Return on Capital (ROC)
Return on capital (ROC) is after tax rate of return on net business assets. ROIC is unaffected by changes in interest rates or company debt and equity structure. It measures business productivity performance.
Return on Invested Capital (ROIC)
Danaher Corp., ROIC calculation, comparison to benchmarks
| Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Net operating profit after taxes (NOPAT)1 | 3,099) | 6,866) | 6,722) | 4,986) | 2,083) | |
| Invested capital2 | 78,561) | 78,342) | 74,633) | 67,123) | 58,294) | |
| Performance Ratio | ||||||
| ROIC3 | 3.94% | 8.76% | 9.01% | 7.43% | 3.57% | |
| Benchmarks | ||||||
| ROIC, Competitors4 | ||||||
| AbbVie Inc. | 4.83% | 14.05% | 12.89% | 4.30% | 14.74% | |
| Amgen Inc. | 11.15% | 16.11% | 15.93% | 20.35% | 22.74% | |
| Bristol-Myers Squibb Co. | 8.69% | 6.37% | 8.29% | -7.57% | 3.06% | |
| Eli Lilly & Co. | 10.52% | 17.77% | 19.28% | 25.89% | 22.93% | |
| Gilead Sciences Inc. | 11.75% | 8.28% | 14.43% | 1.26% | 12.92% | |
| Johnson & Johnson | 8.98% | 14.12% | 19.20% | 13.91% | 12.94% | |
| Merck & Co. Inc. | -1.02% | 19.14% | 18.87% | 11.66% | 18.52% | |
| Moderna Inc. | -102.87% | 49.40% | 137.82% | 73.88% | -125.87% | |
| Pfizer Inc. | -0.82% | 28.01% | 20.98% | 5.87% | 14.19% | |
| Regeneron Pharmaceuticals Inc. | 26.80% | 29.90% | 72.83% | 44.66% | 34.05% | |
| Thermo Fisher Scientific Inc. | 5.98% | 7.76% | 9.32% | 10.70% | 6.69% | |
Based on: 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).
1 NOPAT. See details »
2 Invested capital. See details »
3 2023 Calculation
ROIC = 100 × NOPAT ÷ Invested capital
= 100 × 3,099 ÷ 78,561 = 3.94%
4 Click competitor name to see calculations.
| Performance ratio | Description | The company |
|---|---|---|
| ROIC | A measure of the periodic, after tax, cash-on-cash yield earned in the business. | Danaher Corp. ROIC deteriorated from 2021 to 2022 and from 2022 to 2023. |
Decomposition of ROIC
Danaher Corp., decomposition of ROIC
Based on: 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).
1 Operating profit margin (OPM). See calculations »
2 Turnover of capital (TO). See calculations »
3 Effective cash tax rate (CTR). See calculations »
The primary reason for the decrease in return on invested capital (ROIC) over 2023 year is the increase in effective cash tax rate (CTR).
Operating Profit Margin (OPM)
Danaher Corp., OPM calculation, comparison to benchmarks
| Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Net operating profit after taxes (NOPAT)1 | 3,099) | 6,866) | 6,722) | 4,986) | 2,083) | |
| Add: Cash operating taxes2 | 2,032) | 1,684) | 1,534) | 380) | 1,287) | |
| Net operating profit before taxes (NOPBT) | 5,131) | 8,550) | 8,256) | 5,365) | 3,370) | |
| Sales | 23,890) | 31,471) | 29,453) | 22,284) | 17,911) | |
| Add: Increase (decrease) in contract liabilities | 37) | 57) | 409) | 611) | 69) | |
| Adjusted sales | 23,927) | 31,528) | 29,862) | 22,895) | 17,980) | |
| Profitability Ratio | ||||||
| OPM3 | 21.44% | 27.12% | 27.65% | 23.43% | 18.74% | |
| Benchmarks | ||||||
| OPM, Competitors4 | ||||||
| AbbVie Inc. | 14.58% | 26.77% | 27.06% | 13.19% | 30.02% | |
| Amgen Inc. | 40.00% | 35.35% | 32.55% | 38.71% | 46.69% | |
| Bristol-Myers Squibb Co. | 21.81% | 19.38% | 20.31% | -12.65% | 21.63% | |
| Eli Lilly & Co. | 20.00% | 24.98% | 22.91% | 30.98% | 24.91% | |
| Gilead Sciences Inc. | 29.07% | 25.11% | 34.43% | 10.83% | 27.94% | |
| Johnson & Johnson | 17.15% | 22.65% | 24.38% | 20.16% | 21.00% | |
| Merck & Co. Inc. | 4.63% | 30.22% | 30.60% | 19.13% | 26.21% | |
| Moderna Inc. | -121.55% | 37.00% | 78.63% | 76.50% | — | |
| Pfizer Inc. | 1.43% | 38.86% | 30.18% | 19.53% | 35.42% | |
| Regeneron Pharmaceuticals Inc. | 32.80% | 40.59% | 58.09% | 46.15% | 33.80% | |
| Thermo Fisher Scientific Inc. | 15.91% | 18.33% | 23.79% | 24.12% | 17.61% | |
Based on: 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).
1 NOPAT. See details »
2 Cash operating taxes. See details »
3 2023 Calculation
OPM = 100 × NOPBT ÷ Adjusted sales
= 100 × 5,131 ÷ 23,927 = 21.44%
4 Click competitor name to see calculations.
| Profitability ratio | Description | The company |
|---|---|---|
| OPM | The operating profit margin (OPM) is the ratio of pretax economic earnings, or NOPBT, to sales. | Danaher Corp. OPM deteriorated from 2021 to 2022 and from 2022 to 2023. |
Turnover of Capital (TO)
Danaher Corp., TO calculation, comparison to benchmarks
| Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Sales | 23,890) | 31,471) | 29,453) | 22,284) | 17,911) | |
| Add: Increase (decrease) in contract liabilities | 37) | 57) | 409) | 611) | 69) | |
| Adjusted sales | 23,927) | 31,528) | 29,862) | 22,895) | 17,980) | |
| Invested capital1 | 78,561) | 78,342) | 74,633) | 67,123) | 58,294) | |
| Efficiency Ratio | ||||||
| TO2 | 0.30 | 0.40 | 0.40 | 0.34 | 0.31 | |
| Benchmarks | ||||||
| TO, Competitors3 | ||||||
| AbbVie Inc. | 0.80 | 0.71 | 0.59 | 0.44 | 0.53 | |
| Amgen Inc. | 0.38 | 0.62 | 0.60 | 0.63 | 0.59 | |
| Bristol-Myers Squibb Co. | 0.67 | 0.64 | 0.58 | 0.47 | 0.26 | |
| Eli Lilly & Co. | 1.16 | 1.17 | 1.08 | 1.00 | 1.04 | |
| Gilead Sciences Inc. | 0.59 | 0.59 | 0.57 | 0.48 | 0.70 | |
| Johnson & Johnson | 0.86 | 0.83 | 0.95 | 0.84 | 0.85 | |
| Merck & Co. Inc. | 0.86 | 0.80 | 0.69 | 0.84 | 0.87 | |
| Moderna Inc. | 0.88 | 2.00 | 1.92 | 0.97 | -0.15 | |
| Pfizer Inc. | 0.38 | 0.91 | 0.93 | 0.40 | 0.43 | |
| Regeneron Pharmaceuticals Inc. | 1.10 | 0.99 | 1.48 | 1.03 | 1.20 | |
| Thermo Fisher Scientific Inc. | 0.50 | 0.54 | 0.49 | 0.53 | 0.49 | |
Based on: 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).
1 Invested capital. See details »
2 2023 Calculation
TO = Adjusted sales ÷ Invested capital
= 23,927 ÷ 78,561 = 0.30
3 Click competitor name to see calculations.
| Efficiency ratio | Description | The company |
|---|---|---|
| TO | The turnover of capital (TO) is the ratio of sales to invested capital. Capital turnover is a function of the efficiency of working capital management and of net fixed assets. | Danaher Corp. TO improved from 2021 to 2022 but then deteriorated significantly from 2022 to 2023. |
Effective Cash Tax Rate (CTR)
Danaher Corp., CTR calculation, comparison to benchmarks
| Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | ||
|---|---|---|---|---|---|---|
| Selected Financial Data (US$ in millions) | ||||||
| Net operating profit after taxes (NOPAT)1 | 3,099) | 6,866) | 6,722) | 4,986) | 2,083) | |
| Add: Cash operating taxes2 | 2,032) | 1,684) | 1,534) | 380) | 1,287) | |
| Net operating profit before taxes (NOPBT) | 5,131) | 8,550) | 8,256) | 5,365) | 3,370) | |
| Tax Rate | ||||||
| CTR3 | 39.60% | 19.69% | 18.58% | 7.07% | 38.19% | |
| Benchmarks | ||||||
| CTR, Competitors4 | ||||||
| AbbVie Inc. | 58.42% | 25.72% | 18.70% | 26.24% | 7.42% | |
| Amgen Inc. | 27.52% | 27.01% | 18.93% | 15.91% | 17.97% | |
| Bristol-Myers Squibb Co. | 40.21% | 48.91% | 29.34% | — | 45.70% | |
| Eli Lilly & Co. | 54.68% | 39.42% | 22.30% | 16.37% | 11.34% | |
| Gilead Sciences Inc. | 31.23% | 44.33% | 25.84% | 76.01% | 34.29% | |
| Johnson & Johnson | 39.03% | 25.17% | 17.54% | 17.72% | 27.17% | |
| Merck & Co. Inc. | 125.66% | 20.99% | 10.42% | 27.35% | 19.04% | |
| Moderna Inc. | — | 33.37% | 8.57% | 0.05% | — | |
| Pfizer Inc. | 252.75% | 20.44% | 25.02% | 25.53% | 6.34% | |
| Regeneron Pharmaceuticals Inc. | 25.49% | 25.84% | 15.22% | 5.72% | 16.36% | |
| Thermo Fisher Scientific Inc. | 24.94% | 21.94% | 19.99% | 15.79% | 21.66% | |
Based on: 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).
1 NOPAT. See details »
2 Cash operating taxes. See details »
3 2023 Calculation
CTR = 100 × Cash operating taxes ÷ NOPBT
= 100 × 2,032 ÷ 5,131 = 39.60%
4 Click competitor name to see calculations.
| Tax rate | Description | The company |
|---|---|---|
| CTR | Effective cash tax rate on operating income. | Danaher Corp. CTR increased from 2021 to 2022 and from 2022 to 2023. |