Danaher Corp. (DHR)

Danaher Corp., adjusted current assets

USD $ in thousands

		Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	As Reported
	Current assets
	Adjustments
	Add: Allowance for doubtful accounts
	Add: LIFO reserve1
	After Adjustment
	Adjusted current assets

Source: Based on data from Danaher Corp. Annual Reports

Danaher Corp., adjusted total assets

USD $ in thousands

		Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	As Reported
	Total assets
	Adjustments
	Add: Operating leased assets1
	Add: Allowance for doubtful accounts
	Add: LIFO reserve2
	Less: Noncurrent deferred tax assets, net3
	After Adjustment
	Adjusted total assets

Source: Based on data from Danaher Corp. Annual Reports

Danaher Corp., adjusted current liabilities

USD $ in thousands

		Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	As Reported
	Current liabilities
	Adjustments
	Less: Current deferred revenue
	After Adjustment
	Adjusted current liabilities

Source: Based on data from Danaher Corp. Annual Reports

Danaher Corp., adjusted total liabilities

USD $ in thousands

		Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	As Reported
	Total liabilities
	Adjustments
	Add: Operating lease obligations1
	Less: Noncurrent deferred tax liabilities2
	Less: Deferred revenue
	Less: Accrued warranty liability
	Less: Accrual balance of restructuring cost
	After Adjustment
	Adjusted total liabilities

Source: Based on data from Danaher Corp. Annual Reports

Danaher Corp., adjusted total stockholders' equity

USD $ in thousands

		Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	As Reported
	Total Danaher stockholders' equity
	Adjustments
	Less: Net deferred tax asset (liability)1
	Add: Allowance for doubtful accounts
	Add: LIFO reserve2
	Add: Deferred revenue
	Add: Accrued warranty liability
	Add: Accrual balance of restructuring cost
	Add: Noncontrolling interests
	After Adjustment
	Adjusted total stockholders' equity

Source: Based on data from Danaher Corp. Annual Reports

Danaher Corp., adjusted capitalization table

USD $ in thousands

		Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	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 obligations1
	Adjusted total debt
	Adjustments to Equity
	Less: Net deferred tax asset (liability)2
	Add: Allowance for doubtful accounts
	Add: LIFO reserve3
	Add: Deferred revenue
	Add: Accrued warranty liability
	Add: Accrual balance of restructuring cost
	Add: Noncontrolling interests
	Adjusted total stockholders' equity
	After Adjustment
	Adjusted total capital

Source: Based on data from Danaher Corp. Annual Reports

Danaher Corp., adjusted sales

USD $ in thousands

	12 months ended	Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	As Reported
	Sales
	Adjustments
	Add: Increase (decrease) in deferred revenue
	After Adjustment
	Adjusted sales

Source: Based on data from Danaher Corp. Annual Reports

Danaher Corp., adjusted comprehensive income

USD $ in thousands

	12 months ended	Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014	Dec 31, 2013
	As Reported
	Net earnings
	Adjustments
	Add: Deferred income tax expense (benefit)1
	Add: Increase (decrease) in allowance for doubtful accounts
	Add: Increase (decrease) in LIFO reserve2
	Add: Increase (decrease) in deferred revenue
	Add: Increase (decrease) in accrued warranty liability
	Add: Increase (decrease) in accrual balance of restructuring cost
	Less: Earnings from discontinued operations, net of income taxes
	Add: Other comprehensive income (loss), net of income taxes
	After Adjustment
	Adjusted comprehensive income

Source: Based on data from Danaher Corp. Annual Reports