VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
DHRDanaher Corporation
$195.67$138.5B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksDHRCash Flow

Danaher Corporation (DHR) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash generation remains robust, evidenced by an OCF/NI ratio of 2.41 in 2025Q2 and a free cash flow margin that peaked at 25.5% in 2025Q4.

DHR Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations6.44B6.42B6.69B7.16B8.52B8.36B6.21B3.95B4.02B3.48B3.52B3.8B3.76B3.59B3.42B2.63B2.08B1.8B1.86B1.65B1.55B1.2B1.03B861.54M710.35M608.47M512.25M419.1M331.3M278.4M217.1M
Operating CF Margin %-26.12%28.01%29.99%31.97%28.38%27.86%22.06%23.59%18.97%20.86%26.34%18.87%18.75%18.7%16.32%15.79%16.1%14.64%14.93%16.12%15.08%15%16.27%15.52%16.09%13.56%13.11%11.38%13.57%11.98%
Operating CF Growth %10.9%-4.07%-6.64%-15.91%1.93%34.63%57.1%-1.75%15.65%-1.25%-7.36%1.15%4.83%4.99%30.03%26%15.74%-3.13%12.96%6.37%28.53%16.51%19.93%21.28%16.74%18.79%22.23%26.5%19%28.24%24.63%
Net Income3.69B3.61B3.9B4.22B7.21B6.35B3.65B2.43B2.65B2.47B2.15B2.6B2.6B2.69B2.3B1.94B1.79B1.15B1.32B1.37B1.12B897.8M746M536.83M290.39M297.67M324.21M261.6M182.9M154.8M207.8M
Depreciation & Amortization2.38B2.45B2.35B2.17B2.22B2.17B1.77B1.19B1.31B1.24B1.13B1.05B938.5M895M839.8M634.93M397.08M341.59M339.29M268.49M217.19M176.97M156.13M133.44M129.56M178.39M149.72M126.4M108.7M76.1M68.6M
Stock-Based Compensation378M298M288M306M295M184M187M158.8M151.4M139.4M129.8M139M121.1M117.7M109.9M95.6M88.12M87.35M86M000000000000
Deferred Taxes-440M-440M00-559M-318M-462M-415.2M-195.1M-426.9M-383.9M-151.3M177.3M254.6M184.9M271.39B00-27.69M29.87M24.15M0000000000
Other Non-Cash Items884M1.21B-117M864M830M601M457M709.4M197.2M410.2M773.6M112.7M-333.8M-619.3M-297.4M-271.52B-313.81M-84.75M27.69M-136.09M67.19M000143.75M00037.4M59.4M-96.8M
Working Capital Changes-454M-710M266M-393M-1.52B-658M605M-123.2M-90.1M-353M-279.2M51.4M256.9M242.3M278.5M84.63M119.95M304.94M116.11M113.6M116.69M129.03M131.09M191.27M146.64M132.42M38.31M31.1M2.3M-11.9M37.5M
Change in Receivables-239M-216M331M322M-477M-611M-264M-156.4M-58.3M-161.4M-183.1M-52.1M-142.2M-48.7M-79.7M-135.28M-262.12M106.13M71.4M0000059.03M000000
Change in Inventory-24M-58M147M185M-486M-502M-123M-21.9M-143.3M-27.4M9.4M119.7M50.6M62.9M69.8M162.02M-166.45M211.59M33.12M38.09M3.37M-22.48M65.53M21.06M77.54M66.83M-38.45M11.1M12.5M14.7M38.9M
Change in Payables29M9M19M-149M5M549M227M18.1M225.8M-54.4M78.1M103.9M118.4M182.6M57M36.6M224.71M-89.85M3.71M0000054.01M000000
Cash from Investing-1.2B-1.2B-1.98B-7.08B-2.23B-12.99B-21.24B-1.24B-2.95B-843.4M-5.24B-14.95B-3.44B-552.5M-1.89B-5.85B-2.29B-942.94M-567.4M-3.45B-2.77B-965.41M-1.63B-368.05M-1.14B-487.57M-795.3M-153.7M-599.7M-210M-142.7M
Capital Expenditures-1.15B-1.16B-1.39B-1.38B-1.15B-1.29B-791M-635.5M-584M-570.7M-589.6M-512.9M-465.4M-538.1M-458.3M-334.47M-217.33M-188.55M-193.78M-162.07M-137.71M-121.21M-115.91M-80.34M-65.43M-80.58M-88.5M-153.7M-616M-62.8M-51.3M
CapEx % of Revenue4.63%4.71%5.83%5.79%4.32%4.39%3.55%3.55%3.43%3.11%3.49%3.55%2.34%2.81%2.51%2.08%1.65%1.69%1.53%1.47%1.44%1.52%1.68%1.52%1.43%2.13%2.34%4.81%21.17%3.06%2.83%
Acquisitions000-5.61B-637M-10.94B-20.14B-331.3M-2.17B-385.8M-4.88B-14.3B-3.13B-249.8M-1.8B-6.2B-2.07B-703.51M-423.21M-3.58B-2.66B-885.08M-1.59B-312.28M-1.16B-406.99M-706.79M0000
Investments-------------------------------
Other Investing-161M-153M-511M23M60M50M26M28.9M-65M-272.7M-4.65B-89M-2.98B-14.4M367.5M683.28M1.56M15.88M1.09M14.81M-74.11M40.88M30.89M24.57M79.03M00016.3M-147.2M-91.4M
Cash from Financing-1.66B-2.96B-8.38B-273M-2.57B1.29B1.01B16.37B-797M-3.1B2.04B9.05B-218.2M-1.61B-388.4M2.09B116.8M407.23M-1.12B1.71B1.22B-511.56M-38.05M-110.34M516.3M409.71M200.48M-51.8M238.3M-61.3M-56.1M
Debt Issued (Net)308M1.04B-1.67B-1.63B-1.69B1.97B-1.9B13.35B-442M-2.66B2.79B9.16B-414.7M-967.8M134.4M1.04B-9.4M274.72M-1.09B1.13B1.15B-292.24M-66.28M-145.51M17.71M410.52M266.09M-129.9M214.9M-10.8M-55.4M
Equity Issued (Net)-2.02B-3B-5.82B68M31M86M3.55B3.82B96M68.8M164.5M249M0177.4M-436.4M1.11B178.4M174.23M8.27M615.54M98.42M-197.76M45.96M50.5M512.11M10.87M-55.59M87.9M28.4M-71.1M-3.2M
Dividends Paid-910M-878M-768M-821M-818M-742M-615M-526.7M-433.4M-378.3M-399.8M-354.1M-227.7M-52.1M-86.4M-61.32M-52.21M-41.72M-38.26M-34.27M-24.59M-21.55M-17.73M-15.33M-13.52M-11.68M-10.02M-9.9M-10.5M-5.9M-5.1M
Share Repurchases-2.02B-3.09B-5.98B00000000000-648.4M000-74.17M-117.49M0-257.7M000-17.3M-82.17M0-2.1M-80.2M-12.1M
Other Financing961M-125M-131M2.11B-95M-16M-29M-274.7M-17.6M-124.2M-512.3M-3.3M424.2M-763.3M02.09T0000000-15.33M000100K7.8M-8.7M-6.1M
Net Change in Cash4.37B2.54B-3.79B-131M3.41B-3.45B-13.88B19.12B157.7M-333.4M172.9M-2.21B-109.6M1.44B1.14B-1.1B-88.94M1.33B153.75M-78.7M2.26M-293.56M-621.04M419.69M103.9M529.63M-83.36M212.5M-28.9M6.9M18.4M
Free Cash Flow5.29B5.26B5.3B5.78B7.37B7.06B5.42B3.32B3.44B2.91B2.93B3.29B3.29B3.05B2.96B2.29B1.87B1.61B1.67B1.48B1.41B1.08B917.31M781.2M644.92M527.89M423.74M265.4M-284.7M215.6M165.8M
FCF Margin %21.35%21.41%22.18%24.2%27.65%23.98%24.31%18.51%20.17%15.86%17.37%22.79%16.54%15.94%16.19%14.24%14.14%14.41%13.11%13.46%14.69%13.56%13.31%14.76%14.09%13.96%11.22%8.3%-9.78%10.51%9.15%
FCF Growth %7.94%-0.68%-8.39%-21.53%4.29%30.4%63.35%-3.55%18.26%-0.86%-10.85%-0.12%8.07%3.06%29.01%22.75%15.8%-3.18%12.24%5.26%30.2%18.02%17.42%21.13%22.17%24.58%59.66%193.22%-232.05%30.04%44.17%
FCF per Share7.447.407.187.789.999.597.544.574.844.124.194.644.604.294.153.272.732.402.482.252.171.651.401.211.020.870.730.45-0.490.370.30
FCF Conversion (FCF/Net Income)1.43x1.78x1.72x1.50x1.18x1.30x1.70x1.55x1.52x1.40x1.38x1.46x1.45x1.33x1.49x1.33x1.16x1.56x1.41x1.35x1.38x1.34x1.39x1.60x2.45x2.04x1.58x1.60x1.81x1.80x1.04x
Interest Paid-35M000000000000000000000000000000
Taxes Paid-10M000000000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Bioprocessing demand normalization

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Through Cash Conversion

According to the provided cash flow data, Danaher consistently generates operating cash flow significantly in excess of net income, with the OCF/NI ratio reaching as high as 2.41 in 2025Q2, suggesting that the company's reported earnings are supported by high-quality, cash-generative operational activities.

The persistent gap between net income and operating cash flow indicates that non-cash charges, such as amortization from past acquisitions, are a structural feature of the company's earnings profile. Investors should interpret this as a sign that the underlying business is more cash-productive than GAAP net income suggests, though the volatility in this ratio warrants monitoring for potential shifts in working capital efficiency.

Free Cash Flow Margin Resilience

As reported in financial statements, Danaher maintains a robust free cash flow trajectory, with margins peaking at 25.5% in 2025Q4, demonstrating the company's ability to convert its high-margin revenue into significant liquidity even during periods of portfolio transition and bioprocessing sector normalization.

The stability of FCF margins, despite the recent spin-off of the Veralto segment, suggests that the remaining Life Sciences and Diagnostics businesses possess strong inherent cash-generating characteristics. This trajectory appears to validate the company's focus on recurring revenue streams, which provide a reliable buffer against the cyclicality of instrument sales.

Capital Intensity and Asset Replacement

Based on the reported figures, Danaher's capital expenditure as a percentage of revenue has remained relatively disciplined, fluctuating between 4.0% and 7.9% over the last ten quarters, which indicates a measured approach to maintaining its specialized manufacturing infrastructure and diagnostic installed base.

The moderate capital intensity suggests that the company is not overly burdened by the need for massive, continuous reinvestment to sustain its competitive position. This allows for a greater portion of operating cash flow to be directed toward strategic capital allocation, such as acquisitions or shareholder returns, rather than being consumed by maintenance requirements.

Working Capital Dynamics and Efficiency

Data from recent quarterly filings reveals significant fluctuations in working capital, with a notable $403 million outflow in 2025Q1, suggesting that the company's cash flow is sensitive to inventory management and the timing of receivables as it navigates post-pandemic supply chain rebalancing.

These swings in working capital appear to be a primary driver of quarterly cash flow volatility, reflecting the complexities of managing a global diagnostic and life sciences supply chain. Investors should monitor whether these outflows represent temporary inventory build-ups or a more permanent shift in the cash conversion cycle as the business model evolves.

Disciplined Capital Allocation and Returns

As evidenced by the company's financial disclosures, Danaher has utilized its cash reserves for significant share repurchases, including a $4.5 billion buyback in 2024Q2, alongside consistent dividend payments, highlighting a balanced approach to returning capital to shareholders while maintaining flexibility for strategic M&A.

The company's ability to fund large-scale buybacks while simultaneously pursuing acquisitions suggests a high degree of confidence in its long-term cash flow generation. However, the reliance on M&A to drive growth means that the effectiveness of this capital deployment remains a critical factor in maintaining the company's valuation premium.

DHR — Frequently Asked Questions

Quick answers to the most common questions about buying DHR stock.

How much cash does Danaher Corporation (DHR) generate from operations?

Danaher Corporation (DHR) generated $6.42B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Danaher Corporation's free cash flow?

Danaher Corporation (DHR) generated $5.26B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Danaher Corporation's capital expenditure (CapEx)?

Danaher Corporation (DHR) spent $1.16B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Danaher Corporation distribute cash to shareholders?

In 2025, Danaher Corporation (DHR) returned $878.0M to shareholders via cash dividends and spent $3.09B on share repurchases. This shows the company's commitment to returning capital to its equity investors.