Go Pro

Danaher (DHR) Financials

Danaher logo
$196.29 -0.20 (-0.10%)
Closing price 07/30/2026 04:00 PM Eastern
Extended Trading
$194.52 -1.76 (-0.90%)
As of 04:50 AM 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 Massive. 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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
3,357 2,554 2,492 2,651 2,940 3,510 6,269 7,103 4,743 3,899 3,614
Consolidated Net Income / (Loss)
3,357 2,554 2,492 2,651 3,008 3,646 6,433 7,209 4,764 3,899 3,614
Net Income / (Loss) Continuing Operations
1,747 2,153 2,172 2,406 2,432 3,646 5,447 6,328 4,221 3,899 3,600
Total Pre-Tax Income
2,039 2,611 2,543 2,962 3,305 4,495 6,511 7,146 5,044 4,646 4,233
Total Operating Income
2,162 2,735 2,572 3,055 3,269 4,231 6,377 7,536 5,202 4,863 4,690
Total Gross Profit
7,771 9,335 8,571 9,505 9,984 12,475 15,239 16,188 14,034 14,206 14,523
Total Revenue
14,434 16,882 15,519 17,049 17,911 22,284 24,802 26,643 23,890 23,875 24,568
Operating Revenue
14,434 16,882 15,519 17,049 17,911 22,284 24,802 26,643 23,890 23,875 24,568
Total Cost of Revenue
6,663 7,548 6,948 7,544 7,927 9,809 9,563 10,455 9,856 9,669 10,045
Operating Cost of Revenue
6,663 7,548 6,948 7,544 7,927 9,809 9,563 10,455 9,856 9,669 10,045
Total Operating Expenses
5,609 6,599 5,999 6,450 6,715 8,244 8,862 8,652 8,832 9,343 9,833
Selling, General & Admin Expense
4,748 5,624 5,043 5,391 5,589 6,896 7,364 7,124 7,329 7,759 8,235
Research & Development Expense
861 975 956 1,059 1,126 1,348 1,498 1,528 1,503 1,584 1,598
Total Other Income / (Expense), net
-123 -124 -29 -93 36 264 134 -390 -158 -217 -457
Interest Expense
140 363 140 137 115 301 327 204 286 278 265
Interest & Investment Income
4.60 0.20 7.50 9.00 139 71 11 41 303 117 30
Other Income / (Expense), net
12 239 104 35 12 494 450 -227 -175 -56 -222
Income Tax Expense
293 458 371 556 873 849 1,064 818 823 747 633
Net Income / (Loss) Discontinued Operations
1,611 400 320 245 576 0.00 986 881 543 0.00 14
Preferred Stock Dividends Declared
- - 0.00 0.00 68 136 164 106 21 0.00 0.00
Basic Earnings per Share
$4.81 $3.69 $3.58 $3.78 $4.11 $4.97 $8.77 $9.80 $6.44 $5.33 $5.07
Weighted Average Basic Shares Outstanding
698.10M 691.20M 695.80M 700.60M 715M 706.20M 714.60M 725.10M 736.50M 731M 712.70M
Diluted Earnings per Share
$4.74 $3.65 $3.53 $3.74 $4.05 $4.89 $8.61 $9.66 $6.38 $5.29 $5.05
Weighted Average Diluted Shares Outstanding
708.50M 699.80M 706.10M 710.20M 725.50M 718.70M 736.80M 737.10M 743.10M 737.20M 716.10M
Weighted Average Basic & Diluted Shares Outstanding
- 692.10M 696.10M 701.30M 696.24M 712.20M 715.35M 728.58M 739.70M 714.71M 707.14M

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 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/29/2024 6/28/2024 9/27/2024 12/31/2024 3/28/2025 6/27/2025 9/26/2025 12/31/2025 3/27/2026 6/26/2026
Net Income / (Loss) Attributable to Common Shareholders
1,079 1,088 907 818 1,086 954 555 908 1,197 1,029 870
Consolidated Net Income / (Loss)
1,079 1,088 907 818 1,086 954 555 908 1,197 1,029 870
Net Income / (Loss) Continuing Operations
1,121 1,088 907 818 1,086 954 555 908 1,183 1,029 870
Total Pre-Tax Income
1,232 1,271 1,083 977 1,315 1,129 655 1,076 1,373 1,235 1,078
Total Operating Income
1,337 1,312 1,168 958 1,425 1,274 760 1,154 1,502 1,344 1,127
Total Gross Profit
3,779 3,487 3,428 3,401 3,890 3,511 3,523 3,523 3,966 3,591 3,611
Total Revenue
6,405 5,796 5,743 5,798 6,538 5,741 5,936 6,053 6,838 5,951 6,265
Operating Revenue
6,405 5,796 5,743 5,798 6,538 5,741 5,936 6,053 6,838 5,951 6,265
Total Cost of Revenue
2,626 2,309 2,315 2,397 2,648 2,230 2,413 2,530 2,872 2,360 2,654
Operating Cost of Revenue
2,626 2,309 2,315 2,397 2,648 2,230 2,413 2,530 2,872 2,360 2,654
Total Operating Expenses
2,442 2,175 2,260 2,443 2,465 2,237 2,763 2,369 2,464 2,247 2,484
Selling, General & Admin Expense
2,035 1,807 1,869 2,060 2,023 1,858 2,360 1,991 2,026 1,860 2,072
Research & Development Expense
407 368 391 383 442 379 403 378 438 387 412
Total Other Income / (Expense), net
-105 -41 -85 19 -110 -145 -105 -78 -129 -109 -49
Interest Expense
85 65 65 87 61 72 71 67 55 63 107
Interest & Investment Income
117 60 39 4.00 14 6.00 8.00 3.00 13 27 61
Other Income / (Expense), net
-137 -36 -59 102 -63 -79 -42 -14 -87 -73 -3.00
Income Tax Expense
111 183 176 159 229 175 100 168 190 206 208
Basic Earnings per Share
$1.47 $1.47 $1.23 $1.13 $1.49 $1.33 $0.77 $1.28 $1.69 $1.45 $1.23
Weighted Average Basic Shares Outstanding
736.50M 740.60M 737.60M 723M 731M 716.30M 716.50M 710.70M 712.70M 707.90M 705.30M
Diluted Earnings per Share
$1.47 $1.45 $1.22 $1.12 $1.49 $1.32 $0.77 $1.27 $1.69 $1.45 $1.23
Weighted Average Diluted Shares Outstanding
743.10M 748.60M 742.40M 729.40M 737.20M 720.80M 719.10M 713.70M 716.10M 711.20M 707.60M
Weighted Average Basic & Diluted Shares Outstanding
739.70M 740.69M 722.21M 722.28M 714.71M 715.67M 716.05M 706.35M 707.14M 707.77M 702.99M

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Change in Cash & Equivalents
-2,215 173 -333 276 19,124 -13,877 -3,449 3,409 -131 -3,786 2,537
Net Cash From Operating Activities
3,802 3,522 3,478 4,022 3,952 6,208 8,358 8,519 7,164 6,688 6,416
Net Cash From Continuing Operating Activities
2,832 3,088 3,122 3,644 3,657 6,215 7,423 7,613 6,490 6,688 6,416
Net Income / (Loss) Continuing Operations
1,747 2,153 2,172 2,406 2,432 3,646 5,447 6,328 4,221 3,899 3,600
Consolidated Net Income / (Loss)
3,357 2,554 2,492 2,651 3,008 3,646 6,433 7,209 4,764 3,899 3,614
Net Income / (Loss) Discontinued Operations
1,611 400 320 245 576 0.00 986 881 543 0.00 14
Depreciation Expense
484 545 538 562 564 637 674 698 675 721 750
Amortization Expense
397 583 579 616 625 1,595 1,447 1,434 1,499 1,656 1,697
Non-Cash Adjustments To Reconcile Net Income
95 97 104 138 166 -242 416 566 565 553 1,088
Changes in Operating Assets and Liabilities, net
110 -291 -271 -78 -130 579 -561 -1,413 -470 -198 -719
Net Cash From Discontinued Operating Activities
970 434 356 378 295 -7.00 935 906 674 0.00 0.00
Net Cash From Investing Activities
-14,951 -5,243 -843 -2,949 -1,238 -21,239 -12,987 -2,234 -7,081 -1,981 -1,196
Net Cash From Continuing Investing Activities
-14,739 -5,173 -789 -2,874 -1,166 -21,239 -12,890 -2,145 -7,048 -1,981 -1,196
Purchase of Property, Plant & Equipment
-513 -590 -571 -584 -636 -791 -1,240 -1,118 -1,383 -1,392 -1,156
Acquisitions
-14,248 -4,880 -386 -2,173 -331 -20,971 -10,901 -582 -5,610 -558 0.00
Purchase of Investments
-87 0.00 0.00 -146 -241 -342 -925 -523 -172 -331 -127
Sale of Property, Plant & Equipment
60 9.80 33 6.00 13 2.00 13 9.00 12 13 33
Sale and/or Maturity of Investments
43 265 138 22 0.00 13 126 18 61 253 21
Other Investing Activities, net
5.90 22 -2.40 1.00 29 24 37 51 44 34 33
Net Cash From Discontinued Investing Activities
-213 -70 -55 -75 -72 - -97 -89 -33 0.00 0.00
Net Cash From Financing Activities
9,050 2,043 -3,099 -797 16,365 1,006 1,295 -2,570 -273 -8,385 -2,961
Net Cash From Continuing Financing Activities
9,050 2,528 -3,099 -797 16,589 1,006 1,295 -2,570 154 -8,385 -2,961
Repayment of Debt
3,472 -478 -4,507 -526 1,187 -5,962 -1,298 -1,060 -687 -1,805 -625
Repurchase of Common Equity
- - - - - - - 0.00 0.00 -5,979 -3,088
Payment of Dividends
-354 -400 -443 -433 -527 -615 -742 -818 -1,248 -768 -878
Issuance of Debt
5,683 3,241 1,782 66 12,113 4,033 3,249 -723 -1,006 5.00 1,545
Issuance of Common Equity
249 165 69 96 1,573 1,882 86 31 68 162 85
Other Financing Activities, net
- - - 0.00 643 - 0.00 0.00 2,600 0.00 0.00
Effect of Exchange Rate Changes
-116 -149 131 - - 148 -115 -306 59 -108 278

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 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/29/2024 6/28/2024 9/27/2024 12/31/2024 3/28/2025 6/27/2025 9/26/2025 12/31/2025 3/27/2026 6/26/2026
Net Change in Cash & Equivalents
-6,413 1,167 -4,657 253 -549 -85 964 -1,429 3,087 1,086 -1,353
Net Cash From Operating Activities
1,619 1,739 1,417 1,513 2,019 1,299 1,338 1,662 2,117 1,322 1,534
Net Cash From Continuing Operating Activities
1,591 1,739 1,417 1,513 2,019 1,299 1,338 1,662 2,117 1,322 1,534
Net Income / (Loss) Continuing Operations
1,121 1,088 907 818 1,086 954 555 908 1,183 1,029 870
Consolidated Net Income / (Loss)
1,079 1,088 907 818 1,086 954 555 908 1,197 1,029 870
Depreciation Expense
178 179 178 177 187 181 185 189 195 193 196
Amortization Expense
388 432 402 414 408 410 426 433 428 434 509
Non-Cash Adjustments To Reconcile Net Income
235 97 146 203 164 157 567 199 165 135 100
Changes in Operating Assets and Liabilities, net
-331 -57 -216 -99 174 -403 -395 -67 146 -469 -141
Net Cash From Investing Activities
-6,017 -321 -360 -606 -694 -242 -258 -312 -384 -249 -10,147
Net Cash From Continuing Investing Activities
-6,017 -321 -360 -606 -694 -242 -258 -312 -384 -249 -10,147
Purchase of Property, Plant & Equipment
-434 -291 -287 -298 -516 -245 -248 -292 -371 -237 -269
Purchase of Investments
-20 -53 -74 -61 -143 -18 -32 -29 -48 -20 -47
Other Investing Activities, net
13 14 12 13 -5.00 10 13 7.00 3.00 8.00 12
Net Cash From Financing Activities
-2,246 -133 -5,715 -845 -1,692 -1,255 -247 -2,781 1,322 46 7,273
Net Cash From Continuing Financing Activities
-1,819 -133 -5,715 -845 -1,692 -1,255 -247 -2,781 1,322 46 7,273
Repayment of Debt
-634 -23 -1,009 -62 -711 21 -39 -590 -17 -1,462 -43
Repurchase of Common Equity
- 0.00 - -640 -809 -1,078 - -2,010 - 0.00 -894
Payment of Dividends
-200 -177 -200 -196 -195 -194 -229 -229 -226 -226 -283
Issuance of Debt
-3,602 68 -53 -14 4.00 1.00 2.00 23 1,519 1,743 8,485
Issuance of Common Equity
17 -1.00 77 67 19 -5.00 19 25 46 -9.00 8.00
Effect of Exchange Rate Changes
231 -118 1.00 191 -182 113 131 2.00 32 -33 -13
Cash Interest Paid
- 42 134 104 - 63 86 82 - 28 108
Cash Income Taxes Paid
- 222 396 315 - 201 330 277 - 191 350

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Total Assets
48,222 45,295 46,649 47,833 62,082 76,161 83,184 84,350 84,488 77,542 83,464
Total Current Assets
7,837 6,665 6,850 7,094 25,596 13,802 11,648 15,883 13,937 9,497 12,756
Cash & Equivalents
791 964 630 788 19,912 6,035 2,586 5,995 5,864 2,078 4,615
Accounts Receivable
2,985 3,186 3,522 3,030 3,191 4,045 4,631 4,102 3,922 3,537 3,913
Inventories, net
1,573 1,709 1,841 1,631 1,628 2,292 2,767 2,765 2,594 2,330 2,489
Prepaid Expenses
890 806 857 858 865 1,430 1,664 1,741 1,557 1,552 1,739
Plant, Property, & Equipment, net
2,303 2,354 2,455 2,250 2,302 3,262 3,790 3,709 4,553 4,990 5,531
Total Noncurrent Assets
38,083 36,276 37,344 38,489 34,184 59,097 67,746 64,758 65,998 63,055 65,177
Goodwill
21,015 23,827 25,139 22,581 22,713 35,420 41,184 37,276 41,608 40,497 43,151
Intangible Assets
10,545 11,818 11,667 10,283 9,750 21,282 22,843 19,821 20,746 18,568 17,817
Other Noncurrent Operating Assets
845 631 538 5,626 1,721 2,395 3,719 4,160 3,644 3,990 4,209
Total Liabilities & Shareholders' Equity
48,222 45,295 46,649 47,833 62,082 76,161 83,184 84,350 84,488 77,542 83,464
Total Liabilities
24,458 22,219 20,281 19,606 31,800 36,384 38,007 34,260 30,998 27,992 30,923
Total Current Liabilities
6,170 6,874 4,792 4,842 4,932 7,402 8,140 8,389 8,274 6,798 6,807
Short-Term Debt
845 2,595 195 52 212 11 8.00 591 1,695 505 2.00
Accounts Payable
1,392 1,485 1,510 1,495 1,515 2,049 2,569 1,856 1,766 1,753 1,844
Accrued Expenses
2,609 2,794 3,088 2,689 3,205 5,342 5,563 4,815 4,813 4,540 4,961
Total Noncurrent Liabilities
18,288 15,345 15,489 14,764 26,868 28,982 29,867 25,871 22,724 21,194 24,116
Long-Term Debt
12,025 9,674 10,327 9,689 21,517 21,193 22,168 19,086 16,707 15,500 18,416
Other Noncurrent Operating Liabilities
5,750 5,670 5,161 4,702 5,351 7,789 7,699 6,498 6,017 5,694 5,700
Total Equity & Noncontrolling Interests
23,764 23,077 26,368 28,227 30,282 39,777 45,177 50,090 53,490 49,550 52,541
Total Preferred & Common Equity
23,690 23,003 26,358 28,214 30,271 39,766 45,167 50,082 53,486 49,543 52,534
Total Common Equity
23,690 23,003 26,358 28,214 28,671 36,498 41,899 48,414 53,486 49,543 52,534
Common Stock
4,989 5,321 5,546 5,843 7,573 9,707 10,099 12,081 16,179 16,736 17,203
Retained Earnings
21,012 20,704 22,806 25,163 24,166 27,159 32,827 39,205 41,074 44,188 46,891
Treasury Stock
- - - - - - - - -2,019 - -11,353
Accumulated Other Comprehensive Income / (Loss)
-2,311 -3,022 -1,994 -2,791 -3,068 -368 -1,027 -2,872 -1,748 -3,218 -207
Noncontrolling Interest
74 74 9.60 12 11 11 10 8.00 4.00 7.00 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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/29/2023 12/31/2023 3/29/2024 6/28/2024 9/27/2024 12/31/2024 3/28/2025 6/27/2025 9/26/2025 3/27/2026 6/26/2026
Total Assets
87,734 84,488 83,402 78,555 80,615 77,542 79,116 81,620 79,897 83,544 92,367
Total Current Assets
21,205 13,937 14,372 9,609 10,060 9,497 9,525 10,999 9,606 13,935 13,381
Cash & Equivalents
12,277 5,864 7,031 2,374 2,627 2,078 1,993 2,957 1,528 5,701 4,348
Accounts Receivable
4,201 3,922 3,379 3,298 3,507 3,537 3,506 3,564 3,755 3,819 3,965
Inventories, net
3,024 2,594 2,645 2,671 2,678 2,330 2,532 2,689 2,674 2,608 3,260
Prepaid Expenses
1,703 1,557 1,317 1,266 1,248 1,552 1,494 1,789 1,649 1,807 1,808
Plant, Property, & Equipment, net
4,302 4,553 4,562 4,643 4,843 4,990 5,110 5,309 5,376 5,468 5,825
Total Noncurrent Assets
62,227 65,998 64,468 64,303 65,712 63,055 64,481 65,312 64,915 64,141 73,161
Goodwill
39,155 41,608 40,846 40,805 42,173 40,497 41,657 42,991 42,948 42,765 47,414
Intangible Assets
18,786 20,746 19,888 19,545 19,854 18,568 18,885 18,629 18,097 17,166 21,358
Other Noncurrent Operating Assets
4,286 3,644 3,734 3,953 3,685 3,990 3,939 3,692 3,870 4,210 4,389
Total Liabilities & Shareholders' Equity
87,734 84,488 83,402 78,555 80,615 77,542 79,116 81,620 79,897 83,544 92,367
Total Liabilities
35,319 30,998 29,955 28,653 29,310 27,992 28,259 29,278 28,817 30,587 39,775
Total Current Liabilities
9,367 8,274 7,778 6,701 7,339 6,798 6,645 6,792 6,324 7,460 8,105
Short-Term Debt
2,547 1,695 1,746 701 1,200 505 501 502 23 923 1,411
Accounts Payable
1,894 1,766 1,679 1,645 1,596 1,753 1,722 1,725 1,698 1,790 1,822
Accrued Expenses
4,926 4,813 4,353 4,355 4,543 4,540 4,422 4,565 4,603 4,747 4,872
Total Noncurrent Liabilities
25,952 22,724 22,177 21,952 21,971 21,194 21,614 22,486 22,493 23,127 31,670
Long-Term Debt
19,513 16,707 16,417 16,309 16,324 15,500 15,976 16,853 16,833 17,561 25,147
Other Noncurrent Operating Liabilities
6,439 6,017 5,760 5,643 5,647 5,694 5,638 5,633 5,660 5,566 6,523
Total Equity & Noncontrolling Interests
52,415 53,490 53,447 49,902 51,305 49,550 50,857 52,342 51,080 52,957 52,592
Total Preferred & Common Equity
52,407 53,486 53,442 49,897 51,299 49,543 50,849 52,334 51,071 52,949 52,581
Total Common Equity
52,407 53,486 53,442 49,897 51,299 49,543 50,849 52,334 51,071 52,949 52,581
Common Stock
14,094 16,179 14,224 9,815 9,313 16,736 16,854 16,969 17,085 17,312 17,468
Retained Earnings
42,272 41,074 41,962 42,673 43,296 44,188 44,913 45,239 45,920 47,637 48,226
Treasury Stock
- -2,019 - - - - - -9,305 -11,344 -11,407 -12,318
Accumulated Other Comprehensive Income / (Loss)
-3,959 -1,748 -2,744 -2,591 -1,310 -3,218 -1,612 -569 -590 -593 -795
Noncontrolling Interest
8.00 4.00 5.00 5.00 6.00 7.00 8.00 8.00 9.00 8.00 11

Annual Metrics And Ratios for Danaher

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
12.18% 16.97% -8.08% 9.86% 5.06% 24.42% 11.30% 7.42% -10.33% -0.06% 2.90%
EBITDA Growth
5.88% 34.27% -7.55% 12.53% 4.73% 55.64% 28.62% 5.51% -23.73% -0.24% -3.74%
EBIT Growth
0.32% 36.77% -10.04% 15.48% 6.18% 44.01% 44.49% 7.06% -31.22% -4.38% -7.05%
NOPAT Growth
15.29% 21.80% -2.59% 12.95% -3.06% 42.67% 55.45% 25.09% -34.77% -6.25% -2.27%
Net Income Growth
29.21% -23.94% -2.41% 6.38% 13.47% 21.21% 76.44% 12.06% -33.92% -18.16% -7.31%
EPS Growth
29.21% -23.00% -3.29% 5.95% 8.29% 20.74% 76.44% 12.06% -33.95% -17.08% -4.54%
Operating Cash Flow Growth
1.15% -7.36% -1.25% 15.65% -1.74% 57.09% 34.63% 1.93% -15.91% -6.64% -4.07%
Free Cash Flow Firm Growth
-411.93% 71.54% 118.56% 328.58% 460.63% -352.86% 76.89% 345.99% -111.51% 622.30% -83.09%
Invested Capital Growth
35.12% 13.08% 5.46% 3.07% -14.11% 71.18% 17.87% -6.73% 9.31% -3.86% 4.52%
Revenue Q/Q Growth
23.36% 24.46% -12.95% 1.46% 15.09% 9.28% -11.63% 0.17% 13.62% 0.56% 1.24%
EBITDA Q/Q Growth
30.99% 23.09% -5.88% 0.65% 10.73% 15.35% -5.77% -0.90% 3.09% 2.73% 1.19%
EBIT Q/Q Growth
30.21% 32.88% -4.56% 0.76% 11.37% 16.72% -6.75% -0.91% 2.55% 3.49% 1.20%
NOPAT Q/Q Growth
35.64% 39.18% -10.60% -0.19% 13.14% 17.39% -6.12% 8.28% -5.13% -0.87% 3.05%
Net Income Q/Q Growth
0.81% 2.34% 4.60% -3.97% 21.29% -0.92% 9.29% 6.56% -19.49% 0.18% 3.17%
EPS Q/Q Growth
0.81% 1.39% 3.22% -5.08% 19.82% -2.59% 9.29% 6.56% -19.65% -1.67% 3.91%
Operating Cash Flow Q/Q Growth
-0.20% -14.19% 5.64% 11.13% -3.09% 21.76% 1.36% 2.50% -11.40% 6.36% 1.55%
Free Cash Flow Firm Q/Q Growth
50.48% -123.21% 112.39% 128.04% 147.31% -32.63% 4.83% 15.19% -136.48% 5,780.77% -69.39%
Invested Capital Q/Q Growth
-16.48% 12.34% 1.74% -0.41% -12.17% 1.54% 0.40% -1.12% 6.16% -4.12% -0.10%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
53.84% 55.29% 55.23% 55.75% 55.74% 55.98% 61.44% 60.76% 58.74% 59.50% 59.11%
EBITDA Margin
21.17% 24.30% 24.44% 25.03% 24.96% 31.22% 36.08% 35.44% 30.14% 30.09% 28.15%
Operating Margin
14.98% 16.20% 16.58% 17.92% 18.25% 18.99% 25.71% 28.29% 21.77% 20.37% 19.09%
EBIT Margin
15.07% 17.62% 17.24% 18.12% 18.32% 21.20% 27.53% 27.43% 21.04% 20.13% 18.19%
Profit (Net Income) Margin
23.26% 15.13% 16.06% 15.55% 16.79% 16.36% 25.94% 27.06% 19.94% 16.33% 14.71%
Tax Burden Percent
164.63% 97.79% 97.99% 89.50% 91.01% 81.11% 98.80% 100.88% 94.45% 83.92% 85.38%
Interest Burden Percent
93.78% 87.80% 95.04% 95.86% 100.73% 95.13% 95.37% 97.77% 100.34% 96.65% 94.74%
Effective Tax Rate
14.35% 17.54% 14.59% 18.77% 26.41% 18.89% 16.34% 11.45% 16.32% 16.08% 14.95%
Return on Invested Capital (ROIC)
7.00% 6.96% 6.22% 6.74% 6.93% 7.89% 8.91% 10.66% 6.89% 6.30% 6.14%
ROIC Less NNEP Spread (ROIC-NNEP)
59.90% 10.29% 9.00% 8.52% 17.92% 10.41% 15.23% 14.25% 10.48% 4.93% 3.44%
Return on Net Nonoperating Assets (RNNOA)
7.22% 3.94% 3.86% 2.97% 3.36% 2.52% 6.23% 4.47% 2.31% 1.27% 0.94%
Return on Equity (ROE)
14.22% 10.90% 10.08% 9.71% 10.28% 10.41% 15.14% 15.13% 9.20% 7.57% 7.08%
Cash Return on Invested Capital (CROIC)
-22.87% -5.32% 0.90% 3.72% 22.10% -44.61% -7.49% 17.63% -2.01% 10.24% 1.73%
Operating Return on Assets (OROA)
5.10% 6.36% 5.82% 6.54% 5.97% 6.84% 8.57% 8.73% 5.95% 5.93% 5.55%
Return on Assets (ROA)
7.88% 5.46% 5.42% 5.61% 5.47% 5.27% 8.07% 8.61% 5.64% 4.81% 4.49%
Return on Common Equity (ROCE)
14.18% 10.87% 10.06% 9.71% 10.00% 9.68% 13.98% 14.35% 9.05% 7.57% 7.08%
Return on Equity Simple (ROE_SIMPLE)
14.17% 11.10% 9.45% 9.40% 9.94% 9.17% 14.24% 14.39% 8.91% 7.87% 0.00%
Net Operating Profit after Tax (NOPAT)
1,852 2,256 2,197 2,482 2,406 3,432 5,335 6,673 4,353 4,081 3,989
NOPAT Margin
12.83% 13.36% 14.16% 14.56% 13.43% 15.40% 21.51% 25.05% 18.22% 17.09% 16.24%
Net Nonoperating Expense Percent (NNEP)
-52.90% -3.32% -2.78% -1.78% -10.99% -2.52% -6.32% -3.58% -3.60% 1.38% 2.70%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 9.57% 6.06% 6.23% 5.62%
Cost of Revenue to Revenue
46.16% 44.71% 44.77% 44.25% 44.26% 44.02% 38.56% 39.24% 41.26% 40.50% 40.89%
SG&A Expenses to Revenue
32.89% 33.31% 32.49% 31.62% 31.20% 30.95% 29.69% 26.74% 30.68% 32.50% 33.52%
R&D to Revenue
5.97% 5.78% 6.16% 6.21% 6.29% 6.05% 6.04% 5.74% 6.29% 6.63% 6.50%
Operating Expenses to Revenue
38.86% 39.09% 38.66% 37.83% 37.49% 37.00% 35.73% 32.47% 36.97% 39.13% 40.02%
Earnings before Interest and Taxes (EBIT)
2,175 2,974 2,676 3,090 3,281 4,725 6,827 7,309 5,027 4,807 4,468
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
3,055 4,102 3,793 4,268 4,470 6,957 8,948 9,441 7,201 7,184 6,915
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.58 2.26 2.38 2.50 3.78 4.27 5.55 3.96 3.18 3.35 3.08
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)
4.23 3.08 4.04 4.15 6.05 6.99 9.38 7.19 7.12 6.94 6.58
Price to Earnings (P/E)
18.18 20.35 25.17 26.66 36.84 44.35 37.11 26.96 35.89 42.52 44.74
Dividend Yield
0.61% 0.66% 0.62% 0.63% 0.45% 0.33% 0.26% 0.38% 0.43% 0.47% 0.56%
Earnings Yield
5.50% 4.91% 3.97% 3.75% 2.71% 2.25% 2.69% 3.71% 2.79% 2.35% 2.24%
Enterprise Value to Invested Capital (EV/IC)
2.41 1.84 2.00 2.13 3.48 3.17 3.95 3.42 2.77 2.83 2.65
Enterprise Value to Revenue (EV/Rev)
5.07 3.75 4.68 4.67 6.24 7.81 10.30 7.76 7.65 7.53 7.14
Enterprise Value to EBITDA (EV/EBITDA)
23.96 15.44 19.15 18.66 25.00 25.03 28.56 21.91 25.38 25.02 25.38
Enterprise Value to EBIT (EV/EBIT)
33.66 21.30 27.14 25.77 34.06 36.85 37.43 28.30 36.35 37.39 39.28
Enterprise Value to NOPAT (EV/NOPAT)
39.53 28.09 33.06 32.09 46.45 50.74 47.90 31.00 41.98 44.04 44.00
Enterprise Value to Operating Cash Flow (EV/OCF)
19.25 17.99 20.88 19.80 28.27 28.05 30.57 24.28 25.51 26.87 27.35
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 227.29 58.15 14.55 0.00 0.00 18.75 0.00 27.10 156.47
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.54 0.53 0.40 0.35 0.72 0.53 0.49 0.39 0.34 0.32 0.35
Long-Term Debt to Equity
0.51 0.42 0.39 0.34 0.71 0.53 0.49 0.38 0.31 0.31 0.35
Financial Leverage
0.12 0.38 0.43 0.35 0.19 0.24 0.41 0.31 0.22 0.26 0.27
Leverage Ratio
1.80 2.00 1.86 1.73 1.88 1.97 1.88 1.76 1.63 1.57 1.58
Compound Leverage Factor
1.69 1.75 1.77 1.66 1.89 1.88 1.79 1.72 1.64 1.52 1.49
Debt to Total Capital
35.13% 34.71% 28.52% 25.65% 41.78% 34.77% 32.93% 28.20% 25.60% 24.41% 25.96%
Short-Term Debt to Total Capital
2.31% 7.34% 0.53% 0.14% 0.41% 0.02% 0.01% 0.85% 2.36% 0.77% 0.00%
Long-Term Debt to Total Capital
32.82% 27.37% 28.00% 25.52% 41.37% 34.75% 32.91% 27.36% 23.24% 23.64% 25.95%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 3.08% 5.36% 4.85% 2.39% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.20% 0.21% 0.03% 0.03% 0.02% 0.02% 0.01% 0.01% 0.01% 0.01% 0.01%
Common Equity to Total Capital
64.67% 65.08% 71.45% 74.31% 55.12% 59.85% 62.21% 69.39% 74.40% 75.57% 74.03%
Debt to EBITDA
4.21 2.99 2.77 2.28 4.86 3.05 2.48 2.08 2.56 2.23 2.66
Net Debt to EBITDA
3.95 2.76 2.61 2.10 0.41 2.18 2.19 1.45 1.74 1.94 2.00
Long-Term Debt to EBITDA
3.94 2.36 2.72 2.27 4.81 3.05 2.48 2.02 2.32 2.16 2.66
Debt to NOPAT
6.95 5.44 4.79 3.93 9.03 6.18 4.16 2.95 4.23 3.92 4.62
Net Debt to NOPAT
6.52 5.01 4.50 3.61 0.76 4.42 3.67 2.05 2.88 3.41 3.46
Long-Term Debt to NOPAT
6.49 4.29 4.70 3.90 8.94 6.18 4.16 2.86 3.84 3.80 4.62
Altman Z-Score
2.60 2.63 3.12 3.53 3.45 3.66 4.84 4.71 4.53 4.91 4.48
Noncontrolling Interest Sharing Ratio
0.31% 0.32% 0.17% 0.04% 2.77% 6.98% 7.72% 5.20% 1.62% 0.01% 0.01%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.27 0.97 1.43 1.47 5.19 1.86 1.43 1.89 1.68 1.40 1.87
Quick Ratio
0.61 0.60 0.87 0.79 4.68 1.36 0.89 1.20 1.18 0.83 1.25
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-6,051 -1,722 320 1,370 7,678 -19,415 -4,486 11,035 -1,270 6,632 1,122
Operating Cash Flow to CapEx
840.18% 607.42% 646.19% 695.85% 634.35% 786.82% 681.17% 768.17% 522.54% 484.99% 571.33%
Free Cash Flow to Firm to Interest Expense
-43.28 -4.74 2.28 10.00 66.77 -64.50 -13.72 54.09 -4.44 23.86 4.23
Operating Cash Flow to Interest Expense
27.19 9.70 24.82 29.36 34.37 20.62 25.56 41.76 25.05 24.06 24.21
Operating Cash Flow Less CapEx to Interest Expense
23.96 8.10 20.98 25.14 28.95 18.00 21.81 36.32 20.26 19.10 19.97
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.34 0.36 0.34 0.36 0.33 0.32 0.31 0.32 0.28 0.29 0.31
Accounts Receivable Turnover
4.49 5.47 4.63 5.20 5.76 6.16 5.72 6.10 5.95 6.40 6.60
Inventory Turnover
3.97 4.60 3.91 4.35 4.86 5.00 3.78 3.78 3.68 3.93 4.17
Fixed Asset Turnover
6.45 7.25 6.45 7.25 7.87 8.01 7.03 7.11 5.78 5.00 4.67
Accounts Payable Turnover
4.14 5.25 4.64 5.02 5.27 5.50 4.14 4.73 5.44 5.50 5.59
Days Sales Outstanding (DSO)
81.31 66.71 78.88 70.13 63.39 59.26 63.84 59.82 61.30 57.02 55.34
Days Inventory Outstanding (DIO)
91.92 79.37 93.26 84.00 75.04 72.93 96.55 96.57 99.23 92.94 87.55
Days Payable Outstanding (DPO)
88.12 69.56 78.67 72.70 69.31 66.31 88.13 77.24 67.07 66.42 65.35
Cash Conversion Cycle (CCC)
85.12 76.52 93.47 81.43 69.12 65.88 72.26 79.14 93.46 83.54 77.54
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
30,405 34,382 36,260 37,372 32,099 54,946 64,767 60,405 66,028 63,477 66,344
Invested Capital Turnover
0.55 0.52 0.44 0.46 0.52 0.51 0.41 0.43 0.38 0.37 0.38
Increase / (Decrease) in Invested Capital
7,903 3,978 1,878 1,112 -5,273 22,847 9,821 -4,362 5,623 -2,551 2,867
Enterprise Value (EV)
73,198 63,355 72,631 79,634 111,737 174,128 255,524 206,879 182,751 179,732 175,508
Market Capitalization
61,044 51,976 62,730 70,669 108,309 155,680 232,656 191,521 170,209 165,798 161,698
Book Value per Share
$34.57 $33.26 $37.89 $40.25 $39.92 $51.38 $58.63 $66.51 $72.38 $68.59 $74.37
Tangible Book Value per Share
($11.48) ($18.28) ($15.02) ($6.63) ($5.28) ($28.44) ($30.97) ($11.93) ($12.00) ($13.18) ($11.94)
Total Capital
36,634 35,346 36,890 37,967 52,011 60,981 67,353 69,767 71,892 65,555 70,959
Total Debt
12,870 12,269 10,522 9,740 21,729 21,204 22,176 19,677 18,402 16,005 18,418
Total Long-Term Debt
12,025 9,674 10,327 9,689 21,517 21,193 22,168 19,086 16,707 15,500 18,416
Net Debt
12,080 11,305 9,892 8,953 1,817 15,169 19,590 13,682 12,538 13,927 13,803
Capital Expenditures (CapEx)
453 580 538 578 623 789 1,227 1,109 1,371 1,379 1,123
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,721 1,422 1,622 1,516 964 376 930 2,090 1,494 1,126 1,336
Debt-free Net Working Capital (DFNWC)
2,512 2,386 2,252 2,304 20,876 6,411 3,516 8,085 7,358 3,204 5,951
Net Working Capital (NWC)
1,666 -209 2,058 2,252 20,664 6,400 3,508 7,494 5,663 2,699 5,949
Net Nonoperating Expense (NNE)
-1,506 -298 -295 -169 -602 -214 -1,098 -536 -411 182 375
Net Nonoperating Obligations (NNO)
6,641 11,305 9,892 9,145 1,817 15,169 19,590 10,315 12,538 13,927 13,803
Total Depreciation and Amortization (D&A)
881 1,128 1,117 1,178 1,189 2,232 2,121 2,132 2,174 2,377 2,447
Debt-free, Cash-free Net Working Capital to Revenue
11.92% 8.42% 10.45% 8.89% 5.38% 1.69% 3.75% 7.84% 6.25% 4.72% 5.44%
Debt-free Net Working Capital to Revenue
17.40% 14.13% 14.51% 13.51% 116.55% 28.77% 14.18% 30.35% 30.80% 13.42% 24.22%
Net Working Capital to Revenue
11.54% -1.24% 13.26% 13.21% 115.37% 28.72% 14.14% 28.13% 23.70% 11.30% 24.21%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $3.36 $3.65 $4.42 $7.79 $8.71 $6.44 $5.33 $5.07
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 788.66M 804.87M 794.97M 804.42M 816.24M 736.50M 731M 712.70M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $3.32 $3.60 $4.34 $7.65 $8.58 $6.38 $5.29 $5.05
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 799.47M 816.69M 809.04M 829.41M 829.75M 743.10M 737.20M 716.10M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $3.65 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 790.10M 783.75M 801.73M 805.27M 820.16M 739.70M 714.71M 707.14M
Normalized Net Operating Profit after Tax (NOPAT)
1,852 2,256 2,197 2,482 2,406 3,432 5,335 6,673 4,353 4,081 3,989
Normalized NOPAT Margin
12.83% 13.36% 14.16% 14.56% 13.43% 15.40% 21.51% 25.05% 18.22% 17.09% 16.24%
Pre Tax Income Margin
14.13% 15.47% 16.39% 17.37% 18.45% 20.17% 26.25% 26.82% 21.11% 19.46% 17.23%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
15.56 8.19 19.10 22.55 28.53 15.70 20.88 35.83 17.58 17.29 16.86
NOPAT to Interest Expense
13.25 6.21 15.68 18.11 20.92 11.40 16.31 32.71 15.22 14.68 15.05
EBIT Less CapEx to Interest Expense
12.32 6.59 15.26 18.34 23.11 13.08 17.13 30.39 12.78 12.33 12.62
NOPAT Less CapEx to Interest Expense
10.01 4.61 11.84 13.89 15.50 8.78 12.56 27.28 10.43 9.72 10.81
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
10.55% 15.66% 17.76% 16.33% 17.52% 16.87% 11.53% 11.35% 17.23% 19.70% 24.29%
Augmented Payout Ratio
10.55% 15.66% 17.76% 16.33% 17.52% 16.87% 11.53% 11.35% 17.23% 173.04% 109.74%

Quarterly Metrics And Ratios for Danaher

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/29/2024 6/28/2024 9/27/2024 12/31/2024 3/28/2025 6/27/2025 9/26/2025 12/31/2025 3/27/2026 6/26/2026
DEI Shares Outstanding
- - - - - - - - - 707,139,356.00 707,770,627.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 707,139,356.00 707,770,627.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 1.46 1.23
Growth Metrics
- - - - - - - - - - -
Revenue Growth
80.88% -2.57% -2.86% 3.09% 2.08% -0.95% 3.36% 4.40% 4.59% 3.66% 5.54%
EBITDA Growth
13.94% -9.10% 0.06% -1.20% 10.82% -5.35% -21.31% 6.72% 4.14% 6.27% 37.62%
EBIT Growth
11.63% -17.20% -3.40% -6.85% 13.50% -6.35% -35.26% 7.55% 3.89% 6.36% 56.55%
NOPAT Growth
-17.59% -9.07% 4.40% -17.41% -3.26% -4.15% -34.17% 21.41% 9.97% 4.02% 41.24%
Net Income Growth
-51.66% -24.97% -17.99% -27.55% 0.65% -12.32% -38.81% 11.00% 10.22% 7.86% 56.76%
EPS Growth
-51.80% -25.26% -18.12% -25.83% 1.36% -8.97% -36.89% 13.39% 12.67% 9.85% 59.74%
Operating Cash Flow Growth
-36.28% -10.68% -26.43% -9.51% 24.71% -25.30% -5.58% 9.85% 4.85% 1.77% 14.65%
Free Cash Flow Firm Growth
-175.48% -71.90% -190.52% -2,239.59% 184.60% -34.89% -190.78% 123.98% -142.19% 129.18% -359.07%
Invested Capital Growth
9.31% 1.00% 2.40% 6.44% -3.86% 1.18% 3.41% 0.31% 4.52% 0.61% 12.08%
Revenue Q/Q Growth
13.89% 12.41% -0.91% 0.96% 12.76% -12.19% 3.40% 1.97% 12.97% -12.97% 5.28%
EBITDA Q/Q Growth
5.69% 30.32% -10.49% -2.25% 18.53% -8.74% -25.59% 32.58% 15.66% -6.87% -3.64%
EBIT Q/Q Growth
5.45% 34.74% -13.09% -4.42% 28.49% -12.26% -39.92% 58.77% 24.12% -10.18% -11.57%
NOPAT Q/Q Growth
25.27% 9.17% -12.90% -18.00% 46.72% -8.52% -40.18% 51.22% 32.89% -13.47% -18.78%
Net Income Q/Q Growth
-4.43% 0.83% -16.64% -9.81% 32.76% -12.15% -41.82% 63.60% 31.83% -14.04% -15.45%
EPS Q/Q Growth
-2.65% -1.36% -15.86% -8.20% 33.04% -11.41% -41.67% 64.94% 33.07% -14.20% -15.17%
Operating Cash Flow Q/Q Growth
-3.17% 7.41% -18.52% 6.77% 33.44% -35.66% 3.00% 24.22% 27.38% -37.55% 16.04%
Free Cash Flow Firm Q/Q Growth
-3,119.73% 110.52% -210.91% -497.58% 216.43% -91.56% -595.36% 149.28% -304.85% 145.83% -1,092.27%
Invested Capital Q/Q Growth
6.16% -2.19% -0.06% 2.58% -4.12% 2.94% 2.14% -0.50% -0.10% -0.91% 13.78%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
59.00% 60.16% 59.69% 58.66% 59.50% 61.16% 59.35% 58.20% 58.00% 60.34% 57.64%
EBITDA Margin
27.57% 32.56% 29.41% 28.48% 29.93% 31.11% 22.39% 29.11% 29.80% 31.89% 29.19%
Operating Margin
20.87% 22.64% 20.34% 16.52% 21.80% 22.19% 12.80% 19.06% 21.97% 22.58% 17.99%
EBIT Margin
18.74% 22.02% 19.31% 18.28% 20.83% 20.82% 12.10% 18.83% 20.69% 21.36% 17.94%
Profit (Net Income) Margin
16.85% 18.77% 15.79% 14.11% 16.61% 16.62% 9.35% 15.00% 17.51% 17.29% 13.89%
Tax Burden Percent
87.58% 85.60% 83.75% 83.73% 82.59% 84.50% 84.73% 84.39% 87.18% 83.32% 80.71%
Interest Burden Percent
102.67% 99.61% 97.66% 92.17% 96.55% 94.48% 91.23% 94.39% 97.03% 97.17% 95.91%
Effective Tax Rate
9.01% 14.40% 16.25% 16.27% 17.41% 15.50% 15.27% 15.61% 13.84% 16.68% 19.30%
Return on Invested Capital (ROIC)
7.18% 7.16% 6.29% 5.12% 6.64% 6.88% 3.97% 5.89% 7.16% 7.11% 5.15%
ROIC Less NNEP Spread (ROIC-NNEP)
5.97% 6.86% 5.74% 5.24% 5.95% 5.92% 3.36% 5.45% 6.46% 6.45% 4.93%
Return on Net Nonoperating Assets (RNNOA)
1.32% 1.54% 1.47% 1.25% 1.53% 1.45% 0.95% 1.61% 1.76% 1.69% 1.72%
Return on Equity (ROE)
8.50% 8.70% 7.76% 6.36% 8.17% 8.33% 4.92% 7.50% 8.92% 8.81% 6.87%
Cash Return on Invested Capital (CROIC)
-2.01% 5.61% 4.35% 0.18% 10.24% 5.04% 2.28% 5.53% 1.73% 5.54% -5.32%
Operating Return on Assets (OROA)
5.30% 6.20% 5.57% 5.16% 6.14% 6.10% 3.63% 5.70% 6.32% 6.51% 5.18%
Return on Assets (ROA)
4.77% 5.29% 4.55% 3.98% 4.90% 4.87% 2.80% 4.54% 5.34% 5.27% 4.01%
Return on Common Equity (ROCE)
8.36% 8.56% 7.76% 6.36% 8.16% 8.33% 4.92% 7.50% 8.92% 8.81% 6.87%
Return on Equity Simple (ROE_SIMPLE)
0.00% 8.24% 8.42% 7.59% 0.00% 7.40% 6.52% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
1,217 1,123 978 802 1,177 1,077 644 974 1,294 1,120 910
NOPAT Margin
18.99% 19.38% 17.03% 13.83% 18.00% 18.75% 10.85% 16.09% 18.93% 18.82% 14.52%
Net Nonoperating Expense Percent (NNEP)
1.20% 0.30% 0.55% -0.13% 0.69% 0.96% 0.61% 0.44% 0.70% 0.67% 0.22%
Return On Investment Capital (ROIC_SIMPLE)
1.69% - - - 1.80% 1.60% 0.92% 1.43% 1.82% 1.57% 1.15%
Cost of Revenue to Revenue
41.00% 39.84% 40.31% 41.34% 40.50% 38.84% 40.65% 41.80% 42.00% 39.66% 42.36%
SG&A Expenses to Revenue
31.77% 31.18% 32.54% 35.53% 30.94% 32.36% 39.76% 32.89% 29.63% 31.26% 33.07%
R&D to Revenue
6.35% 6.35% 6.81% 6.61% 6.76% 6.60% 6.79% 6.24% 6.41% 6.50% 6.58%
Operating Expenses to Revenue
38.13% 37.53% 39.35% 42.14% 37.70% 38.97% 46.55% 39.14% 36.03% 37.76% 39.65%
Earnings before Interest and Taxes (EBIT)
1,200 1,276 1,109 1,060 1,362 1,195 718 1,140 1,415 1,271 1,124
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,766 1,887 1,689 1,651 1,957 1,786 1,329 1,762 2,038 1,898 1,829
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.18 3.45 3.71 3.88 3.35 2.89 2.72 2.59 3.08 2.42 2.64
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)
7.12 7.77 7.85 8.38 6.94 6.18 5.92 5.45 6.58 5.18 5.53
Price to Earnings (P/E)
35.89 41.87 44.03 51.11 42.52 39.08 41.69 37.78 44.74 34.80 34.68
Dividend Yield
0.43% 0.41% 0.42% 0.48% 0.47% 0.55% 0.59% 0.67% 0.56% 0.75% 0.73%
Earnings Yield
2.79% 2.39% 2.27% 1.96% 2.35% 2.56% 2.40% 2.65% 2.24% 2.87% 2.88%
Enterprise Value to Invested Capital (EV/IC)
2.77 3.03 3.09 3.23 2.83 2.47 2.35 2.22 2.65 2.15 2.15
Enterprise Value to Revenue (EV/Rev)
7.65 8.23 8.47 9.01 7.53 6.78 6.52 6.09 7.14 5.70 6.42
Enterprise Value to EBITDA (EV/EBITDA)
25.38 27.88 28.48 30.58 25.02 22.82 23.31 21.61 25.38 20.09 21.40
Enterprise Value to EBIT (EV/EBIT)
36.35 41.05 42.28 46.03 37.39 34.20 36.14 33.45 39.28 31.06 32.54
Enterprise Value to NOPAT (EV/NOPAT)
41.98 46.07 46.59 51.94 44.04 40.07 42.36 38.16 44.00 35.01 37.50
Enterprise Value to Operating Cash Flow (EV/OCF)
25.51 28.10 30.98 34.01 26.87 25.87 25.40 23.38 27.35 21.92 24.28
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 54.25 72.03 1,896.05 27.10 49.40 104.70 40.30 156.47 38.86 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.34 0.34 0.34 0.34 0.32 0.32 0.33 0.33 0.35 0.35 0.51
Long-Term Debt to Equity
0.31 0.31 0.33 0.32 0.31 0.31 0.32 0.33 0.35 0.33 0.48
Financial Leverage
0.22 0.22 0.26 0.24 0.26 0.25 0.28 0.30 0.27 0.26 0.35
Leverage Ratio
1.63 1.61 1.61 1.62 1.57 1.56 1.57 1.57 1.58 1.57 1.66
Compound Leverage Factor
1.67 1.60 1.57 1.50 1.52 1.47 1.43 1.48 1.53 1.52 1.59
Debt to Total Capital
25.60% 25.36% 25.42% 25.46% 24.41% 24.47% 24.90% 24.81% 25.96% 25.87% 33.55%
Short-Term Debt to Total Capital
2.36% 2.44% 1.05% 1.74% 0.77% 0.74% 0.72% 0.03% 0.00% 1.29% 1.78%
Long-Term Debt to Total Capital
23.24% 22.93% 24.37% 23.72% 23.64% 23.73% 24.18% 24.78% 25.95% 24.58% 31.77%
Preferred Equity to Total Capital
0.00% 0.00% 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
74.40% 74.63% 74.57% 74.53% 75.57% 75.52% 75.09% 75.18% 74.03% 74.12% 66.43%
Debt to EBITDA
2.56 2.59 2.43 2.51 2.23 2.33 2.58 2.47 2.66 2.63 3.53
Net Debt to EBITDA
1.74 1.59 2.09 2.13 1.94 2.04 2.14 2.24 2.00 1.82 2.95
Long-Term Debt to EBITDA
2.32 2.34 2.33 2.33 2.16 2.26 2.51 2.46 2.66 2.50 3.34
Debt to NOPAT
4.23 4.28 3.97 4.26 3.92 4.09 4.69 4.36 4.62 4.58 6.18
Net Debt to NOPAT
2.88 2.62 3.41 3.62 3.41 3.59 3.89 3.96 3.46 3.17 5.17
Long-Term Debt to NOPAT
3.84 3.87 3.80 3.97 3.80 3.96 4.56 4.35 4.62 4.36 5.85
Altman Z-Score
4.39 4.83 5.03 5.20 4.76 4.31 4.08 3.96 4.36 3.76 3.21
Noncontrolling Interest Sharing Ratio
1.62% 1.60% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.01% 0.02% 0.02%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.68 1.85 1.43 1.37 1.40 1.43 1.62 1.52 1.87 1.87 1.65
Quick Ratio
1.18 1.34 0.85 0.84 0.83 0.83 0.96 0.84 1.25 1.28 1.03
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-4,406 483 -536 -3,202 3,728 315 -1,558 768 -1,573 721 -7,152
Operating Cash Flow to CapEx
378.27% 597.59% 493.73% 527.18% 392.04% 543.51% 548.36% 569.18% 608.33% 557.81% 570.26%
Free Cash Flow to Firm to Interest Expense
-51.84 7.43 -8.24 -36.80 61.11 4.37 -21.94 11.46 -28.60 11.44 -66.85
Operating Cash Flow to Interest Expense
19.05 26.75 21.80 17.39 33.10 18.04 18.85 24.81 38.49 20.98 14.34
Operating Cash Flow Less CapEx to Interest Expense
14.01 22.28 17.38 14.09 24.66 14.72 15.41 20.45 32.16 17.22 11.82
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.28 0.28 0.29 0.28 0.29 0.29 0.30 0.30 0.31 0.30 0.29
Accounts Receivable Turnover
5.95 6.17 6.29 6.16 6.40 6.92 7.00 6.68 6.60 6.77 6.67
Inventory Turnover
3.68 3.28 3.28 3.38 3.93 3.70 3.61 3.67 4.17 3.96 3.50
Fixed Asset Turnover
5.78 5.50 5.34 5.19 5.00 4.93 4.83 4.75 4.67 4.68 4.51
Accounts Payable Turnover
5.44 5.25 5.33 5.53 5.50 5.64 5.75 5.96 5.59 5.79 5.87
Days Sales Outstanding (DSO)
61.30 59.14 58.05 59.25 57.02 52.75 52.15 54.61 55.34 53.95 54.73
Days Inventory Outstanding (DIO)
99.23 111.37 111.30 107.87 92.94 98.52 100.97 99.45 87.55 92.19 104.23
Days Payable Outstanding (DPO)
67.07 69.47 68.46 66.02 66.42 64.72 63.48 61.21 65.35 62.99 62.15
Cash Conversion Cycle (CCC)
93.46 101.04 100.89 101.10 83.54 86.55 89.64 92.85 77.54 83.15 96.81
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
66,028 64,579 64,538 66,202 63,477 65,341 66,740 66,408 66,344 65,740 74,802
Invested Capital Turnover
0.38 0.37 0.37 0.37 0.37 0.37 0.37 0.37 0.38 0.38 0.35
Increase / (Decrease) in Invested Capital
5,623 640 1,514 4,004 -2,551 762 2,202 206 2,867 399 8,062
Enterprise Value (EV)
182,751 195,464 199,702 213,829 179,732 161,615 156,681 147,692 175,508 141,151 161,079
Market Capitalization
170,209 184,327 185,061 198,926 165,798 147,123 142,275 132,355 161,698 128,360 138,858
Book Value per Share
$72.38 $72.16 $67.37 $71.03 $68.59 $71.15 $73.13 $71.32 $74.37 $74.88 $74.29
Tangible Book Value per Share
($12.00) ($9.85) ($14.11) ($14.85) ($13.18) ($13.56) ($12.98) ($13.93) ($11.94) ($9.87) ($22.88)
Total Capital
71,892 71,610 66,912 68,829 65,555 67,334 69,697 67,936 70,959 71,441 79,150
Total Debt
18,402 18,163 17,010 17,524 16,005 16,477 17,355 16,856 18,418 18,484 26,558
Total Long-Term Debt
16,707 16,417 16,309 16,324 15,500 15,976 16,853 16,833 18,416 17,561 25,147
Net Debt
12,538 11,132 14,636 14,897 13,927 14,484 14,398 15,328 13,803 12,783 22,210
Capital Expenditures (CapEx)
428 291 287 287 515 239 244 292 348 237 269
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,494 1,309 1,235 1,294 1,126 1,388 1,752 1,777 1,336 1,697 2,339
Debt-free Net Working Capital (DFNWC)
7,358 8,340 3,609 3,921 3,204 3,381 4,709 3,305 5,951 7,398 6,687
Net Working Capital (NWC)
5,663 6,594 2,908 2,721 2,699 2,880 4,207 3,282 5,949 6,475 5,276
Net Nonoperating Expense (NNE)
138 35 71 -16 91 123 89 66 97 91 40
Net Nonoperating Obligations (NNO)
12,538 11,132 14,636 14,897 13,927 14,484 14,398 15,328 13,803 12,783 22,210
Total Depreciation and Amortization (D&A)
566 611 580 591 595 591 611 622 623 627 705
Debt-free, Cash-free Net Working Capital to Revenue
6.25% 5.51% 5.24% 5.45% 4.72% 5.83% 7.30% 7.32% 5.44% 6.85% 9.32%
Debt-free Net Working Capital to Revenue
30.80% 35.14% 15.31% 16.52% 13.42% 14.19% 19.61% 13.62% 24.22% 29.86% 26.63%
Net Working Capital to Revenue
23.70% 27.78% 12.34% 11.46% 11.30% 12.09% 17.52% 13.52% 24.21% 26.13% 21.01%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.47 $1.47 $1.23 $1.13 $1.49 $1.33 $0.77 $1.28 $1.69 $1.45 $1.23
Adjusted Weighted Average Basic Shares Outstanding
736.50M 740.60M 737.60M 723M 731M 716.30M 716.50M 710.70M 712.70M 707.90M 705.30M
Adjusted Diluted Earnings per Share
$1.47 $1.45 $1.22 $1.12 $1.49 $1.32 $0.77 $1.27 $1.69 $1.45 $1.23
Adjusted Weighted Average Diluted Shares Outstanding
743.10M 748.60M 742.40M 729.40M 737.20M 720.80M 719.10M 713.70M 716.10M 711.20M 707.60M
Adjusted Basic & Diluted Earnings per Share
$1.47 $0.00 $0.00 $0.00 $1.49 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
739.70M 740.69M 722.21M 722.28M 714.71M 715.67M 716.05M 706.35M 707.14M 707.77M 702.99M
Normalized Net Operating Profit after Tax (NOPAT)
1,217 1,123 978 802 1,177 1,077 644 974 1,294 1,120 910
Normalized NOPAT Margin
18.99% 19.38% 17.03% 13.83% 18.00% 18.75% 10.85% 16.09% 18.93% 18.82% 14.52%
Pre Tax Income Margin
19.24% 21.93% 18.86% 16.85% 20.11% 19.67% 11.03% 17.78% 20.08% 20.75% 17.21%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
14.12 19.63 17.06 12.18 22.33 16.60 10.11 17.01 25.73 20.17 10.50
NOPAT to Interest Expense
14.31 17.28 15.05 9.22 19.29 14.95 9.07 14.53 23.53 17.77 8.50
EBIT Less CapEx to Interest Expense
9.08 15.15 12.65 8.89 13.89 13.28 6.68 12.66 19.40 16.41 7.99
NOPAT Less CapEx to Interest Expense
9.28 12.80 10.63 5.92 10.85 11.63 5.63 10.18 17.20 14.01 5.99
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
17.23% 27.74% 28.62% 30.83% 19.70% 20.85% 23.85% 24.18% 24.29% 24.67% 24.08%
Augmented Payout Ratio
17.23% 27.74% 28.62% 30.83% 173.04% 208.29% 97.89% 135.43% 109.74% 79.15% 96.60%

Financials Breakdown Chart

Key Financial Trends

Danaher’s latest quarter shows a mixed but generally resilient picture. In Q1 2026, revenue came in at $5.95 billion, down from $6.84 billion in Q4 2025 and slightly below the $5.74 billion reported in Q1 2025. Profitability also softened on a sequential basis, with operating income of $1.34 billion versus $1.50 billion in Q4 2025 and $1.27 billion in Q1 2025. Even so, Danaher continued to generate strong cash flow and maintained a very solid balance sheet.

Over the last four years, the company has remained highly profitable and cash-generative, but investors should note that growth has been uneven and the business has leaned on acquisitions, debt, and large non-cash amortization charges. That combination usually points to a high-quality industrial/healthcare platform, but also one with meaningful acquisition-related accounting assets on the balance sheet.

  • Strong operating cash flow: Q1 2026 operating cash flow was $1.32 billion, showing Danaher can still convert earnings into cash effectively.
  • Healthy profitability: Q1 2026 net income was $1.03 billion, with diluted EPS of $1.45, indicating continued earnings power.
  • Solid gross margin profile: Q1 2026 gross profit was $3.59 billion on $5.95 billion of revenue, a strong level of profitability.
  • Balance sheet remains large and liquid: Danaher ended Q1 2026 with $5.7 billion in cash and equivalents and $83.5 billion in total assets.
  • Equity base is substantial: Total common equity was $52.9 billion in Q1 2026, providing a meaningful capital cushion.
  • Cash generation covers shareholder returns: The company paid $226 million in dividends in Q1 2026 while still producing more than $1.3 billion in operating cash flow.
  • Revenue trend has been choppy: Quarterly revenue has moved between roughly $5.7 billion and $6.8 billion over the past year, suggesting uneven top-line momentum.
  • Heavy intangible assets and goodwill: Goodwill of $42.8 billion and intangible assets of $17.2 billion make up a large share of assets, which is typical for an acquisition-driven company but adds impairment risk.
  • Debt remains material: Danaher had $923 million of short-term debt and $17.6 billion of long-term debt in Q1 2026, so leverage is still a factor to watch.
  • Short-term cash fell sharply from late 2025: Cash dropped to $5.7 billion in Q1 2026 from $15.3 billion in Q3 2025, reflecting debt repayment, dividends, and investing activity.

Looking at the broader trend, Danaher’s earnings have been consistently positive from 2023 through early 2026, with quarterly net income generally ranging around $0.9 billion to $1.6 billion. Operating margins have been healthy, but they have narrowed at times when SG&A costs rose or revenue softened. The most recent quarter also showed that cost discipline will matter if top-line growth stays modest.

Cash flow has been a clear strength over time. Even in weaker quarters, Danaher has typically generated more than $1.0 billion in operating cash flow. That’s important because it supports dividends, debt service, and reinvestment. However, investing cash flow has often been negative due to capital spending and acquisitions, while financing cash flow has swung widely as the company repays or issues debt and repurchases shares.

Bottom line: Danaher still looks like a financially strong, high-quality company with excellent cash generation and a sturdy balance sheet. The main watch items are slower revenue growth, the size of acquisition-related intangible assets, and the company’s ongoing use of debt. For retail investors, this is a stock that still appears fundamentally sound, but one where future upside likely depends on reaccelerating growth and continued margin discipline.

07/31/26 04:55 AM ETAI Generated. May Contain Errors.

Danaher Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Danaher's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Danaher's net income appears to be on an upward trend, with a most recent value of $3.61 billion in 2025, rising from $3.36 billion in 2015. The previous period was $3.90 billion in 2024. See where experts think Danaher is headed by visiting Danaher's forecast page.

Danaher's total operating income in 2025 was $4.69 billion, based on the following breakdown:
  • Total Gross Profit: $14.52 billion
  • Total Operating Expenses: $9.83 billion

Over the last 10 years, Danaher's total revenue changed from $14.43 billion in 2015 to $24.57 billion in 2025, a change of 70.2%.

Danaher's total liabilities were at $30.92 billion at the end of 2025, a 10.5% increase from 2024, and a 26.4% increase since 2015.

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 $4.62 billion as of their latest financial filing in 2025.

Over the last 10 years, Danaher's book value per share changed from 34.57 in 2015 to 74.37 in 2025, a change of 115.1%.



Financial statements for NYSE:DHR last updated on 7/21/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners