Stock Analysis on Net

Danaher Corp. (NYSE:DHR)

$24.99

Selected Financial Data
since 2005

Microsoft Excel

Paying user area


We accept:

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

Income Statement

Danaher Corp., selected items from income statement, long-term trends

US$ in millions

Microsoft Excel

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), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31), 10-K (reporting date: 2010-12-31), 10-K (reporting date: 2009-12-31), 10-K (reporting date: 2008-12-31), 10-K (reporting date: 2007-12-31), 10-K (reporting date: 2006-12-31), 10-K (reporting date: 2005-12-31).


The financial data presents a comprehensive view of the company’s sales, operating profit, and net earnings over a nineteen-year period. The trends in these key metrics reveal significant fluctuations and growth patterns that reflect the company’s operational and financial performance across economic cycles.

Sales
Sales generally exhibit an upward trend from 2005 through 2021, increasing from approximately $7.99 billion to nearly $29.45 billion. This growth was relatively consistent, with only minor setbacks evident in 2009 and again in 2019 and 2023. Notably, there was a decline in sales in 2016, where sales dropped to around $16.88 billion from over $20.5 billion in 2015, before resuming growth. The notable decrease in 2023 brought sales back down to about $23.89 billion, a reduction of approximately 24% from the prior year's peak in 2022. Overall, the company experienced robust sales growth over the majority of the period.
Operating Profit
Operating profit mirrors the growth seen in sales but with greater volatility. Starting at $1.27 billion in 2005, operating profit generally increased, reaching a peak of $8.69 billion in 2022, marking a strong upward trajectory especially from 2016 onward. However, similar to sales, there were decreases in 2009 and a significant decline in 2016, dropping to $2.75 billion from $3.47 billion the previous year. After the peak in 2022, operating profit decreased sharply to $5.20 billion in 2023 and further to approximately $4.86 billion estimated for 2024, suggesting a contraction in operational efficiency or increased costs.
Net Earnings
Net earnings show a pattern consistent with both sales and operating profit, with gradual growth punctuated by occasional declines. Beginning at $898 million in 2005, net earnings rose steadily, reaching highs of $7.21 billion in 2022. Like the other metrics, net earnings experienced a dip in 2009 and a marked reduction in 2016, dropping to about $2.55 billion from a previous $3.36 billion in 2015. Earnings likewise declined after 2022, falling to $4.76 billion in 2023 and an estimated $3.90 billion in 2024. This suggests that despite growth over the long term, profitability faced challenges more recently.
General Observations
The overall trajectory indicates considerable growth in sales, operating profit, and net earnings over the nearly two-decade span, marked by periods of volatility possibly attributable to macroeconomic factors or company-specific events. The declines around 2009 align with the global financial crisis timeframe, hinting at external economic influences. The drop in 2016 across all metrics is a notable deviation from the growth trend, followed by a strong recovery phase particularly visible from 2017 through 2021.
The peak in financial performance in 2022, followed by substantial decreases in 2023 and projected for 2024, raises questions regarding the sustainability of recent growth. The simultaneous decline in sales, operating profit, and net earnings suggests either operational challenges, market pressures, or other adverse factors affecting the company’s performance.

Balance Sheet: Assets

Danaher Corp., selected items from assets, long-term trends

US$ in millions

Microsoft Excel

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), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31), 10-K (reporting date: 2010-12-31), 10-K (reporting date: 2009-12-31), 10-K (reporting date: 2008-12-31), 10-K (reporting date: 2007-12-31), 10-K (reporting date: 2006-12-31), 10-K (reporting date: 2005-12-31).


The analysis of current assets over the periods from 2005 to 2024 reveals notable fluctuations and trends. Initially, a steady increase is observed from 2005 (2,945 million US$) to a peak in 2014 (9,431 million US$), indicating growth in short-term resources. However, following 2014, current assets decreased substantially to 6,665 million US$ in 2016, and then recovered modestly through 2019 reaching a significant spike to 25,597 million US$ in 2019. After this peak, current assets again decreased, showing volatility and ending at 9,497 million US$ in 2024. This suggests periods of strategic shifts in liquidity or operational asset management.

Total assets display a general upward trajectory throughout the entire period. Beginning at 9,163 million US$ in 2005, total assets grew consistently, with some deceleration during 2015-2016 (drop from 48,222 to 45,295 million US$), before increasing again to reach a maximum of 84,488 million US$ in 2023, followed by a slight decline to 77,542 million US$ in 2024. This steady growth over nearly two decades points to significant long-term expansion in asset base, possibly through investment, acquisitions, or capital expenditure.

Current Assets Trend
From 2005 to 2014, current assets rose from 2,945 to 9,431 million US$, indicating growth in liquidity. A decline occurred from 2014 to 2016, falling to 6,665 million US$. A sharp increase in 2019 to 25,597 million US$ is noteworthy, followed by volatility and a decline to 9,497 million US$ in 2024.
Total Assets Trend
Total assets increased steadily from 9,163 million US$ in 2005 to a peak near 84,488 million US$ in 2023. A slight contraction occurred in 2024, ending at 77,542 million US$. Overall growth suggests expansion of asset base and financial strength over the long term.
Insights
The disparity in the trend between current assets and total assets after 2014 indicates possible strategic asset management changes, such as a shift from liquidity toward longer-term investments or asset reallocation. The spike in current assets around 2019 suggests a brief accumulation of highly liquid resources that was not maintained in subsequent years.

Balance Sheet: Liabilities and Stockholders’ Equity

Danaher Corp., selected items from liabilities and stockholders’ equity, long-term trends

US$ in millions

Microsoft Excel

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), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31), 10-K (reporting date: 2010-12-31), 10-K (reporting date: 2009-12-31), 10-K (reporting date: 2008-12-31), 10-K (reporting date: 2007-12-31), 10-K (reporting date: 2006-12-31), 10-K (reporting date: 2005-12-31).


Current liabilities
The current liabilities demonstrate a generally increasing trend from 2005 through 2011, rising from 2,269 million USD to 4,172 million USD. This upward trend continues more moderately through 2014, reaching 6,170 million USD. A noticeable decline occurs thereafter, dropping to 4,792 million USD in 2016, followed by relative stability around the mid-4,000s until 2019. A sharp increase is observed in 2020 and 2021, peaking at 8,389 million USD in 2022 before decreasing again to 6,798 million USD by 2024. These fluctuations suggest variable short-term obligations possibly influenced by operational cycles or external financing needs.
Notes payable and long-term debt
Long-term debt shows significant volatility across the entire period. Starting at 1,042 million USD in 2005, there is a marked increase to over 5,305 million USD by 2011, with some short-term fluctuations. The period from 2012 to 2015 reveals a steep rise, reaching a maximum of 12,870 million USD in 2015. After this peak, the debt decreases steadily until 2018 but then spikes dramatically with values exceeding 21,000 million USD by 2020 and 2021. A gradual reduction follows in 2023 and 2024, indicating active debt management likely aimed at reducing leverage after periods of high borrowing.
Total Danaher stockholders’ equity
Stockholders’ equity shows a consistent and robust growth trajectory, increasing from 5,080 million USD in 2005 to a peak of 53,486 million USD in 2023. Despite slight volatility, equity grew steadily throughout the years, reflecting strong retained earnings and possibly additional capital injections. A minor decline is noted in 2024, with equity dropping to 49,543 million USD, which could suggest either distribution activities such as dividends or share repurchases, or changes in valuation. Overall, the increasing equity base indicates strengthening financial stability and enhanced shareholder value over the observed period.

Cash Flow Statement

Danaher Corp., selected items from cash flow statement, long-term trends

US$ in millions

Microsoft Excel

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), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31), 10-K (reporting date: 2010-12-31), 10-K (reporting date: 2009-12-31), 10-K (reporting date: 2008-12-31), 10-K (reporting date: 2007-12-31), 10-K (reporting date: 2006-12-31), 10-K (reporting date: 2005-12-31).


The analysis of the cash flow activities over the presented periods reveals several notable trends and patterns.

Operating Activities
The net cash provided by operating activities demonstrates a generally upward trajectory from 2005 through 2021. Starting at $1,204 million in 2005, it increases steadily, peaking in 2021 at $8,358 million. Despite a few fluctuations, particularly a decline in 2016 and 2023, the trend indicates growing operational cash generation capacity.
Investing Activities
Net cash used in investing activities shows high volatility with significant outflows most years. The most pronounced cash outflows occurred in 2015 ($14,912 million) and 2020 ($21,239 million), reflecting possibly large capital expenditures, acquisitions, or investments during these periods. After 2020, there is a notable reduction in outflows, although they remain negative. The negative values throughout the timeframe indicate consistent reinvestment into long-term assets.
Financing Activities
The net cash flow from financing activities fluctuates considerably between positive and negative values, signifying an active approach to financing over the years. Noteworthy inflows occurred in 2014 ($9,050 million) and 2019 ($16,590 million), suggesting significant capital raising or borrowing. Conversely, substantial outflows, such as in 2024 (-$8,385 million), indicate debt repayments, dividend distributions, or share repurchases. This variability reflects dynamic financial strategy adjustments in response to operational and investment cash flows.

Overall, the data shows that operational cash inflows have strengthened over time, supporting business expansion and investments. Investment cash flows have remained predominantly negative, evidencing sustained capital commitments. Financing activities have been strategically managed to balance the effects of operational cash generation and investment demands, with substantial capital movements in both directions over the period.


Per Share Data

Danaher Corp., selected data per share, long-term trends

US$

Microsoft Excel

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), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31), 10-K (reporting date: 2014-12-31), 10-K (reporting date: 2013-12-31), 10-K (reporting date: 2012-12-31), 10-K (reporting date: 2011-12-31), 10-K (reporting date: 2010-12-31), 10-K (reporting date: 2009-12-31), 10-K (reporting date: 2008-12-31), 10-K (reporting date: 2007-12-31), 10-K (reporting date: 2006-12-31), 10-K (reporting date: 2005-12-31).

1, 2, 3 Data adjusted for splits and stock dividends.


Earnings per share (Basic and Diluted)
Both basic and diluted earnings per share (EPS) exhibited a general upward trend from 2005 through 2021. Starting at $1.46 (basic) and $1.38 (diluted) in 2005, EPS increased steadily with minor fluctuations, reaching a peak in 2021 of $8.77 (basic) and $8.61 (diluted). Notable dips occurred around 2008-2009 and again in 2014-2016, where EPS showed some volatility with decreases and recoveries. After the peak in 2021, EPS values declined in 2022 ($9.80 basic, $9.66 diluted), followed by a significant drop in 2023 and 2024, reaching $6.44 and $5.33 (basic) respectively, indicating a downward adjustment in recent years.
Dividend per share
Dividends per share displayed consistent growth throughout the entire period from 2005 to 2024. Beginning at $0.04 per share in 2005, the dividend increased gradually almost every year, moving through higher increments and reaching $1.08 per share by 2024. This steady dividend growth suggests ongoing commitment to shareholder returns despite fluctuations in earnings.
Summary of trends and insights
Earnings per share demonstrated overall strong growth over the long term, with notable volatility during some years likely reflecting economic cycles or company-specific factors affecting profitability. The peak in EPS around 2021 followed by declines in subsequent years may signal challenges or changes in operational performance. In contrast, dividend payments steadily increased without interruption, implying a stable or growing return to investors despite earnings variability. The divergence between the strong dividend growth and recent EPS decline might indicate a strategic decision to maintain or increase dividends to preserve investor confidence or reflect long-term optimism.