Stock Analysis on Net

Danaher Corp. (NYSE:DHR)

$24.99

Adjustments to Financial Statements

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustments to Current Assets

Danaher Corp., adjusted current assets

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current assets
Adjustments
Add: Allowance for doubtful accounts
After Adjustment
Adjusted current assets

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

The financial data for the period ending December 31 from 2020 to 2024 reveals notable fluctuations in both current assets and adjusted current assets.

Current Assets

Current assets demonstrated variability throughout the period. The value decreased from 13,802 million US dollars in 2020 to 11,648 million US dollars in 2021, indicating a decline in liquid or near-liquid assets. Subsequently, there was a significant increase in 2022, with current assets rising sharply to 15,883 million US dollars. This peak was followed by a decline to 13,937 million US dollars in 2023 and further contraction to 9,497 million US dollars by the end of 2024. The trend suggests fluctuations in the company's short-term asset base, with a general downward movement observed in the latter years of the dataset.

Adjusted Current Assets

The adjusted current assets, which may provide a refined measure of liquid assets after certain adjustments, exhibit a pattern closely aligned with that of current assets. Starting at 13,934 million US dollars in 2020, there was a decline to 11,772 million US dollars in 2021. This was followed by a significant increase to 16,009 million US dollars in 2022, mirroring the peak seen in current assets. The values then decline to 14,057 million US dollars in 2023 and further down to 9,610 million US dollars in 2024. The adjusted figures consistently remain slightly higher than the unadjusted current assets, suggesting that the adjustments added modest value to the apparent liquidity of the company.

Overall, the company’s short-term asset position experienced volatility over the five-year span, with a notable peak in 2022 followed by a declining trend through 2023 and 2024. This pattern may reflect operational or strategic factors influencing asset management, potentially impacting liquidity and working capital management in recent years.


Adjustments to Total Assets

Danaher Corp., adjusted total assets

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for doubtful accounts
Less: Noncurrent deferred tax assets, net2
After Adjustment
Adjusted total assets

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Noncurrent deferred tax assets, net. See details »

The annual financial data reveals the following trends over the five-year period:

Total assets
The total assets showed a steady increase from 76,161 million US dollars at the end of 2020 to a peak of 84,488 million US dollars by the end of 2023. However, in the final year, there was a noticeable decline to 77,542 million US dollars, indicating a reduction in asset base after several years of growth.
Adjusted total assets
The adjusted total assets closely follow the trend of total assets, starting from 76,293 million US dollars in 2020 and increasing gradually to 84,608 million US dollars in 2023. Similar to total assets, the adjusted figure also decreases in 2024 to 77,655 million US dollars, mirroring the contraction observed in the total assets.

Overall, the data shows a general upward trend in asset accumulation from 2020 through 2023, suggesting an expansion in the company's asset base during this period. The decline in both total and adjusted total assets in 2024 may warrant further investigation to understand the underlying causes, which could relate to asset disposals, depreciation, or strategic shifts affecting asset composition.


Adjustments to Current Liabilities

Danaher Corp., adjusted current liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Current liabilities
Adjustments
Less: Current contract liabilities
After Adjustment
Adjusted current liabilities

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

The financial data over the five-year period exhibits notable fluctuations in both current liabilities and adjusted current liabilities.

Current Liabilities
The values show an overall increasing trend from 2020 through 2022, rising from 7,402 million USD in 2020 to a peak of 8,389 million USD in 2022. However, this upward trend reverses slightly in 2023 with a reduction to 8,274 million USD, followed by a more pronounced decrease in 2024 down to 6,798 million USD. This indicates an improvement in the company's short-term obligations or liability management in the most recent year.
Adjusted Current Liabilities
Adjusted current liabilities follow a somewhat similar pattern, increasing steadily from 6,190 million USD in 2020 to 6,809 million USD in 2023. In 2024, there is a substantial decline to 5,499 million USD. The adjusted figures consistently remain below the reported current liabilities, suggesting that certain adjustments reduce the liability base, possibly reflecting more conservative or refined accounting treatments.
Overall Trends and Insights
The general trend until 2023 indicates growing current liabilities, which could imply increased operational scale or additional short-term financing. Yet, the marked reduction in 2024 suggests enhanced liquidity management or repayment of short-term obligations. The decline in both reported and adjusted liabilities in 2024 may positively affect the company's working capital position and financial flexibility.

Adjustments to Total Liabilities

Danaher Corp., adjusted total liabilities

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Noncurrent deferred tax liabilities2
Less: Contract liabilities
After Adjustment
Adjusted total liabilities

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Noncurrent deferred tax liabilities. See details »

The financial data exhibits a consistent downward trend in the company's liabilities over the observed five-year period.

Total liabilities
The total liabilities decreased steadily from US$36,384 million in 2020 to US$27,992 million in 2024. This reduction reflects a cumulative decline of approximately 23.1%, indicating a strategic focus on reducing overall debt and obligations over the period.
Adjusted total liabilities
The adjusted total liabilities, which likely account for certain corrections or reclassifications, also show a consistent decline from US$31,513 million in 2020 to US$24,670 million in 2024. This represents a decrease of about 21.7%, mirroring the pattern observed in total liabilities with a gradual but clear improvement in the company’s adjusted debt position.

Overall, the trends denote effective liability management, with a progressive reduction in both total and adjusted liabilities, potentially enhancing the company's financial stability and creditworthiness over the period.


Adjustments to Stockholders’ Equity

Danaher Corp., adjusted total Danaher stockholders’ equity

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Total Danaher stockholders’ equity
Adjustments
Less: Net deferred tax asset (liability)1
Add: Allowance for doubtful accounts
Add: Contract liabilities
Add: Noncontrolling interests
After Adjustment
Adjusted total stockholders’ equity

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 Net deferred tax asset (liability). See details »

The financial data exhibits trends in Danaher Corp.'s stockholders' equity over a five-year period from 2020 to 2024. Both the total stockholders' equity and the adjusted total stockholders' equity show a general increase from 2020 through 2023, followed by a decrease in 2024.

Total Danaher stockholders’ equity

From 2020 to 2023, total stockholders' equity increased steadily from US$39,766 million to US$53,486 million, indicating positive growth in shareholders' investment over the period. However, in 2024, this figure declined to US$49,543 million, representing a noticeable reduction compared to the previous year.

Adjusted total stockholders’ equity

Similarly, the adjusted total stockholders’ equity rose from US$44,780 million in 2020 to a peak of US$57,516 million in 2023. This adjusted figure also experienced a decline in 2024 to US$52,985 million, mirroring the trend seen in the total stockholders' equity. The adjusted equity consistently remains higher than the total stockholders’ equity, reflecting adjustments that may include items such as accumulated other comprehensive income or revaluation reserves.

Overall, the stockholders' equity experienced growth over the initial four-year period, suggesting enhanced company value and financial strength. The decline in 2024 may warrant further investigation to understand the underlying causes, which could be related to market conditions, operational results, or capital structure changes. The close correlation in movement between the total and adjusted equity measures indicates consistent trends across different equity calculation methodologies.


Adjustments to Capitalization Table

Danaher Corp., adjusted capitalization table

US$ in millions

Microsoft Excel
Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Notes payable and current portion of long-term debt
Long-term debt, excluding current portion
Total reported debt
Total Danaher stockholders’ equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities2
Add: Long-term operating lease liabilities3
Adjusted total debt
Adjustments to Equity
Less: Net deferred tax asset (liability)4
Add: Allowance for doubtful accounts
Add: Contract liabilities
Add: Noncontrolling interests
Adjusted total stockholders’ equity
After Adjustment
Adjusted total capital

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities. See details »

3 Long-term operating lease liabilities. See details »

4 Net deferred tax asset (liability). See details »

The financial data over the five-year period reveals several noteworthy trends in the company's capital structure and leverage positions.

Total reported debt
There is a clear downward trend in total reported debt, decreasing from $21,204 million at the end of 2020 to $16,005 million by the end of 2024. This represents a reduction of approximately 24.5%, indicating a consistent deleveraging effort across the period.
Total Danaher stockholders’ equity
Shareholders' equity experienced growth from $39,766 million in 2020, peaking at $53,486 million at the end of 2023, before declining slightly to $49,543 million in 2024. Overall, this reflects a positive equity growth trend of approximately 24.5% over five years, with a modest reversal in the final year.
Total reported capital
Total reported capital, the sum of debt and equity, increased steadily from $60,970 million in 2020 to reach a high of $71,888 million in 2023, followed by a decrease to $65,548 million in 2024. This trend suggests expansion in overall capital employed until 2023 and a partial retrenchment thereafter.
Adjusted total debt
Adjusted total debt follows a similar pattern to reported debt, decreasing from $22,178 million in 2020 to $17,146 million in 2024. This decline corroborates the reduction in leverage observed on a reported basis and reinforces the interpretation of improved financial stability.
Adjusted total stockholders’ equity
Adjusted equity shows growth from $44,780 million in 2020 to $57,516 million in 2023, after which it declines to $52,985 million in 2024. The adjusted figures mirror the trends seen in reported equity, with gains over the majority of the period, followed by a slight downturn.
Adjusted total capital
This aggregate measure also rises from $66,958 million in 2020 to a peak of $77,052 million in 2023, then falls to $70,131 million in 2024. The pattern mirrors that of reported total capital, highlighting steady expansion and a subsequent retrenchment in capital base when adjustments are accounted for.

Overall, the data indicate a strategic reduction in debt levels accompanied by growth in equity until 2023, suggesting strengthening financial health and possible reinvestment or capital increase during the period. The slight reversal in equity and capital in 2024 warrants attention as it may reflect changes in market conditions, strategic decisions, or other external factors affecting the capital structure.


Adjustments to Revenues

Danaher Corp., adjusted sales

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Sales
Adjustment
Add: Increase (decrease) in contract liabilities
After Adjustment
Adjusted sales

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

The financial data reveals fluctuations in sales and adjusted sales over the five-year period ending December 31, 2024.

Sales
Sales exhibited a strong upward trend from 2020 to 2022, increasing from 22,284 million US dollars in 2020 to a peak of 31,471 million US dollars in 2022. However, a significant decline occurred thereafter, with sales dropping to 23,890 million in 2023 and further slightly decreasing to 23,875 million in 2024.
Adjusted Sales
Adjusted sales follow a similar pattern to reported sales, with a rise from 22,895 million in 2020 to 31,528 million in 2022. Following this peak, adjusted sales declined sharply to 23,927 million in 2023 and continued a minor downward trajectory to 23,692 million in 2024.
Trend Analysis
The initial growth period from 2020 through 2022 indicates strong sales expansion, possibly driven by favorable market conditions or successful business strategies. The abrupt reversal starting in 2023 suggests underlying challenges affecting the company's sales performance, which may include market contraction, increased competition, or operational issues.
Comparison of Sales vs. Adjusted Sales
The minimal difference between sales and adjusted sales suggests neither significant accounting adjustments nor major atypical items impacting the revenue recognition during this timeframe. Both metrics present consistent patterns in growth and decline, reinforcing the reliability of reported figures.

Adjustments to Reported Income

Danaher Corp., adjusted net earnings

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2024 Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020
As Reported
Net earnings
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in allowance for doubtful accounts
Add: Increase (decrease) in contract liabilities
Less: Earnings from discontinued operations, net of income taxes
Add: Other comprehensive income (loss), net of income taxes
After Adjustment
Adjusted net earnings

Based on: 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31).

1 Deferred income tax expense (benefit). See details »

The financial data reveal distinct trends in both net earnings and adjusted net earnings over the five-year period.

Net earnings
Net earnings experienced a significant increase from 2020 to 2022, rising from 3,646 million US dollars to a peak of 7,209 million US dollars. This was followed by a decline in the subsequent years, decreasing to 4,764 million in 2023 and further to 3,899 million in 2024. Overall, despite the early growth, the net earnings showed a downward trend in the latter part of the period.
Adjusted net earnings
Adjusted net earnings exhibited a contrasting pattern relative to net earnings. Starting at 7,503 million US dollars in 2020, the adjusted figure showed a consistent and steady decline throughout the years, falling to 1,756 million in 2024. This represents a substantial reduction of more than 75% over the five-year span, indicating either increased adjustments or changes in the nature of earnings considered in this measure.

The divergent movements between net earnings and adjusted net earnings suggest varying impacts of adjustments or one-time items over the period. While net earnings peaked mid-period before declining, adjusted net earnings decreased consistently year over year, highlighting potential challenges in sustaining earnings quality or recurring profitability.