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: Sep 27, 2024 Jun 28, 2024 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 818 907 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 42 (189) (186) (210) (86) (482) (37) (55) (2)
Net earnings from continuing operations 818 907 1,088 1,121 940 920 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 177 178 179 178 166 168 163 201 179 179 179 193 189 178 158 172 160 163 141 144 140 142 139
Amortization of intangible assets 414 402 407 380 367 372 372 364 361 373 386 394 365 347 344 336 331 314 156 156 156 156 157
Amortization of acquisition-related inventory fair value step-up 25 8 13 17 29 40 417
Stock-based compensation expense 84 87 60 61 79 96 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 (103) 59 37 97 90 17 (22) 85 64 98 24 (71) (128) (113) (102) (462) 7
Impairment charges 222
Change in deferred income taxes (1,204) (559) (229) 518 (415)
Noncash items 794 726 708 (480) 702 653 583 157 693 751 669 455 1,037 465 483 1,142 954 62 350 (68) 336 340 331
Change in trade accounts receivable, net (108) 74 516 (389) (38) 119 630 (343) 11 (225) 80 (459) (81) (130) 59 (475) (63) 93 182 (134) (43) (52) 73
Change in inventories 35 (34) (118) 238 91 111 (255) 243 (61) (237) (431) (64) (146) (121) (171) 121 (173) 105 (176) 143 5 (45) (125)
Change in trade accounts payable (82) (30) (74) 165 (4) (115) (195) 185 (169) 120 (131) 449 170 (32) (38) 334 53 (170) 10 67 (26) (30) 7
Change in prepaid expenses and other assets 84 236 (21) 87 (56) 349 39 26 (5) (77) (22) (106) (41) (96) 239 56 (16) (10) 72 (187) 11 56 168
Change in accrued expenses and other liabilities (28) (462) (360) 849 (188) (391) (236) 41 (31) (12) 78 270 (63) 335 (403) (196) 84 438 (207) 382 (22) 111 (73)
Change in operating capital (99) (216) (57) 950 (195) 73 (17) 152 (255) (431) (426) 90 (161) (44) (314) (161) (115) 456 (119) 271 (75) 40 49
Net cash provided by operating activities 1,513 1,417 1,739 1,591 1,447 1,646 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 (513) (12) (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 (298) (287) (291) (434) (354) (329) (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 11 1 6 4 2 7 2 1 12 1 1 1 1 11 1
Payments for purchases of investments (61) (74) (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 242 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 13 12 14 13 14 4 13 15 14 3 19 2 17 2 16 12 (24) 35 13 8 8
Cash used in investing activities (606) (360) (321) (6,017) (315) (421) (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 67 77 (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 (196) (200) (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 (14) (53) 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 (974) (620) (700) (265) (907) (279) (933) (1,250) (3,750) (884) (677) (4)
Payments for repurchase of common stock (640) (4,530)
Distribution from discontinued operations 2,600
All other financing activities (62) (35) (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 (845) (5,715) (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 28 225 280 141 (7) 116 73 115 (9)
Investing cash used in discontinued operations (14) (10) (9) (9) (21) (27) (15)
Cash distributions to Veralto Corporation, net (427) (224)
Cash provided by (used in) discontinued operations (399) 211 270 132 (7) (118) 52 89 (25)
Effect of exchange rate changes on cash and equivalents 191 1 (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 253 (4,657) 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: 2024-09-27), 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), 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 Q1 2024 to Q2 2024 but then slightly increased from Q2 2024 to Q3 2024.
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 Q1 2024 to Q2 2024 and from Q2 2024 to Q3 2024.
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 Q1 2024 to Q2 2024 but then increased from Q2 2024 to Q3 2024 not reaching Q1 2024 level.