Danaher Corporation (FRA:DAP)
Germany
· Delayed Price · Currency is EUR 167.92
-5.00 (-2.89%)
At close: Mar 9, 2026
Danaher Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 3,614 | 3,899 | 4,764 | 7,209 | 6,433 | Upgrade
|
| Depreciation & Amortization | 2,447 | 2,352 | 2,166 | 2,132 | 2,062 | Upgrade
|
| Loss (Gain) From Sale of Assets | -9 | - | - | - | -5 | Upgrade
|
| Asset Writedown & Restructuring Costs | 562 | 265 | 77 | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 237 | 57 | 182 | 271 | -401 | Upgrade
|
| Stock-Based Compensation | 298 | 288 | 306 | 295 | 184 | Upgrade
|
| Other Operating Activities | -14 | 25 | -535 | -881 | -289 | Upgrade
|
| Change in Accounts Receivable | -216 | 331 | 322 | -389 | -597 | Upgrade
|
| Change in Inventory | -58 | 147 | 185 | -448 | -427 | Upgrade
|
| Change in Accounts Payable | 9 | 19 | -149 | -18 | 484 | Upgrade
|
| Change in Other Net Operating Assets | -14 | -212 | 376 | 24 | 81 | Upgrade
|
| Operating Cash Flow | 6,416 | 6,688 | 7,164 | 8,519 | 8,358 | Upgrade
|
| Operating Cash Flow Growth | -4.07% | -6.64% | -15.91% | 1.93% | 34.63% | Upgrade
|
| Capital Expenditures | -1,156 | -1,392 | -1,383 | -1,118 | -1,240 | Upgrade
|
| Sale of Property, Plant & Equipment | 33 | 13 | 12 | 9 | 13 | Upgrade
|
| Cash Acquisitions | - | -558 | -5,610 | -582 | -10,901 | Upgrade
|
| Divestitures | 9 | - | - | - | - | Upgrade
|
| Investment in Securities | -115 | -78 | -111 | -505 | -799 | Upgrade
|
| Other Investing Activities | 33 | 34 | 11 | -38 | -60 | Upgrade
|
| Investing Cash Flow | -1,196 | -1,981 | -7,081 | -2,234 | -12,987 | Upgrade
|
| Short-Term Debt Issued | - | 5 | - | - | 2,265 | Upgrade
|
| Long-Term Debt Issued | 1,556 | - | - | - | 984 | Upgrade
|
| Total Debt Issued | 1,556 | 5 | - | - | 3,249 | Upgrade
|
| Short-Term Debt Repaid | -11 | - | -1,006 | -723 | - | Upgrade
|
| Long-Term Debt Repaid | -500 | -1,674 | -620 | -965 | -1,186 | Upgrade
|
| Total Debt Repaid | -511 | -1,674 | -1,626 | -1,688 | -1,186 | Upgrade
|
| Net Debt Issued (Repaid) | 1,045 | -1,669 | -1,626 | -1,688 | 2,063 | Upgrade
|
| Issuance of Common Stock | 85 | 162 | 68 | 31 | 86 | Upgrade
|
| Repurchase of Common Stock | -3,088 | -5,979 | - | - | - | Upgrade
|
| Common Dividends Paid | -878 | -768 | -821 | - | - | Upgrade
|
| Dividends Paid | -878 | -768 | -821 | -818 | -742 | Upgrade
|
| Other Financing Activities | -125 | -131 | 2,106 | -95 | -112 | Upgrade
|
| Financing Cash Flow | -2,961 | -8,385 | -273 | -2,570 | 1,295 | Upgrade
|
| Foreign Exchange Rate Adjustments | 278 | -108 | 59 | -306 | -115 | Upgrade
|
| Net Cash Flow | 2,537 | -3,786 | -131 | 3,409 | -3,449 | Upgrade
|
| Free Cash Flow | 5,260 | 5,296 | 5,781 | 7,401 | 7,118 | Upgrade
|
| Free Cash Flow Growth | -0.68% | -8.39% | -21.89% | 3.98% | 31.40% | Upgrade
|
| Free Cash Flow Margin | 21.41% | 22.18% | 24.20% | 27.78% | 28.70% | Upgrade
|
| Free Cash Flow Per Share | 7.34 | 7.18 | 7.78 | 10.04 | 9.66 | Upgrade
|
| Cash Interest Paid | 331 | 370 | 392 | 347 | 452 | Upgrade
|
| Cash Income Tax Paid | 1,200 | 1,300 | 1,800 | 1,800 | 1,700 | Upgrade
|
| Levered Free Cash Flow | 4,555 | 4,697 | 4,806 | 4,799 | 4,716 | Upgrade
|
| Unlevered Free Cash Flow | 4,721 | 4,871 | 4,985 | 4,927 | 4,860 | Upgrade
|
| Change in Working Capital | -719 | -198 | -470 | -1,413 | -561 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.