,643 23,890 23,875
Total Cost of Revenue
6,017 6,663 7,548 6,948 7,544 7,927 9,809 9,563 10,455 9,856 9,669
Operating Cost of Revenue
6,017 6,663 7,548 6,948 7,544 7,927 9,809 9,563 10,455 9,856 9,669
Total Operating Expenses
4,805 5,609 6,599 5,999 6,450 6,715 8,244 8,862 8,652 8,832 9,343
Selling, General & Admin Expense
4,035 4,748 5,624 5,043 5,391 5,589 6,896 7,364 7,124 7,329 7,759
Research & Development Expense
769 861 975 956 1,059 1,126 1,348 1,498 1,528 1,503 1,584
Total Other Income / (Expense), net
41 -123 -124 -29 -93 36 264 134 -390 -158 -217
Interest Expense
95 140 363 140 137 115 301 327 204 286 278
Interest & Investment Income
13 4.60 0.20 7.50 9.00 139 71 11 41 303 117
Other Income / (Expense), net
123 12 239 104 35 12 494 450 -227 -175 -56
Income Tax Expense
448 293 458 371 556 873 849 1,064 818 823 747
Net Income / (Loss) Discontinued Operations
960 1,611 400 320 245 576 0.00 986 881 543 0.00
Preferred Stock Dividends Declared
- - - 0.00 0.00 68 136 164 106 21 0.00
Basic Earnings per Share
$3.70 $4.81 $3.69 $3.58 $3.78 $4.11 $4.97 $8.77 $9.80 $6.44 $5.33
Weighted Average Basic Shares Outstanding
702.20M 698.10M 691.20M 695.80M 700.60M 715M 706.20M 714.60M 725.10M 736.50M 731M
Diluted Earnings per Share
$3.63 $4.74 $3.65 $3.53 $3.74 $4.05 $4.89 $8.61 $9.66 $6.38 $5.29
Weighted Average Diluted Shares Outstanding
716.10M 708.50M 699.80M 706.10M 710.20M 725.50M 718.70M 736.80M 737.10M 743.10M 737.20M
Weighted Average Basic & Diluted Shares Outstanding
705.78M - 692.10M 696.10M 701.30M 696.24M 712.20M 715.35M 728.58M 739.70M 714.71M

Quarterly Income Statements for Danaher

This table shows Danaher's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/29/2023 12/31/2023 3/29/2024 6/28/2024 9/27/2024 12/31/2024 3/28/2025 6/27/2025
Net Income / (Loss) Attributable to Common Shareholders
2,210 1,429 1,106 1,129 1,079 1,088 907 818 1,086 954 555
Consolidated Net Income / (Loss)
2,232 1,450 1,106 1,129 1,079 1,088 907 818 1,086 954 555
Net Income / (Loss) Continuing Operations
1,351 1,240 920 940 1,121 1,088 907 818 1,086 954 555
Total Pre-Tax Income
1,047 1,523 1,142 1,147 1,232 1,271 1,083 977 1,315 1,129 655
Total Operating Income
1,144 1,517 1,163 1,185 1,337 1,312 1,168 958 1,425 1,274 760
Total Gross Profit
2,178 3,662 3,318 3,275 3,779 3,487 3,428 3,401 3,890 3,511 3,523
Total Revenue
3,541 5,949 5,912 5,624 6,405 5,796 5,743 5,798 6,538 5,741 5,936
Operating Revenue
3,541 5,949 5,912 5,624 6,405 5,796 5,743 5,798 6,538 5,741 5,936
Total Cost of Revenue
1,363 2,287 2,594 2,349 2,626 2,309 2,315 2,397 2,648 2,230 2,413
Operating Cost of Revenue
1,363 2,287 2,594 2,349 2,626 2,309 2,315 2,397 2,648 2,230 2,413
Total Operating Expenses
1,034 2,145 2,155 2,090 2,442 2,175 2,260 2,443 2,465 2,237 2,763
Selling, General & Admin Expense
798 1,772 1,794 1,728 2,035 1,807 1,869 2,060 2,023 1,858 2,360
Research & Development Expense
236 373 361 362 407 368 391 383 442 379 403
Total Other Income / (Expense), net
-97 6.00 -21 -38 -105 -41 -85 19 -110 -145 -105
Interest Expense
57 66 65 70 85 65 65 87 61 72 71
Interest & Investment Income
29 48 59 79 117 60 39 4.00 14 6.00 8.00
Other Income / (Expense), net
-69 24 -15 -47 -137 -36 -59 102 -63 -79 -42
Income Tax Expense
-304 283 222 207 111 183 176 159 229 175 100
Basic Earnings per Share
$3.05 $1.96 $1.50 $1.53 $1.47 $1.47 $1.23 $1.13 $1.49 $1.33 $0.77
Weighted Average Basic Shares Outstanding
725.10M 729.40M 737.30M 739.40M 736.50M 740.60M 737.60M 723M 731M 716.30M 716.50M
Diluted Earnings per Share
$3.05 $1.94 $1.49 $1.51 $1.47 $1.45 $1.22 $1.12 $1.49 $1.32 $0.77
Weighted Average Diluted Shares Outstanding
737.10M 737.20M 744.70M 745.90M 743.10M 748.60M 742.40M 729.40M 737.20M 720.80M 719.10M
Weighted Average Basic & Diluted Shares Outstanding
728.58M 737.90M 738.35M 738.93M 739.70M 740.69M 722.21M 722.28M 714.71M 715.67M 716.05M

Annual Cash Flow Statements for Danaher

This table details how cash moves in and out of Danaher's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
-110 -2,215 173 -333 276 19,124 -13,877 -3,449 3,409 -131 -3,786
Net Cash From Operating Activities
3,758 3,802 3,522 3,478 4,022 3,952 6,208 8,358 8,519 7,164 6,688
Net Cash From Continuing Operating Activities
2,671 2,832 3,088 3,122 3,644 3,657 6,215 7,423 7,613 6,490 6,688
Net Income / (Loss) Continuing Operations
1,639 1,747 2,153 2,172 2,406 2,432 3,646 5,447 6,328 4,221 3,899
Consolidated Net Income / (Loss)
2,598 3,357 2,554 2,492 2,651 3,008 3,646 6,433 7,209 4,764 3,899
Net Income / (Loss) Discontinued Operations
960 1,611 400 320 245 576 0.00 986 881 543 0.00
Depreciation Expense
449 484 545 538 562 564 637 674 698 675 721
Amortization Expense
269 397 583 579 616 625 1,595 1,447 1,434 1,499 1,656
Non-Cash Adjustments To Reconcile Net Income
-38 95 97 104 138 166 -242 416 566 565 610
Changes in Operating Assets and Liabilities, net
352 110 -291 -271 -78 -130 579 -561 -1,413 -470 -198
Net Cash From Discontinued Operating Activities
1,087 970 434 356 378 295 -7.00 935 906 674 0.00
Net Cash From Investing Activities
-3,444 -14,951 -5,243 -843 -2,949 -1,238 -21,239 -12,987 -2,234 -7,081 -1,981
Net Cash From Continuing Investing Activities
-3,121 -14,739 -5,173 -789 -2,874 -1,166 -21,239 -12,890 -2,145 -7,048 -1,981
Purchase of Property, Plant & Equipment
-465 -513 -590 -571 -584 -636 -791 -1,240 -1,118 -1,383 -1,392
Acquisitions
-2,839 -14,248 -4,880 -386 -2,173 -331 -20,971 -10,901 -582 -5,610 -558
Purchase of Investments
0.00 -87 0.00 0.00 -146 -241 -342 -925 -523 -172 -331
Sale of Property, Plant & Equipment
- 60 9.80 33 6.00 13 2.00 13 9.00 12 13
Sale and/or Maturity of Investments
167 43 265 138 22 0.00 13 126 18 61 253
Other Investing Activities, net
17 5.90 22 -2.40 1.00 29 24 37 51 44 34
Net Cash From Discontinued Investing Activities
-323 -213 -70 -55 -75 -72 - -97 -89 -33 0.00
Net Cash From Financing Activities
-218 9,050 2,043 -3,099 -797 16,365 1,006 1,295 -2,570 -273 -8,385
Net Cash From Continuing Financing Activities
-218 9,050 2,528 -3,099 -797 16,589 1,006 1,295 -2,570 154 -8,385
Repayment of Debt
-436 3,472 -478 -4,507 -526 1,187 -5,962 -1,298 -1,060 -687 -1,805
Repurchase of Common Equity
- - - - - - - - 0.00 0.00 -5,979
Payment of Dividends
-228 -354 -400 -443 -433 -527 -615 -742 -818 -821 -768
Issuance of Debt
312 5,683 3,241 1,782 66 12,113 4,033 3,249 -723 -1,006 5.00
Issuance of Common Equity
133 249 165 69 96 1,573 1,882 86 31 68 162
Other Financing Activities, net
- - - - 0.00 643 - 0.00 0.00 2,600 0.00
Net Cash From Discontinued Financing Activities
0.00 0.00 -485 0.00 0.00 -224 - - 0.00 -427 0.00
Effect of Exchange Rate Changes
-206 -116 -149 131 - - 148 -115 -306 59 -108

Quarterly Cash Flow Statements for Danaher

This table details how cash moves in and out of Danaher's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/29/2023 12/31/2023 3/29/2024 6/28/2024 9/27/2024 12/31/2024 3/28/2025 6/27/2025
Net Change in Cash & Equivalents
845 1,384 1,196 3,702 -6,413 1,167 -4,657 253 -549 -85 964
Net Cash From Operating Activities
2,541 1,947 1,926 1,672 1,619 1,739 1,417 1,513 2,019 1,299 1,338
Net Cash From Continuing Operating Activities
1,635 1,806 1,646 1,447 1,591 1,739 1,417 1,513 2,019 1,299 1,338
Net Income / (Loss) Continuing Operations
1,351 1,240 920 940 1,121 1,088 907 818 1,086 954 555
Consolidated Net Income / (Loss)
2,232 1,450 1,106 1,129 1,079 1,088 907 818 1,086 954 555
Depreciation Expense
161 163 168 166 178 179 178 177 187 181 185
Amortization Expense
314 372 372 367 388 432 402 414 408 410 426
Non-Cash Adjustments To Reconcile Net Income
110 48 113 169 235 97 146 203 164 157 567
Changes in Operating Assets and Liabilities, net
-301 -17 73 -195 -331 -57 -216 -99 174 -403 -395
Net Cash From Investing Activities
-816 -304 -431 -329 -6,017 -321 -360 -606 -694 -242 -258
Net Cash From Continuing Investing Activities
-727 -295 -421 -315 -6,017 -321 -360 -606 -694 -242 -258
Purchase of Property, Plant & Equipment
-295 -266 -329 -354 -434 -291 -287 -298 -516 -245 -248
Purchase of Investments
-169 -43 -101 -8.00 -20 -53 -74 -61 -143 -18 -32
Sale of Property, Plant & Equipment
- - - 4.00 6.00 0.00 - 11 1.00 6.00 4.00
Sale and/or Maturity of Investments
- 1.00 3.00 29 28 9.00 - 242 2.00 5.00 5.00
Other Investing Activities, net
15 13 4.00 14 13 14 12 13 -5.00 10 13
Net Cash From Financing Activities
-906 -262 -208 2,443 -2,246 -133 -5,715 -845 -1,692 -1,255 -247
Net Cash From Continuing Financing Activities
-906 -262 -208 2,443 -1,819 -133 -5,715 -845 -1,692 -1,255 -247
Repayment of Debt
-715 -20 -17 -16 -634 -23 -1,009 -62 -711 21 -39
Payment of Dividends
-203 -204 -218 -199 -200 -177 -200 -196 -195 -194 -229
Issuance of Debt
-4.00 -4.00 -3.00 2,603 -3,602 68 -53 -14 4.00 1.00 2.00
Issuance of Common Equity
16 -34 30 55 17 -1.00 77 67 19 -5.00 19
Effect of Exchange Rate Changes
26 3.00 -91 -84 231 -118 1.00 191 -182 113 131
Cash Interest Paid
- 82 103 104 - 42 134 104 - 63 86
Cash Income Taxes Paid
- 228 466 476 - 222 396 315 - 201 330

Annual Balance Sheets for Danaher

This table presents Danaher's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
36,992 48,222 45,295 46,649 47,833 62,082 76,161 83,184 84,350 84,488 77,542
Total Current Assets
9,431 7,837 6,665 6,850 7,094 25,596 13,802 11,648 15,883 13,937 9,497
Cash & Equivalents
3,006 791 964 630 788 19,912 6,035 2,586 5,995 5,864 2,078
Accounts Receivable
3,446 2,985 3,186 3,522 3,030 3,191 4,045 4,631 4,102 3,922 3,537
Inventories, net
1,783 1,573 1,709 1,841 1,631 1,628 2,292 2,767 2,765 2,594 2,330
Prepaid Expenses
953 890 806 857 858 865 1,430 1,664 1,741 1,557 1,552
Plant, Property, & Equipment, net
2,172 2,303 2,354 2,455 2,250 2,302 3,262 3,790 3,709 4,553 4,990
Total Noncurrent Assets
25,389 38,083 36,276 37,344 38,489 34,184 59,097 67,746 64,758 65,998 63,055
Goodwill
15,673 21,015 23,827 25,139 22,581 22,713 35,420 41,184 37,276 41,608 40,497
Intangible Assets
7,060 10,545 11,818 11,667 10,283 9,750 21,282 22,843 19,821 20,746 18,568
Other Noncurrent Operating Assets
1,017 845 631 538 5,626 1,721 2,395 3,719 4,160 3,644 3,990
Total Liabilities & Shareholders' Equity
36,992 48,222 45,295 46,649 47,833 62,082 76,161 83,184 84,350 84,488 77,542
Total Liabilities
13,542 24,458 22,219 20,281 19,606 31,800 36,384 38,007 34,260 30,998 27,992
Total Current Liabilities
5,396 6,170 6,874 4,792 4,842 4,932 7,402 8,140 8,389 8,274 6,798
Short-Term Debt
72 845 2,595 195 52 212 11 8.00 591 1,695 505
Accounts Payable
1,825 1,392 1,485 1,510 1,495 1,515 2,049 2,569 1,856 1,766 1,753
Accrued Expenses
3,192 2,609 2,794 3,088 2,689 3,205 5,342 5,563 4,815 4,813 4,540
Total Noncurrent Liabilities
8,146 18,288 15,345 15,489 14,764 26,868 28,982 29,867 25,871 22,724 21,194
Long-Term Debt
3,402 12,025 9,674 10,327 9,689 21,517 21,193 22,168 19,086 16,707 15,500
Other Noncurrent Operating Liabilities
4,584 5,750 5,670 5,161 4,702 5,351 7,789 7,699 6,498 6,017 5,694
Total Equity & Noncontrolling Interests
23,450 23,764 23,077 26,368 28,227 30,282 39,777 45,177 50,090 53,490 49,550
Total Preferred & Common Equity
23,378 23,690 23,003 26,358 28,214 30,271 39,766 45,167 50,082 53,486 49,543
Total Common Equity
23,378 23,690 23,003 26,358 28,214 28,671 36,498 41,899 48,414 53,486 49,543
Common Stock
4,489 4,989 5,321 5,546 5,843 7,573 9,707 10,099 12,081 16,179 16,736
Retained Earnings
20,323 21,012 20,704 22,806 25,163 24,166 27,159 32,827 39,205 41,074 44,188
Accumulated Other Comprehensive Income / (Loss)
-1,434 -2,311 -3,022 -1,994 -2,791 -3,068 -368 -1,027 -2,872 -1,748 -3,218
Other Equity Adjustments
- - - - - - - - - - -8,163
Noncontrolling Interest
72 74 74 9.60 12 11 11 10 8.00 4.00 7.00

Quarterly Balance Sheets for Danaher

This table presents Danaher's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/29/2023 12/31/2023 3/29/2024 6/28/2024 9/27/2024 12/31/2024 3/28/2025 6/27/2025
Total Assets
84,350 85,040 84,902 87,734 84,488 83,402 78,555 80,615 77,542 79,116 81,620
Total Current Assets
15,883 16,532 17,461 21,205 13,937 14,372 9,609 10,060 9,497 9,525 10,999
Cash & Equivalents
5,995 7,379 8,575 12,277 5,864 7,031 2,374 2,627 2,078 1,993 2,957
Accounts Receivable
4,102 4,313 4,199 4,201 3,922 3,379 3,298 3,507 3,537 3,506 3,564
Inventories, net
2,765 3,383 3,183 3,024 2,594 2,645 2,671 2,678 2,330 2,532 2,689
Prepaid Expenses
1,741 1,457 1,504 1,703 1,557 1,317 1,266 1,248 1,552 1,494 1,789
Plant, Property, & Equipment, net
3,709 4,065 4,176 4,302 4,553 4,562 4,643 4,843 4,990 5,110 5,309
Total Noncurrent Assets
64,758 64,443 63,265 62,227 65,998 64,468 64,303 65,712 63,055 64,481 65,312
Goodwill
37,276 39,856 39,576 39,155 41,608 40,846 40,805 42,173 40,497 41,657 42,991
Intangible Assets
19,821 19,976 19,317 18,786 20,746 19,888 19,545 19,854 18,568 18,885 18,629
Other Noncurrent Operating Assets
4,160 4,611 4,372 4,286 3,644 3,734 3,953 3,685 3,990 3,939 3,692
Total Liabilities & Shareholders' Equity
84,350 85,040 84,902 87,734 84,488 83,402 78,555 80,615 77,542 79,116 81,620
Total Liabilities
34,260 33,554 33,178 35,319 30,998 29,955 28,653 29,310 27,992 28,259 29,278
Total Current Liabilities
8,389 8,730 8,404 9,367 8,274 7,778 6,701 7,339 6,798 6,645 6,792
Short-Term Debt
591 1,571 1,590 2,547 1,695 1,746 701 1,200 505 501 502
Accounts Payable
1,856 2,081 1,956 1,894 1,766 1,679 1,645 1,596 1,753 1,722 1,725
Accrued Expenses
4,815 5,078 4,858 4,926 4,813 4,353 4,355 4,543 4,540 4,422 4,565
Total Noncurrent Liabilities
25,871 24,824 24,774 25,952 22,724 22,177 21,952 21,971 21,194 21,614 22,486
Long-Term Debt
19,086 18,261 18,285 19,513 16,707 16,417 16,309 16,324 15,500 15,976 16,853
Other Noncurrent Operating Liabilities
6,498 6,563 6,489 6,439 6,017 5,760 5,643 5,647 5,694 5,638 5,633
Total Equity & Noncontrolling Interests
50,090 51,486 51,724 52,415 53,490 53,447 49,902 51,305 49,550 50,857 52,342
Total Preferred & Common Equity
50,082 51,478 51,716 52,407 53,486 53,442 49,897 51,299 49,543 50,849 52,334
Total Common Equity
48,414 49,810 51,716 52,407 53,486 53,442 49,897 51,299 49,543 50,849 52,334
Common Stock
12,081 12,139 13,948 14,094 16,179 14,224 9,815 9,313 16,736 16,854 16,969
Retained Earnings
39,205 40,437 41,344 42,272 41,074 41,962 42,673 43,296 44,188 44,913 45,239
Treasury Stock
- - - - -2,019 - - - - - -9,305
Accumulated Other Comprehensive Income / (Loss)
-2,872 -2,766 -3,576 -3,959 -1,748 -2,744 -2,591 -1,310 -3,218 -1,612 -569
Noncontrolling Interest
8.00 8.00 8.00 8.00 4.00 5.00 5.00 6.00 7.00 8.00 8.00

Annual Metrics And Ratios for Danaher

This table displays calculated financial ratios and metrics derived from Danaher's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-29.62% 12.18% 16.97% -8.08% 9.86% 5.06% 24.42% 11.30% 7.42% -10.33% -0.06%
EBITDA Growth
-34.45% 5.88% 34.27% -7.55% 12.53% 4.73% 55.64% 28.62% 5.51% -23.73% -0.24%
EBIT Growth
-38.97% 0.32% 36.77% -10.04% 15.48% 6.18% 44.01% 44.49% 7.06% -31.22% -4.38%
NOPAT Growth
-32.12% 15.29% 21.80% -2.59% 12.95% -3.06% 42.67% 55.45% 25.09% -34.77% -6.25%
Net Income Growth
-3.58% 29.21% -23.94% -2.41% 6.38% 13.47% 21.21% 76.44% 12.06% -33.92% -18.16%
EPS Growth
-3.58% 29.21% -23.00% -3.29% 5.95% 8.29% 20.74% 76.44% 12.06% -33.95% -17.08%
Operating Cash Flow Growth
4.83% 1.15% -7.36% -1.25% 15.65% -1.74% 57.09% 34.63% 1.93% -15.91% -6.64%
Free Cash Flow Firm Growth
12.06% -411.93% 71.54% 118.56% 328.58% 460.63% -352.86% 76.89% 345.99% -111.51% 622.30%
Invested Capital Growth
-1.46% 35.12% 13.08% 5.46% 3.07% -14.11% 71.18% 17.87% -6.73% 9.31% -3.86%
Revenue Q/Q Growth
-31.43% 23.36% 24.46% -12.95% 1.46% 15.09% 9.28% -11.63% 0.17% 13.62% 0.56%
EBITDA Q/Q Growth
-30.15% 30.99% 23.09% -5.88% 0.65% 10.73% 15.35% -5.77% -0.90% 3.09% 2.73%
EBIT Q/Q Growth
-33.87% 30.21% 32.88% -4.56% 0.76% 11.37% 16.72% -6.75% -0.91% 2.55% 3.49%
NOPAT Q/Q Growth
-35.94% 35.64% 39.18% -10.60% -0.19% 13.14% 17.39% -6.12% 8.28% -5.13% -0.87%
Net Income Q/Q Growth
-4.68% 0.81% 2.34% 4.60% -3.97% 21.29% -0.92% 9.29% 6.56% -19.49% 0.18%
EPS Q/Q Growth
-4.68% 0.81% 1.39% 3.22% -5.08% 19.82% -2.59% 9.29% 6.56% -19.65% -1.67%
Operating Cash Flow Q/Q Growth
4.48% -0.20% -14.19% 5.64% 11.13% -3.09% 21.76% 1.36% 2.50% -11.40% 6.36%
Free Cash Flow Firm Q/Q Growth
-24.34% 50.48% -123.21% 112.39% 128.04% 147.31% -32.63% 4.83% 15.19% -136.48% 5,780.77%
Invested Capital Q/Q Growth
-1.40% -16.48% 12.34% 1.74% -0.41% -12.17% 1.54% 0.40% -1.12% 6.16% -4.12%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
53.23% 53.84% 55.29% 55.23% 55.75% 55.74% 55.98% 61.44% 60.76% 58.74% 59.50%
EBITDA Margin
22.43% 21.17% 24.30% 24.44% 25.03% 24.96% 31.22% 36.08% 35.44% 30.14% 30.09%
Operating Margin
15.89% 14.98% 16.20% 16.58% 17.92% 18.25% 18.99% 25.71% 28.29% 21.77% 20.37%
EBIT Margin
16.85% 15.07% 17.62% 17.24% 18.12% 18.32% 21.20% 27.53% 27.43% 21.04% 20.13%
Profit (Net Income) Margin
20.19% 23.26% 15.13% 16.06% 15.55% 16.79% 16.36% 25.94% 27.06% 19.94% 16.33%
Tax Burden Percent
124.55% 164.63% 97.79% 97.99% 89.50% 91.01% 81.11% 98.80% 100.88% 94.45% 83.92%
Interest Burden Percent
96.24% 93.78% 87.80% 95.04% 95.86% 100.73% 95.13% 95.37% 97.77% 100.34% 96.65%
Effective Tax Rate
21.45% 14.35% 17.54% 14.59% 18.77% 26.41% 18.89% 16.34% 11.45% 16.32% 16.08%
Return on Invested Capital (ROIC)
7.09% 7.00% 6.96% 6.22% 6.74% 6.93% 7.89% 8.91% 10.66% 6.89% 6.30%
ROIC Less NNEP Spread (ROIC-NNEP)
-344.52% 59.90% 10.29% 9.00% 8.52% 17.92% 10.41% 15.23% 14.25% 10.48% 4.93%
Return on Net Nonoperating Assets (RNNOA)
4.24% 7.22% 3.94% 3.86% 2.97% 3.36% 2.52% 6.23% 4.47% 2.31% 1.27%
Return on Equity (ROE)
11.32% 14.22% 10.90% 10.08% 9.71% 10.28% 10.41% 15.14% 15.13% 9.20% 7.57%
Cash Return on Invested Capital (CROIC)
8.56% -22.87% -5.32% 0.90% 3.72% 22.10% -44.61% -7.49% 17.63% -2.01% 10.24%
Operating Return on Assets (OROA)
6.05% 5.10% 6.36% 5.82% 6.54% 5.97% 6.84% 8.57% 8.73% 5.95% 5.93%
Return on Assets (ROA)
7.25% 7.88% 5.46% 5.42% 5.61% 5.47% 5.27% 8.07% 8.61% 5.64% 4.81%
Return on Common Equity (ROCE)
11.29% 14.18% 10.87% 10.06% 9.71% 10.00% 9.68% 13.98% 14.35% 9.05% 7.57%
Return on Equity Simple (ROE_SIMPLE)
11.11% 14.17% 11.10% 9.45% 9.40% 9.94% 9.17% 14.24% 14.39% 8.91% 7.87%
Net Operating Profit after Tax (NOPAT)
1,606 1,852 2,256 2,197 2,482 2,406 3,432 5,335 6,673 4,353 4,081
NOPAT Margin
12.48% 12.83% 13.36% 14.16% 14.56% 13.43% 15.40% 21.51% 25.05% 18.22% 17.09%
Net Nonoperating Expense Percent (NNEP)
351.61% -52.90% -3.32% -2.78% -1.78% -10.99% -2.52% -6.32% -3.58% -3.60% 1.38%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 9.57% 6.06% 6.23%
Cost of Revenue to Revenue
46.77% 46.16% 44.71% 44.77% 44.25% 44.26% 44.02% 38.56% 39.24% 41.26% 40.50%
SG&A Expenses to Revenue
31.36% 32.89% 33.31% 32.49% 31.62% 31.20% 30.95% 29.69% 26.74% 30.68% 32.50%
R&D to Revenue
5.98% 5.97% 5.78% 6.16% 6.21% 6.29% 6.05% 6.04% 5.74% 6.29% 6.63%
Operating Expenses to Revenue
37.34% 38.86% 39.09% 38.66% 37.83% 37.49% 37.00% 35.73% 32.47% 36.97% 39.13%
Earnings before Interest and Taxes (EBIT)
2,168 2,175 2,974 2,676 3,090 3,281 4,725 6,827 7,309 5,027 4,807
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2,886 3,055 4,102 3,793 4,268 4,470 6,957 8,948 9,441 7,201 7,184
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.46 2.58 2.26 2.38 2.50 3.78 4.27 5.55 3.96 3.18 3.35
Price to Tangible Book Value (P/TBV)
88.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
4.46 4.23 3.08 4.04 4.15 6.05 6.99 9.38 7.19 7.12 6.94
Price to Earnings (P/E)
22.09 18.18 20.35 25.17 26.66 36.84 44.35 37.11 26.96 35.89 42.52
Dividend Yield
0.49% 0.61% 0.66% 0.62% 0.63% 0.45% 0.33% 0.26% 0.38% 0.43% 0.47%
Earnings Yield
4.53% 5.50% 4.91% 3.97% 3.75% 2.71% 2.25% 2.69% 3.71% 2.79% 2.35%
Enterprise Value to Invested Capital (EV/IC)
2.58 2.41 1.84 2.00 2.13 3.48 3.17 3.95 3.42 2.77 2.83
Enterprise Value to Revenue (EV/Rev)
4.50 5.07 3.75 4.68 4.67 6.24 7.81 10.30 7.76 7.65 7.53
Enterprise Value to EBITDA (EV/EBITDA)
20.08 23.96 15.44 19.15 18.66 25.00 25.03 28.56 21.91 25.38 25.02
Enterprise Value to EBIT (EV/EBIT)
26.73 33.66 21.30 27.14 25.77 34.06 36.85 37.43 28.30 36.35 37.39
Enterprise Value to NOPAT (EV/NOPAT)
36.07 39.53 28.09 33.06 32.09 46.45 50.74 47.90 31.00 41.98 44.04
Enterprise Value to Operating Cash Flow (EV/OCF)
15.42 19.25 17.99 20.88 19.80 28.27 28.05 30.57 24.28 25.51 26.87
Enterprise Value to Free Cash Flow (EV/FCFF)
29.87 0.00 0.00 227.29 58.15 14.55 0.00 0.00 18.75 0.00 27.10
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.15 0.54 0.53 0.40 0.35 0.72 0.53 0.49 0.39 0.34 0.32
Long-Term Debt to Equity
0.15 0.51 0.42 0.39 0.34 0.71 0.53 0.49 0.38 0.31 0.31
Financial Leverage
-0.01 0.12 0.38 0.43 0.35 0.19 0.24 0.41 0.31 0.22 0.26
Leverage Ratio
1.56 1.80 2.00 1.86 1.73 1.88 1.97 1.88 1.76 1.63 1.57
Compound Leverage Factor
1.50 1.69 1.75 1.77 1.66 1.89 1.88 1.79 1.72 1.64 1.52
Debt to Total Capital
12.90% 35.13% 34.71% 28.52% 25.65% 41.78% 34.77% 32.93% 28.20% 25.60% 24.41%
Short-Term Debt to Total Capital
0.27% 2.31% 7.34% 0.53% 0.14% 0.41% 0.02% 0.01% 0.85% 2.36% 0.77%
Long-Term Debt to Total Capital
12.63% 32.82% 27.37% 28.00% 25.52% 41.37% 34.75% 32.91% 27.36% 23.24% 23.64%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 3.08% 5.36% 4.85% 2.39% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.27% 0.20% 0.21% 0.03% 0.03% 0.02% 0.02% 0.01% 0.01% 0.01% 0.01%
Common Equity to Total Capital
86.83% 64.67% 65.08% 71.45% 74.31% 55.12% 59.85% 62.21% 69.39% 74.40% 75.57%
Debt to EBITDA
1.20 4.21 2.99 2.77 2.28 4.86 3.05 2.48 2.08 2.56 2.23
Net Debt to EBITDA
0.16 3.95 2.76 2.61 2.10 0.41 2.18 2.19 1.45 1.74 1.94
Long-Term Debt to EBITDA
1.18 3.94 2.36 2.72 2.27 4.81 3.05 2.48 2.02 2.32 2.16
Debt to NOPAT
2.16 6.95 5.44 4.79 3.93 9.03 6.18 4.16 2.95 4.23 3.92
Net Debt to NOPAT
0.29 6.52 5.01 4.50 3.61 0.76 4.42 3.67 2.05 2.88 3.41
Long-Term Debt to NOPAT
2.12 6.49 4.29 4.70 3.90 8.94 6.18 4.16 2.86 3.84 3.80
Altman Z-Score
3.98 2.60 2.63 3.12 3.53 3.45 3.66 4.84 4.71 4.53 4.91
Noncontrolling Interest Sharing Ratio
0.30% 0.31% 0.32% 0.17% 0.04% 2.77% 6.98% 7.72% 5.20% 1.62% 0.01%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.75 1.27 0.97 1.43 1.47 5.19 1.86 1.43 1.89 1.68 1.40
Quick Ratio
1.20 0.61 0.60 0.87 0.79 4.68 1.36 0.89 1.20 1.18 0.83
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,940 -6,051 -1,722 320 1,370 7,678 -19,415 -4,486 11,035 -1,270 6,632
Operating Cash Flow to CapEx
807.56% 840.18% 607.42% 646.19% 695.85% 634.35% 786.82% 681.17% 768.17% 522.54% 484.99%
Free Cash Flow to Firm to Interest Expense
20.48 -43.28 -4.74 2.28 10.00 66.77 -64.50 -13.72 54.09 -4.44 23.86
Operating Cash Flow to Interest Expense
39.69 27.19 9.70 24.82 29.36 34.37 20.62 25.56 41.76 25.05 24.06
Operating Cash Flow Less CapEx to Interest Expense
34.77 23.96 8.10 20.98 25.14 28.95 18.00 21.81 36.32 20.26 19.10
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.36 0.34 0.36 0.34 0.36 0.33 0.32 0.31 0.32 0.28 0.29
Accounts Receivable Turnover
3.73 4.49 5.47 4.63 5.20 5.76 6.16 5.72 6.10 5.95 6.40
Inventory Turnover
3.37 3.97 4.60 3.91 4.35 4.86 5.00 3.78 3.78 3.68 3.93
Fixed Asset Turnover
5.87 6.45 7.25 6.45 7.25 7.87 8.01 7.03 7.11 5.78 5.00
Accounts Payable Turnover
3.34 4.14 5.25 4.64 5.02 5.27 5.50 4.14 4.73 5.44 5.50
Days Sales Outstanding (DSO)
97.83 81.31 66.71 78.88 70.13 63.39 59.26 63.84 59.82 61.30 57.02
Days Inventory Outstanding (DIO)
108.16 91.92 79.37 93.26 84.00 75.04 72.93 96.55 96.57 99.23 92.94
Days Payable Outstanding (DPO)
109.28 88.12 69.56 78.67 72.70 69.31 66.31 88.13 77.24 67.07 66.42
Cash Conversion Cycle (CCC)
96.71 85.12 76.52 93.47 81.43 69.12 65.88 72.26 79.14 93.46 83.54
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
22,502 30,405 34,382 36,260 37,372 32,099 54,946 64,767 60,405 66,028 63,477
Invested Capital Turnover
0.57 0.55 0.52 0.44 0.46 0.52 0.51 0.41 0.43 0.38 0.37
Increase / (Decrease) in Invested Capital
-334 7,903 3,978 1,878 1,112 -5,273 22,847 9,821 -4,362 5,623 -2,551
Enterprise Value (EV)
57,945 73,198 63,355 72,631 79,634 111,737 174,128 255,524 206,879 182,751 179,732
Market Capitalization
57,405 61,044 51,976 62,730 70,669 108,309 155,680 232,656 191,521 170,209 165,798
Book Value per Share
$33.27 $34.57 $33.26 $37.89 $40.25 $39.92 $51.38 $58.63 $66.51 $72.38 $68.59
Tangible Book Value per Share
$0.92 ($11.48) ($18.28) ($15.02) ($6.63) ($5.28) ($28.44) ($30.97) ($11.93) ($12.00) ($13.18)
Total Capital
26,923 36,634 35,346 36,890 37,967 52,011 60,981 67,353 69,767 71,892 65,555
Total Debt
3,473 12,870 12,269 10,522 9,740 21,729 21,204 22,176 19,677 18,402 16,005
Total Long-Term Debt
3,402 12,025 9,674 10,327 9,689 21,517 21,193 22,168 19,086 16,707 15,500
Net Debt
468 12,080 11,305 9,892 8,953 1,817 15,169 19,590 13,682 12,538 13,927
Capital Expenditures (CapEx)
465 453 580 538 578 623 789 1,227 1,109 1,371 1,379
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,101 1,721 1,422 1,622 1,516 964 376 930 2,090 1,494 1,126
Debt-free Net Working Capital (DFNWC)
4,107 2,512 2,386 2,252 2,304 20,876 6,411 3,516 8,085 7,358 3,204
Net Working Capital (NWC)
4,035 1,666 -209 2,058 2,252 20,664 6,400 3,508 7,494 5,663 2,699
Net Nonoperating Expense (NNE)
-992 -1,506 -298 -295 -169 -602 -214 -1,098 -536 -411 182
Net Nonoperating Obligations (NNO)
-948 6,641 11,305 9,892 9,145 1,817 15,169 19,590 10,315 12,538 13,927
Total Depreciation and Amortization (D&A)
718 881 1,128 1,117 1,178 1,189 2,232 2,121 2,132 2,174 2,377
Debt-free, Cash-free Net Working Capital to Revenue
8.56% 11.92% 8.42% 10.45% 8.89% 5.38% 1.69% 3.75% 7.84% 6.25% 4.72%
Debt-free Net Working Capital to Revenue
31.92% 17.40% 14.13% 14.51% 13.51% 116.55% 28.77% 14.18% 30.35% 30.80% 13.42%
Net Working Capital to Revenue
31.36% 11.54% -1.24% 13.26% 13.21% 115.37% 28.72% 14.14% 28.13% 23.70% 11.30%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.49 $0.00 $0.00 $0.00 $3.36 $3.65 $4.42 $7.79 $8.71 $6.44 $5.33
Adjusted Weighted Average Basic Shares Outstanding
1.04B 0.00 0.00 0.00 788.66M 804.87M 794.97M 804.42M 816.24M 736.50M 731M
Adjusted Diluted Earnings per Share
$2.45 $0.00 $0.00 $0.00 $3.32 $3.60 $4.34 $7.65 $8.58 $6.38 $5.29
Adjusted Weighted Average Diluted Shares Outstanding
1.06B 0.00 0.00 0.00 799.47M 816.69M 809.04M 829.41M 829.75M 743.10M 737.20M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $3.65 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
1.05B 0.00 0.00 0.00 790.10M 783.75M 801.73M 805.27M 820.16M 739.70M 714.71M
Normalized Net Operating Profit after Tax (NOPAT)
1,606 1,852 2,256 2,197 2,482 2,406 3,432 5,335 6,673 4,353 4,081
Normalized NOPAT Margin
12.48% 12.83% 13.36% 14.16% 14.56% 13.43% 15.40% 21.51% 25.05% 18.22% 17.09%
Pre Tax Income Margin
16.21% 14.13% 15.47% 16.39% 17.37% 18.45% 20.17% 26.25% 26.82% 21.11% 19.46%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
22.89 15.56 8.19 19.10 22.55 28.53 15.70 20.88 35.83 17.58 17.29
NOPAT to Interest Expense
16.96 13.25 6.21 15.68 18.11 20.92 11.40 16.31 32.71 15.22 14.68
EBIT Less CapEx to Interest Expense
17.97 12.32 6.59 15.26 18.34 23.11 13.08 17.13 30.39 12.78 12.33
NOPAT Less CapEx to Interest Expense
12.05 10.01 4.61 11.84 13.89 15.50 8.78 12.56 27.28 10.43 9.72
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
8.76% 10.55% 15.66% 17.76% 16.33% 17.52% 16.87% 11.53% 11.35% 17.23% 19.70%
Augmented Payout Ratio
8.76% 10.55% 15.66% 17.76% 16.33% 17.52% 16.87% 11.53% 11.35% 17.23% 173.04%

Quarterly Metrics And Ratios for Danaher

This table displays calculated financial ratios and metrics derived from Danaher's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/29/2023 12/31/2023 3/29/2024 6/28/2024 9/27/2024 12/31/2024 3/28/2025 6/27/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
1.26% -22.62% -23.73% -26.61% 80.88% -2.57% -2.86% 3.09% 2.08% -0.95% 3.36%
EBITDA Growth
-5.26% -23.59% -36.78% -33.27% 13.94% -9.10% 0.06% -1.20% 10.82% -5.35% -21.31%
EBIT Growth
-5.87% -28.39% -45.80% -42.06% 11.63% -17.20% -3.40% -6.85% 13.50% -6.35% -35.26%
NOPAT Growth
55.63% -30.81% -47.67% -40.80% -17.59% -9.07% 4.40% -17.41% -3.26% -4.15% -34.17%
Net Income Growth
24.83% -15.94% -34.17% -28.18% -51.66% -24.97% -17.99% -27.55% 0.65% -12.32% -38.81%
EPS Growth
24.83% -15.94% -34.17% -28.18% -51.80% -25.26% -18.12% -25.83% 1.36% -8.97% -36.89%
Operating Cash Flow Growth
8.92% -1.07% -3.70% -16.82% -36.28% -10.68% -26.43% -9.51% 24.71% -25.30% -5.58%
Free Cash Flow Firm Growth
165.80% 120.81% 111.79% -102.71% -175.48% -71.90% -190.52% -2,239.59% 184.60% -34.89% -190.78%
Invested Capital Growth
-6.73% -0.75% 0.55% 1.81% 9.31% 1.00% 2.40% 6.44% -3.86% 1.18% 3.41%
Revenue Q/Q Growth
-53.79% 68.00% -0.62% -4.87% 13.89% 12.41% -0.91% 0.96% 12.76% -12.19% 3.40%
EBITDA Q/Q Growth
-38.10% 33.94% -18.69% -1.01% 5.69% 30.32% -10.49% -2.25% 18.53% -8.74% -25.59%
EBIT Q/Q Growth
-45.26% 43.35% -25.50% -0.87% 5.45% 34.74% -13.09% -4.42% 28.49% -12.26% -39.92%
NOPAT Q/Q Growth
-10.01% -16.33% -24.14% 3.65% 25.27% 9.17% -12.90% -18.00% 46.72% -8.52% -40.18%
Net Income Q/Q Growth
41.98% -35.04% -23.72% 2.08% -4.43% 0.83% -16.64% -9.81% 32.76% -12.15% -41.82%
EPS Q/Q Growth
41.98% -35.04% -23.72% 2.08% -2.65% -1.36% -15.86% -8.20% 33.04% -11.41% -41.67%
Operating Cash Flow Q/Q Growth
26.42% -23.38% -1.08% -13.19% -3.17% 7.41% -18.52% 6.77% 33.44% -35.66% 3.00%
Free Cash Flow Firm Q/Q Growth
15.44% -70.55% -65.57% -123.12% -3,119.73% 110.52% -210.91% -497.58% 216.43% -91.56% -595.36%
Invested Capital Q/Q Growth
-1.12% 5.85% -1.43% -1.31% 6.16% -2.19% -0.06% 2.58% -4.12% 2.94% 2.14%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
61.51% 61.56% 56.12% 58.23% 59.00% 60.16% 59.69% 58.66% 59.50% 61.16% 59.35%
EBITDA Margin
43.77% 34.90% 28.55% 29.71% 27.57% 32.56% 29.41% 28.48% 29.93% 31.11% 22.39%
Operating Margin
32.31% 25.50% 19.67% 21.07% 20.87% 22.64% 20.34% 16.52% 21.80% 22.19% 12.80%
EBIT Margin
30.36% 25.90% 19.42% 20.23% 18.74% 22.02% 19.31% 18.28% 20.83% 20.82% 12.10%
Profit (Net Income) Margin
63.03% 24.37% 18.71% 20.07% 16.85% 18.77% 15.79% 14.11% 16.61% 16.62% 9.35%
Tax Burden Percent
213.18% 95.21% 96.85% 98.43% 87.58% 85.60% 83.75% 83.73% 82.59% 84.50% 84.73%
Interest Burden Percent
97.40% 98.83% 99.48% 100.79% 102.67% 99.61% 97.66% 92.17% 96.55% 94.48% 91.23%
Effective Tax Rate
-29.04% 18.58% 19.44% 18.05% 9.01% 14.40% 16.25% 16.27% 17.41% 15.50% 15.27%
Return on Invested Capital (ROIC)
17.75% 8.06% 5.82% 5.89% 7.18% 7.16% 6.29% 5.12% 6.64% 6.88% 3.97%
ROIC Less NNEP Spread (ROIC-NNEP)
22.80% 9.46% 7.05% 7.21% 5.97% 6.86% 5.74% 5.24% 5.95% 5.92% 3.36%
Return on Net Nonoperating Assets (RNNOA)
7.16% 2.95% 1.96% 1.73% 1.32% 1.54% 1.47% 1.25% 1.53% 1.45% 0.95%
Return on Equity (ROE)
24.90% 11.01% 7.78% 7.62% 8.50% 8.70% 7.76% 6.36% 8.17% 8.33% 4.92%
Cash Return on Invested Capital (CROIC)
17.63% 10.29% 7.82% 5.65% -2.01% 5.61% 4.35% 0.18% 10.24% 5.04% 2.28%
Operating Return on Assets (OROA)
9.66% 7.66% 5.37% 5.04% 5.30% 6.20% 5.57% 5.16% 6.14% 6.10% 3.63%
Return on Assets (ROA)
20.05% 7.21% 5.18% 5.00% 4.77% 5.29% 4.55% 3.98% 4.90% 4.87% 2.80%
Return on Common Equity (ROCE)
23.61% 10.45% 7.65% 7.49% 8.36% 8.56% 7.76% 6.36% 8.16% 8.33% 4.92%
Return on Equity Simple (ROE_SIMPLE)
0.00% 13.47% 12.30% 11.29% 0.00% 8.24% 8.42% 7.59% 0.00% 7.40% 6.52%
Net Operating Profit after Tax (NOPAT)
1,476 1,235 937 971 1,217 1,123 978 802 1,177 1,077 644
NOPAT Margin
41.69% 20.76% 15.85% 17.27% 18.99% 19.38% 17.03% 13.83% 18.00% 18.75% 10.85%
Net Nonoperating Expense Percent (NNEP)
-5.05% -1.41% -1.24% -1.32% 1.20% 0.30% 0.55% -0.13% 0.69% 0.96% 0.61%
Return On Investment Capital (ROIC_SIMPLE)
2.12% - - - 1.69% - - - 1.80% 1.60% 0.92%
Cost of Revenue to Revenue
38.49% 38.44% 43.88% 41.77% 41.00% 39.84% 40.31% 41.34% 40.50% 38.84% 40.65%
SG&A Expenses to Revenue
22.54% 29.79% 30.35% 30.73% 31.77% 31.18% 32.54% 35.53% 30.94% 32.36% 39.76%
R&D to Revenue
6.66% 6.27% 6.11% 6.44% 6.35% 6.35% 6.81% 6.61% 6.76% 6.60% 6.79%
Operating Expenses to Revenue
29.20% 36.06% 36.45% 37.16% 38.13% 37.53% 39.35% 42.14% 37.70% 38.97% 46.55%
Earnings before Interest and Taxes (EBIT)
1,075 1,541 1,148 1,138 1,200 1,276 1,109 1,060 1,362 1,195 718
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,550 2,076 1,688 1,671 1,766 1,887 1,689 1,651 1,957 1,786 1,329
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.96 3.67 3.41 3.48 3.18 3.45 3.71 3.88 3.35 2.89 2.72
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
7.19 7.33 7.64 8.67 7.12 7.77 7.85 8.38 6.94 6.18 5.92
Price to Earnings (P/E)
26.96 26.67 28.00 31.02 35.89 41.87 44.03 51.11 42.52 39.08 41.69
Dividend Yield
0.38% 0.41% 0.44% 0.42% 0.43% 0.41% 0.42% 0.48% 0.47% 0.55% 0.59%
Earnings Yield
3.71% 3.75% 3.57% 3.22% 2.79% 2.39% 2.27% 1.96% 2.35% 2.56% 2.40%
Enterprise Value to Invested Capital (EV/IC)
3.42 3.08 2.98 3.09 2.77 3.03 3.09 3.23 2.83 2.47 2.35
Enterprise Value to Revenue (EV/Rev)
7.76 7.90 8.13 9.13 7.65 8.23 8.47 9.01 7.53 6.78 6.52
Enterprise Value to EBITDA (EV/EBITDA)
21.91 22.36 24.00 27.49 25.38 27.88 28.48 30.58 25.02 22.82 23.31
Enterprise Value to EBIT (EV/EBIT)
28.30 29.37 32.76 39.17 36.35 41.05 42.28 46.03 37.39 34.20 36.14
Enterprise Value to NOPAT (EV/NOPAT)
31.00 32.15 35.67 41.84 41.98 46.07 46.59 51.94 44.04 40.07 42.36
Enterprise Value to Operating Cash Flow (EV/OCF)
24.28 23.15 22.27 23.74 25.51 28.10 30.98 34.01 26.87 25.87 25.40
Enterprise Value to Free Cash Flow (EV/FCFF)
18.75 29.79 38.18 55.16 0.00 54.25 72.03 1,896.05 27.10 49.40 104.70
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.39 0.39 0.38 0.42 0.34 0.34 0.34 0.34 0.32 0.32 0.33
Long-Term Debt to Equity
0.38 0.35 0.35 0.37 0.31 0.31 0.33 0.32 0.31 0.31 0.32
Financial Leverage
0.31 0.31 0.28 0.24 0.22 0.22 0.26 0.24 0.26 0.25 0.28
Leverage Ratio
1.76 1.72 1.70 1.70 1.63 1.61 1.61 1.62 1.57 1.56 1.57
Compound Leverage Factor
1.71 1.70 1.69 1.71 1.67 1.60 1.57 1.50 1.52 1.47 1.43
Debt to Total Capital
28.20% 27.81% 27.76% 29.62% 25.60% 25.36% 25.42% 25.46% 24.41% 24.47% 24.90%
Short-Term Debt to Total Capital
0.85% 2.20% 2.22% 3.42% 2.36% 2.44% 1.05% 1.74% 0.77% 0.74% 0.72%
Long-Term Debt to Total Capital
27.36% 25.61% 25.54% 26.20% 23.24% 22.93% 24.37% 23.72% 23.64% 23.73% 24.18%
Preferred Equity to Total Capital
2.39% 2.34% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01%
Common Equity to Total Capital
69.39% 69.84% 72.23% 70.37% 74.40% 74.63% 74.57% 74.53% 75.57% 75.52% 75.09%
Debt to EBITDA
2.08 2.25 2.54 3.16 2.56 2.59 2.43 2.51 2.23 2.33 2.58
Net Debt to EBITDA
1.45 1.42 1.45 1.40 1.74 1.59 2.09 2.13 1.94 2.04 2.14
Long-Term Debt to EBITDA
2.02 2.08 2.34 2.79 2.32 2.34 2.33 2.33 2.16 2.26 2.51
Debt to NOPAT
2.95 3.24 3.78 4.81 4.23 4.28 3.97 4.26 3.92 4.09 4.69
Net Debt to NOPAT
2.05 2.03 2.15 2.13 2.88 2.62 3.41 3.62 3.41 3.59 3.89
Long-Term Debt to NOPAT
2.86 2.98 3.48 4.25 3.84 3.87 3.80 3.97 3.80 3.96 4.56
Altman Z-Score
4.47 4.39 4.31 4.21 4.39 4.83 5.03 5.20 4.76 4.31 4.08
Noncontrolling Interest Sharing Ratio
5.20% 5.06% 1.71% 1.69% 1.62% 1.60% 0.01% 0.01% 0.01% 0.01% 0.01%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.89 1.89 2.08 2.26 1.68 1.85 1.43 1.37 1.40 1.43 1.62
Quick Ratio
1.20 1.34 1.52 1.76 1.18 1.34 0.85 0.84 0.83 0.83 0.96
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
5,838 1,719 592 -137 -4,406 483 -536 -3,202 3,728 315 -1,558
Operating Cash Flow to CapEx
861.36% 731.95% 585.41% 477.71% 378.27% 597.59% 493.73% 527.18% 392.04% 543.51% 548.36%
Free Cash Flow to Firm to Interest Expense
102.42 26.05 9.11 -1.96 -51.84 7.43 -8.24 -36.80 61.11 4.37 -21.94
Operating Cash Flow to Interest Expense
44.58 29.50 29.63 23.89 19.05 26.75 21.80 17.39 33.10 18.04 18.85
Operating Cash Flow Less CapEx to Interest Expense
39.40 25.47 24.57 18.89 14.01 22.28 17.38 14.09 24.66 14.72 15.41
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.32 0.30 0.28 0.25 0.28 0.28 0.29 0.28 0.29 0.29 0.30
Accounts Receivable Turnover
6.10 5.71 5.29 4.88 5.95 6.17 6.29 6.16 6.40 6.92 7.00
Inventory Turnover
3.78 3.02 2.90 2.75 3.68 3.28 3.28 3.38 3.93 3.70 3.61
Fixed Asset Turnover
7.11 6.32 5.79 5.24 5.78 5.50 5.34 5.19 5.00 4.93 4.83
Accounts Payable Turnover
4.73 4.40 4.26 4.21 5.44 5.25 5.33 5.53 5.50 5.64 5.75
Days Sales Outstanding (DSO)
59.82 63.90 69.04 74.73 61.30 59.14 58.05 59.25 57.02 52.75 52.15
Days Inventory Outstanding (DIO)
96.57 120.71 126.06 132.95 99.23 111.37 111.30 107.87 92.94 98.52 100.97
Days Payable Outstanding (DPO)
77.24 82.99 85.64 86.76 67.07 69.47 68.46 66.02 66.42 64.72 63.48
Cash Conversion Cycle (CCC)
79.14 101.62 109.47 120.93 93.46 101.04 100.89 101.10 83.54 86.55 89.64
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
60,405 63,939 63,024 62,198 66,028 64,579 64,538 66,202 63,477 65,341 66,740
Invested Capital Turnover
0.43 0.39 0.37 0.34 0.38 0.37 0.37 0.37 0.37 0.37 0.37
Increase / (Decrease) in Invested Capital
-4,362 -484 345 1,108 5,623 640 1,514 4,004 -2,551 762 2,202
Enterprise Value (EV)
206,879 196,738 187,621 191,989 182,751 195,464 199,702 213,829 179,732 161,615 156,681
Market Capitalization
191,521 182,609 176,313 182,198 170,209 184,327 185,061 198,926 165,798 147,123 142,275
Book Value per Share
$66.51 $68.37 $70.09 $70.98 $72.38 $72.16 $67.37 $71.03 $68.59 $71.15 $73.13
Tangible Book Value per Share
($11.93) ($13.76) ($9.73) ($7.50) ($12.00) ($9.85) ($14.11) ($14.85) ($13.18) ($13.56) ($12.98)
Total Capital
69,767 71,318 71,599 74,475 71,892 71,610 66,912 68,829 65,555 67,334 69,697
Total Debt
19,677 19,832 19,875 22,060 18,402 18,163 17,010 17,524 16,005 16,477 17,355
Total Long-Term Debt
19,086 18,261 18,285 19,513 16,707 16,417 16,309 16,324 15,500 15,976 16,853
Net Debt
13,682 12,453 11,300 9,783 12,538 11,132 14,636 14,897 13,927 14,484 14,398
Capital Expenditures (CapEx)
295 266 329 350 428 291 287 287 515 239 244
Debt-free, Cash-free Net Working Capital (DFCFNWC)
2,090 1,994 2,072 2,108 1,494 1,309 1,235 1,294 1,126 1,388 1,752
Debt-free Net Working Capital (DFNWC)
8,085 9,373 10,647 14,385 7,358 8,340 3,609 3,921 3,204 3,381 4,709
Net Working Capital (NWC)
7,494 7,802 9,057 11,838 5,663 6,594 2,908 2,721 2,699 2,880 4,207
Net Nonoperating Expense (NNE)
-756 -215 -169 -158 138 35 71 -16 91 123 89
Net Nonoperating Obligations (NNO)
10,315 12,453 11,300 9,783 12,538 11,132 14,636 14,897 13,927 14,484 14,398
Total Depreciation and Amortization (D&A)
475 535 540 533 566 611 580 591 595 591 611
Debt-free, Cash-free Net Working Capital to Revenue
7.84% 8.01% 8.98% 10.03% 6.25% 5.51% 5.24% 5.45% 4.72% 5.83% 7.30%
Debt-free Net Working Capital to Revenue
30.35% 37.64% 46.16% 68.42% 30.80% 35.14% 15.31% 16.52% 13.42% 14.19% 19.61%
Net Working Capital to Revenue
28.13% 31.33% 39.27% 56.30% 23.70% 27.78% 12.34% 11.46% 11.30% 12.09% 17.52%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.71 $1.74 $1.33 $1.53 $1.47 $1.47 $1.23 $1.13 $1.49 $1.33 $0.77
Adjusted Weighted Average Basic Shares Outstanding
816.24M 821.08M 829.98M 739.40M 736.50M 740.60M 737.60M 723M 731M 716.30M 716.50M
Adjusted Diluted Earnings per Share
$2.71 $1.72 $1.32 $1.51 $1.47 $1.45 $1.22 $1.12 $1.49 $1.32 $0.77
Adjusted Weighted Average Diluted Shares Outstanding
829.75M 829.86M 838.31M 745.90M 743.10M 748.60M 742.40M 729.40M 737.20M 720.80M 719.10M
Adjusted Basic & Diluted Earnings per Share
$2.71 $0.00 $0.00 $0.00 $1.47 $0.00 $0.00 $0.00 $1.49 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
820.16M 830.65M 831.16M 738.93M 739.70M 740.69M 722.21M 722.28M 714.71M 715.67M 716.05M
Normalized Net Operating Profit after Tax (NOPAT)
801 1,235 937 971 1,217 1,123 978 802 1,177 1,077 644
Normalized NOPAT Margin
22.62% 20.76% 15.85% 17.27% 18.99% 19.38% 17.03% 13.83% 18.00% 18.75% 10.85%
Pre Tax Income Margin
29.57% 25.60% 19.32% 20.39% 19.24% 21.93% 18.86% 16.85% 20.11% 19.67% 11.03%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
18.86 23.35 17.66 16.26 14.12 19.63 17.06 12.18 22.33 16.60 10.11
NOPAT to Interest Expense
25.90 18.71 14.41 13.87 14.31 17.28 15.05 9.22 19.29 14.95 9.07
EBIT Less CapEx to Interest Expense
13.68 19.32 12.60 11.26 9.08 15.15 12.65 8.89 13.89 13.28 6.68
NOPAT Less CapEx to Interest Expense
20.72 14.68 9.35 8.87 9.28 12.80 10.63 5.92 10.85 11.63 5.63
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
11.35% 11.98% 13.03% 13.93% 17.23% 27.74% 28.62% 30.83% 19.70% 20.85% 23.85%
Augmented Payout Ratio
11.35% 11.98% 13.03% 13.93% 17.23% 27.74% 28.62% 30.83% 173.04% 208.29% 97.89%

Key Financial Trends

Danaher Corporation (NYSE: DHR) has demonstrated consistent financial growth across the last four years based on the analyzed quarterly data ranging from Q3 2022 through Q2 2025. Below are key highlights and trends from the income statements, cash flow statements, and balance sheets.

  • Revenue Growth: Operating revenues increased from approximately $5.9 billion in Q2 2023 to $5.9 billion in Q2 2025, showing steady growth with some fluctuations but overall growth over the period.
  • Solid Gross Profit Margins: Gross profit has remained robust, around $3.5 billion in recent quarters, indicating consistent profitability at the gross level despite cost pressures.
  • Strong Net Income: Net income attributable to common shareholders remained strong, with quarterly net income of $555 million in Q2 2025, albeit somewhat lower than prior quarters (e.g., $954 million in Q1 2025), reflecting generally healthy earnings.
  • Consistent Cash Flow from Operations: Danaher generated substantial net cash from continuing operating activities—about $1.34 billion in Q2 2025 and similar figures across recent quarters—indicating solid cash generation capability from core operations.
  • Investment in Growth: The company continues to invest significantly in property, plant, and equipment, averaging roughly $250 to $500 million per quarter, which supports long-term capacity and innovation.
  • Decreasing Long-Term Debt: There has been a gradual repayment of long-term debt; for example, long-term debt dropped from about $25.8 billion in Q2 2022 to $16.9 billion by Q2 2025, indicating improving balance sheet leverage.
  • Shareholder Returns: Danaher maintained steady cash dividends per share around $0.27-$0.28 and engaged in share repurchases, supporting shareholder value.
  • Operating Expenses: Selling, General & Administrative (SG&A) and R&D expenses rose over time but remained in proportion to revenue growth, indicating controlled expense management.
  • Other Income (Expense), net: Has fluctuated including some negative quarters (e.g., -$42 million in Q2 2025), which slightly depresses net income but does not significantly impact overall profitability trends.
  • Exchange Rate Impact: Effect of exchange rate changes has varied, positively impacting cash by over $130 million in recent quarters but occasionally resulting in currency headwinds.
  • Non-Cash Adjustments and Amortization: High amortization and non-cash adjustments (e.g., $426 million amortization in Q2 2025) reflect significant intangible assets, which may indicate large acquisition-related expenses impacting reported earnings quality.
  • Increase in Working Capital: Changes in operating assets and liabilities have occasionally reduced cash flow significantly (e.g., -$395 million in Q2 2025), implying some working capital management challenges.
  • Significant Goodwill and Intangible Assets: Goodwill and intangible assets remain very large ($42.99 billion and $18.63 billion respectively in Q2 2025), suggesting reliance on acquisitions that carry risk of impairments and potential overvaluation.
  • Large Repurchase of Equity: In some periods (e.g., Q1 2025), the company repurchased substantial amounts of common equity (over $1 billion), which affects cash balances and could reduce financial flexibility.
  • Fluctuating Net Income: Although generally positive, quarterly net income shows volatility (e.g., a drop from $954 million in Q1 2025 to $555 million in Q2 2025), which may concern investors about earnings stability.

Summary: Danaher maintains healthy revenue growth, strong profitability, and excellent operational cash flow generation. The company invests heavily in property, plant, and equipment and continues deleveraging its long-term debt, which supports financial strength. However, large goodwill and intangible balances, fluctuating net income, and working capital intensity introduce some risks. Overall, Danaher's financial profile reflects a solid and growing industrial and technology conglomerate with consistent shareholder returns.

08/23/25 11:22 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Danaher's Financials

When does Danaher's fiscal year end?

According to the most recent income statement we have on file, Danaher's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Danaher's net income changed over the last 10 years?

Danaher's net income appears to be on an upward trend, with a most recent value of $3.90 billion in 2024, rising from $2.60 billion in 2014. The previous period was $4.76 billion in 2023. View Danaher's forecast to see where analysts expect Danaher to go next.

What is Danaher's operating income?
Danaher's total operating income in 2024 was $4.86 billion, based on the following breakdown:
  • Total Gross Profit: $14.21 billion
  • Total Operating Expenses: $9.34 billion
How has Danaher's revenue changed over the last 10 years?

Over the last 10 years, Danaher's total revenue changed from $12.87 billion in 2014 to $23.88 billion in 2024, a change of 85.6%.

How much debt does Danaher have?

Danaher's total liabilities were at $27.99 billion at the end of 2024, a 9.7% decrease from 2023, and a 106.7% increase since 2014.

How much cash does Danaher have?

In the past 10 years, Danaher's cash and equivalents has ranged from $630.30 million in 2017 to $19.91 billion in 2019, and is currently $2.08 billion as of their latest financial filing in 2024.

How has Danaher's book value per share changed over the last 10 years?

Over the last 10 years, Danaher's book value per share changed from 33.27 in 2014 to 68.59 in 2024, a change of 106.2%.



This page (NYSE:DHR) was last updated on 8/23/2025 by MarketBeat.com Staff
From Our Partners