Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Paying user area
Try for free
Danaher Corp. pages available for free this week:
- Balance Sheet: Assets
- Common-Size Balance Sheet: Liabilities and Stockholders’ Equity
- Analysis of Solvency Ratios
- Analysis of Reportable Segments
- Enterprise Value (EV)
- Present Value of Free Cash Flow to Equity (FCFE)
- Selected Financial Data since 2005
- Price to Earnings (P/E) since 2005
- Price to Operating Profit (P/OP) since 2005
- Analysis of Revenues
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Danaher Corp. for $24.99.
This is a one-time payment. There is no automatic renewal.
We accept:
Two-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-26), 10-Q (reporting date: 2025-06-27), 10-Q (reporting date: 2025-03-28), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-27), 10-Q (reporting date: 2024-06-28), 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).
The analysis reveals a distinct pattern in the relationship between Return on Assets (ROA), Financial Leverage, and Return on Equity (ROE) over the observed period. Initially, ROE demonstrates a relatively stable performance, driven by a combination of ROA and Financial Leverage. However, a noticeable shift occurs towards the latter half of the period, characterized by declining ROA and, consequently, ROE, despite a relatively stable Financial Leverage.
- Return on Assets (ROA)
- ROA exhibits a peak in the third quarter of 2022 at 8.35%, followed by a further increase to 8.55% in the fourth quarter. A consistent downward trend is then observed, declining from 8.15% in the first quarter of 2023 to 4.33% in the fourth quarter of 2025. This represents a significant decrease in the company’s ability to generate profit from its assets.
- Financial Leverage
- Financial Leverage remains relatively stable throughout the period, fluctuating between 1.56 and 1.80. A slight decreasing trend is visible from 1.80 in the first quarter of 2022 to 1.56 in the first quarter of 2024, after which it stabilizes around 1.56-1.59. This suggests that the company’s use of debt financing has remained consistent, and the changes in ROE are not primarily driven by alterations in its capital structure.
- Return on Equity (ROE)
- ROE mirrors the trend observed in ROA, initially showing stability around 13-14% before declining. The highest ROE is recorded in the first quarter of 2022 at 13.93%. A consistent decline is then observed, reaching 6.88% in the fourth quarter of 2025. The correlation between ROA and ROE is strong, indicating that the decrease in ROE is largely attributable to the decline in asset profitability. The relatively stable Financial Leverage suggests that the decrease in ROE is not being offset by increased financial risk taking.
The observed trends suggest a weakening in the company’s operational efficiency and profitability. While the capital structure has remained consistent, the declining ROA is negatively impacting overall shareholder returns as measured by ROE. Further investigation into the factors driving the decrease in ROA would be warranted.
Three-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-26), 10-Q (reporting date: 2025-06-27), 10-Q (reporting date: 2025-03-28), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-27), 10-Q (reporting date: 2024-06-28), 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).
The analysis of the provided financial metrics reveals discernible trends in profitability, efficiency, and financial leverage over the observed period. Return on Equity (ROE) demonstrates a consistent decline, driven by shifts in its component ratios. A detailed examination of these components – Net Profit Margin, Asset Turnover, and Financial Leverage – provides a more nuanced understanding of the company’s performance.
- Net Profit Margin
- The Net Profit Margin exhibited initial stability, fluctuating between 20.61% and 23.32% from April 2022 to March 2023. However, a clear downward trend emerges thereafter, decreasing from 22.80% in June 2023 to 14.71% in December 2025. This suggests increasing cost pressures or declining pricing power impacting profitability. The most significant decline occurred between June 2023 and December 2024.
- Asset Turnover
- Asset Turnover shows a moderate decline throughout the period. Starting at 0.36 in April 2022, it gradually decreases to 0.29 by September 2023, remaining relatively stable around this level through December 2025. This indicates a decreasing efficiency in utilizing assets to generate revenue. The rate of decline slows after September 2023, suggesting a potential stabilization of asset utilization.
- Financial Leverage
- Financial Leverage generally decreased from 1.80 in April 2022 to 1.56 in March 2024, before experiencing a slight increase to 1.59 in December 2025. This suggests a reduction in the company’s reliance on debt financing, followed by a minor re-introduction of leverage. The decrease in leverage initially contributed to the decline in ROE, but the later stabilization and slight increase did not offset the negative impacts of declining profitability and asset turnover.
- Return on Equity (ROE)
- ROE experienced a consistent decline from 13.93% in April 2022 to 6.88% in December 2025. The most substantial decrease occurred between September 2023 and December 2024, coinciding with the most significant drops in Net Profit Margin and Asset Turnover. The combined effect of decreasing profitability, declining asset utilization, and a moderate reduction in financial leverage resulted in a substantial erosion of shareholder returns.
In summary, the observed trends indicate a weakening financial performance. While the company initially maintained relatively stable profitability and asset utilization, subsequent declines in these areas, coupled with a reduction in financial leverage, have led to a significant decrease in ROE. The downward trend in Net Profit Margin appears to be the primary driver of the ROE decline, although decreasing Asset Turnover also contributed significantly.
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-26), 10-Q (reporting date: 2025-06-27), 10-Q (reporting date: 2025-03-28), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-27), 10-Q (reporting date: 2024-06-28), 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).
The five-component DuPont analysis reveals a generally declining trend in Return on Equity (ROE) over the observed period. While initial quarters demonstrate relative stability, a noticeable decrease in ROE is evident from late 2022 through 2025. This decline appears to be driven by a combination of factors impacting profitability and efficiency, partially offset by changes in financial leverage.
- Tax Burden
- The tax burden exhibits a slight increasing trend from 0.84 to 0.90 between April 2022 and September 2023, before decreasing to a range of 0.84 to 0.86 and stabilizing around 0.84-0.85 through the end of the period. This suggests a relatively consistent effective tax rate with minor fluctuations.
- Interest Burden
- The interest burden remains consistently high, fluctuating narrowly between 0.97 and 0.95. A slight improvement is observed in the latter half of the period, but the overall impact on profitability remains substantial, indicating a significant portion of earnings is allocated to interest expense.
- EBIT Margin
- The EBIT margin demonstrates a clear downward trajectory. Starting at 26.20% in April 2022, it gradually declines to 18.37% by December 2024, with a slight increase to 18.37% in December 2025. This represents a substantial erosion of profitability from operations and is a primary driver of the declining ROE. The most significant drop occurs between September 2023 and December 2023.
- Asset Turnover
- Asset turnover shows a decreasing trend from 0.36 in April 2022 to a low of 0.28 in December 2023, before stabilizing around 0.29-0.31. This indicates a decreasing efficiency in utilizing assets to generate revenue, contributing to the overall decline in ROE. The period from July 2022 to December 2023 shows the most pronounced decrease.
- Financial Leverage
- Financial leverage generally decreases from 1.80 in April 2022 to 1.56 in March 2025, before increasing slightly to 1.59 in December 2025. While the decrease in leverage would typically reduce ROE, its impact is less significant than the declines in profitability and asset turnover. The relatively stable leverage suggests the company is not significantly altering its capital structure to compensate for operational challenges.
In summary, the declining ROE is primarily attributable to the decreasing EBIT margin and asset turnover. While the tax burden and interest burden remain relatively stable, their high levels continue to constrain profitability. The modest changes in financial leverage have a limited offsetting effect on the overall ROE trend. The observed patterns suggest a need for strategic initiatives focused on improving operational efficiency and restoring profitability.
Two-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-26), 10-Q (reporting date: 2025-06-27), 10-Q (reporting date: 2025-03-28), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-27), 10-Q (reporting date: 2024-06-28), 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).
The financial performance, as indicated by the disaggregated components of Return on Assets (ROA), reveals a notable shift over the observed period. Initially, a relatively stable ROA is observed, followed by a consistent decline, with some stabilization in the most recent quarters. This analysis details the trends in Net Profit Margin and Asset Turnover, which collectively drive the ROA.
- Net Profit Margin
- The Net Profit Margin demonstrates a general downward trajectory throughout the period. Starting at 21.32% in April 2022, it experiences initial fluctuations before peaking at 23.32% in March 2023. Subsequently, a consistent decline is evident, reaching 14.71% in December 2025. The rate of decline appears to accelerate in the latter half of the period, suggesting increasing pressure on profitability. A slight uptick is observed in the final period, but remains significantly lower than initial values.
- Asset Turnover
- Asset Turnover exhibits a more complex pattern. From April 2022 to September 2022, the ratio increases from 0.36 to 0.39. Following this, a steady decline is observed, reaching a low of 0.28 in December 2023. The ratio shows some volatility in subsequent periods, fluctuating between 0.28 and 0.31 before stabilizing around 0.29-0.30 in the most recent quarters. This suggests a decreasing efficiency in utilizing assets to generate revenue, although the decline appears to moderate towards the end of the observation window.
- Return on Assets (ROA)
- The ROA initially demonstrates stability and modest growth, peaking at 8.55% in December 2022. However, a clear downward trend emerges from March 2023 onwards, mirroring the declines observed in both Net Profit Margin and Asset Turnover. The ROA reaches a low of 4.33% in December 2025. While there is a slight increase in the final period, the ROA remains considerably lower than its earlier levels. The combined effect of decreasing profitability and asset utilization is the primary driver of this decline.
The observed trends suggest a weakening in overall financial performance. The consistent decrease in Net Profit Margin indicates potential challenges in maintaining profitability, while the declining Asset Turnover suggests reduced efficiency in asset utilization. The resulting decrease in ROA highlights the cumulative impact of these factors. Further investigation into the underlying causes of these trends is warranted.
Four-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-26), 10-Q (reporting date: 2025-06-27), 10-Q (reporting date: 2025-03-28), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-27), 10-Q (reporting date: 2024-06-28), 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).
The financial performance, as disaggregated through a four-component DuPont analysis, reveals several noteworthy trends over the observed period. Generally, Return on Assets (ROA) experienced a decline from a peak in late 2022 to a stabilization in the most recent periods. This decline appears to be driven by a combination of factors related to profitability and efficiency, partially offset by consistent tax and interest management.
- Tax Burden
- The tax burden remained remarkably stable, fluctuating within a narrow range between 0.83 and 0.90. A slight upward trend was observed through September 2023, followed by a modest decrease, concluding with a value of 0.85 in the final period. This consistency suggests effective tax planning and a relatively stable tax environment for the company.
- Interest Burden
- Similar to the tax burden, the interest burden demonstrated considerable stability, ranging from 0.95 to 0.98. A gradual decline was evident from 0.97 in the initial periods to 0.94 in late 2024, before stabilizing at 0.94. This indicates consistent debt management and potentially favorable interest rate conditions.
- EBIT Margin
- The EBIT margin exhibited a more pronounced trend. It initially peaked at 27.41% in March 2023, following a period of growth from 26.20% in April 2022. However, a significant and consistent decline was observed thereafter, falling to 18.37% by December 2025. This decrease in profitability is a primary driver of the overall ROA decline. The most substantial drop occurred between December 2022 and December 2023.
- Asset Turnover
- Asset turnover showed a decreasing trend throughout the period. Starting at 0.36 in April 2022, it gradually declined to 0.29 by September 2023, and remained relatively stable around 0.29-0.31 for the remainder of the observation period. This suggests a decreasing efficiency in utilizing assets to generate revenue, contributing to the lower ROA. The decline was most rapid in the first half of 2023.
- Return on Assets (ROA)
- ROA peaked at 8.55% in December 2022, and then experienced a consistent decline, reaching 4.33% by December 2025. This decline mirrors the combined effects of the decreasing EBIT margin and asset turnover. While the stable tax and interest burdens provided some offset, they were insufficient to counteract the negative trends in profitability and efficiency. A slight stabilization is observed in the most recent two periods, suggesting a potential bottoming out of the decline.
In summary, the observed trends indicate a weakening of operational performance, specifically in profitability and asset utilization. While financial leverage and tax management remained consistent, the declining EBIT margin and asset turnover significantly impacted the company’s overall return on assets.
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2025-12-31), 10-Q (reporting date: 2025-09-26), 10-Q (reporting date: 2025-06-27), 10-Q (reporting date: 2025-03-28), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-27), 10-Q (reporting date: 2024-06-28), 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).
The financial performance indicators reveal distinct trends over the observed period. A general pattern of decreasing profitability is evident, particularly when examining the net profit margin. This decline appears to be influenced by shifts in the EBIT margin, tax burden, and interest burden, though to varying degrees throughout the timeframe.
- Net Profit Margin
- The net profit margin experienced a consistent decrease from 21.32% in April 2022 to 14.71% in December 2025. The most significant declines occurred between September 2023 and March 2024 (from 22.89% to 18.54%) and again between March 2024 and June 2024 (from 18.54% to 17.83%). A slight stabilization is observed in the final quarters, with the rate of decline slowing between December 2024 and December 2025.
- EBIT Margin
- The EBIT margin generally tracked the net profit margin, initially demonstrating some fluctuation before exhibiting a more pronounced downward trend. Starting at 26.20% in April 2022, it decreased to 18.37% by December 2025. The largest single-quarter decrease occurred between September 2023 and December 2023 (from 26.51% to 24.58%), followed by a more substantial drop between December 2023 and March 2024 (from 24.58% to 22.79%). This suggests that operational profitability is a key driver of the overall net profit margin decline.
- Tax Burden
- The tax burden remained relatively stable for the majority of the period, fluctuating between 0.83 and 0.90. A slight decrease is observed from 0.90 in September 2023 to 0.84 in December 2024, potentially offering a minor offset to the declining EBIT margin. The tax burden concludes the period at 0.85 in December 2025.
- Interest Burden
- The interest burden demonstrated a gradual, though relatively small, decrease from 0.97 in April 2022 to 0.94 in December 2024. It then stabilized, remaining at 0.94 for several quarters before increasing slightly to 0.94 in December 2025. This suggests that changes in interest expense had a limited impact on the overall net profit margin trend.
In summary, the observed decline in net profit margin is primarily attributable to the decreasing EBIT margin. While the tax and interest burdens experienced some fluctuation, their impact appears less significant compared to the changes in operational profitability. The slowing rate of decline in the final quarters suggests a potential stabilization, but further monitoring is warranted to confirm this trend.