Stock Analysis on Net

Danaher Corp. (NYSE:DHR)

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Danaher Corp., consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Mar 29, 2024 Dec 31, 2023 Sep 29, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jul 1, 2022 Apr 1, 2022 Dec 31, 2021 Oct 1, 2021 Jul 2, 2021 Apr 2, 2021 Dec 31, 2020 Oct 2, 2020 Jul 3, 2020 Apr 3, 2020 Dec 31, 2019 Sep 27, 2019 Jun 28, 2019 Mar 29, 2019
Net earnings 1,088 1,079 1,129 1,106 1,450 2,232 1,572 1,680 1,725 1,788 1,158 1,785 1,702 1,240 884 927 595 1,275 668 731 334
Earnings from discontinued operations, net of income taxes (543) 210 (210) (86) (482) (37) (55) (2)
Net earnings from continuing operations 1,088 536 1,129 1,316 1,240 2,232 1,572 1,680 1,725 1,788 1,158 1,699 1,702 1,240 884 927 595 793 631 676 332
Depreciation 179 149 175 188 163 201 179 179 179 193 189 178 158 172 160 163 141 144 140 142 139
Amortization of intangible assets 407 344 379 396 372 364 361 373 386 394 365 347 344 336 331 314 156 156 156 156 157
Amortization of acquisition-related inventory fair value step-up 25 8 13 17 29 40 417
Stock-based compensation expense 60 26 92 118 70 66 89 101 80 59 52 53 54 50 45 47 45 41 41 41 35
Contract settlement expense 542
Pretax loss on early extinguishment of borrowings 96 26 7
Investment (gains) losses 37 124 48 32 (22) 85 64 98 24 (71) (128) (113) (102) (462) 7
Change in deferred income taxes (1,204) (559) (229) 518 (415)
Noncash items 708 (553) 694 734 583 157 693 751 669 455 1,037 465 483 1,142 954 62 350 (68) 336 340 331
Change in trade accounts receivable, net 516 (387) (56) 135 630 (343) 11 (225) 80 (459) (81) (130) 59 (475) (63) 93 182 (134) (43) (52) 73
Change in inventories (118) 210 103 127 (255) 243 (61) (237) (431) (64) (146) (121) (171) 121 (173) 105 (176) 143 5 (45) (125)
Change in trade accounts payable (74) 250 (36) (168) (195) 185 (169) 120 (131) 449 170 (32) (38) 334 53 (170) 10 67 (26) (30) 7
Change in prepaid expenses and other assets (21) 88 (65) 357 39 26 (5) (77) (22) (106) (41) (96) 239 56 (16) (10) 72 (187) 11 56 168
Change in accrued expenses and other liabilities (360) 801 (97) (434) (236) 41 (31) (12) 78 270 (63) 335 (403) (196) 84 438 (207) 382 (22) 111 (73)
Change in operating capital (57) 962 (151) 17 (17) 152 (255) (431) (426) 90 (161) (44) (314) (161) (115) 456 (119) 271 (75) 40 49
Net cash provided by operating activities 1,739 945 1,672 2,067 1,806 2,541 2,010 2,000 1,968 2,333 2,034 2,120 1,871 2,221 1,723 1,445 826 996 893 1,056 713
Cash paid for acquisitions (5,610) (333) (227) (60) (17) (333) (9,563) (646) (419) (153) (83) (1) (20,735) (5) (18) (308)
Payments for additions to property, plant and equipment (291) (402) (365) (350) (266) (329) (277) (296) (250) (420) (318) (305) (251) (316) (187) (155) (133) (179) (162) (154) (140)
Proceeds from sales of property, plant and equipment 4 4 4 7 2 1 12 1 1 1 1 11 1
Payments for purchases of investments (53) (20) (8) (101) (43) (169) (26) (54) (274) (150) (232) (132) (420) (127) (87) (91) (37) (78) (71) (49) (43)
Proceeds from sales of investments 9 28 29 3 1 1 17 22 48 13 43 13
Proceeds from sale of product lines 26 16 810
All other investing activities 14 16 11 4 13 15 14 3 19 2 17 2 16 12 (24) 35 13 8 8
Cash used in investing activities (321) (5,984) (329) (440) (295) (816) (515) (400) (503) (879) (10,048) (1,067) (993) (581) (328) 539 (20,869) (257) (224) (202) (483)
Proceeds from (payments for) the issuance of common stock in connection with stock-based compensation, net (1) 17 55 30 (34) 16 38 23 (46) 23 38 37 (12) 28 56 59 10 15 32 46 37
Proceeds from the sale of common stock, net of issuance costs 1 1,729 1,443
Proceeds from the sale of preferred stock, net of issuance costs 1,668 1,600
Proceeds from the sale of Envista Holdings Corporation common stock, net of issuance costs 643
Payment of dividends (177) (200) (199) (218) (204) (203) (204) (220) (191) (191) (191) (191) (169) (170) (162) (145) (138) (142) (151) (122) (112)
Make-whole premiums to redeem borrowings prior to maturity (96) (26) (7)
Net borrowings, maturities longer than 90 days (2,605) 2,605 984 979 3,320 4,371 3,976 8,137
Net proceeds from (repayments of) borrowings, maturities of 90 days or less 68 (997) (2) (3) (4) (4) (50) (679) 10 (1,231) 3,483 14 (1) (1,298) 38 (3,767) 390 2,058 145 686 (86)
Net repayments of borrowings, maturities longer than 90 days (620) (700) (265) (907) (279) (933) (1,250) (3,750) (884) (677) (4)
Distribution from discontinued operations 2,600
All other financing activities (23) (14) (16) (17) (20) (15) (14) (19) (47) (4) (25) 1 12 (1) (1) (37) (1) (1) (4)
Cash provided by (used in) financing activities (133) (1,819) 2,443 (208) (262) (906) (230) (1,160) (274) (1,422) 3,305 (139) (449) (1,420) (1,320) (888) 4,634 4,979 8,128 605 2,878
Operating cash provided by (used in) discontinued operations 674 (141) 141 (7) 116 73 115 (9)
Investing cash used in discontinued operations (33) 9 (9) (9) (21) (27) (15)
Cash distributions to Veralto Corporation, net (427) (224)
Cash provided by (used in) discontinued operations 214 (132) 132 (7) (118) 52 89 (25)
Effect of exchange rate changes on cash and equivalents (118) 231 (84) (91) 3 26 (99) (173) (60) 2 (61) 78 (134) 127 74 75 (129) 60 (30) (24) 40
Net change in cash and equivalents 1,167 (6,413) 3,702 1,196 1,384 845 1,166 267 1,131 34 (4,770) 992 295 348 148 1,172 (15,545) 5,660 8,819 1,524 3,122

Based on: 10-Q (reporting date: 2024-03-29), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-29), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-07-01), 10-Q (reporting date: 2022-04-01), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-10-01), 10-Q (reporting date: 2021-07-02), 10-Q (reporting date: 2021-04-02), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-10-02), 10-Q (reporting date: 2020-07-03), 10-Q (reporting date: 2020-04-03), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-27), 10-Q (reporting date: 2019-06-28), 10-Q (reporting date: 2019-03-29).

Cash flow statement item Description The company
Net cash provided by operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Danaher Corp. net cash provided by operating activities decreased from Q3 2023 to Q4 2023 but then increased from Q4 2023 to Q1 2024 exceeding Q3 2023 level.
Cash used in investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Danaher Corp. cash used in investing activities decreased from Q3 2023 to Q4 2023 but then increased from Q4 2023 to Q1 2024 exceeding Q3 2023 level.
Cash provided by (used in) financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Danaher Corp. cash provided by (used in) financing activities decreased from Q3 2023 to Q4 2023 but then slightly increased from Q4 2023 to Q1 2024.