Danaher Reports Fourth Quarter and Full Year 2025 Results
Rhea-AI Summary
Danaher (NYSE: DHR) reported Q4 2025 net earnings of $1.2 billion ($1.66 per diluted share) and full‑year net earnings of $3.6 billion ($5.03 per diluted share).
Q4 revenue rose 4.5% to $6.8 billion; FY2025 revenue was $24.6 billion (+3.0%). Non‑GAAP adjusted EPS grew ~4% Q4 and 4.5% FY. Operating cash flow was $2.1 billion in Q4 and $6.4 billion for FY; non‑GAAP free cash flow was $1.8 billion Q4 and $5.3 billion FY.
The company launched new products across bioprocessing, mass spectrometry, and diagnostics and initiated FY2026 guidance: core revenue +3–6% and adjusted EPS $8.35–8.50.
Positive
- Q4 revenue +4.5% to $6.8 billion
- Full‑year revenue $24.6 billion (+3.0%)
- Non‑GAAP adjusted EPS growth ~4.5% for FY2025
- Operating cash flow $6.4 billion in FY2025
- Initiated FY2026 adjusted EPS guidance $8.35–8.50
Negative
- Non‑GAAP core revenue growth modest at 2.0% FY2025
- Company did not reconcile non‑GAAP guidance to GAAP
- Estimated acquisition‑related amortization of $1.7 billion for 2026
- First‑quarter 2026 revenue benefit partly from FX: +3.5% estimate
Market Reaction
Following this news, DHR has declined 5.41%, reflecting a notable negative market reaction. Our momentum scanner has triggered 4 alerts so far, indicating moderate trading interest and price volatility. The stock is currently trading at $222.99. This price movement has removed approximately $9.52B from the company's valuation.
Data tracked by StockTitan Argus (15 min delayed). Upgrade to Silver for real-time data.
Key Figures
Market Reality Check
Peers on Argus
DHR was down 0.41% pre-release while key peers were mixed: TMO +0.37%, A +1.06%, LH +1.73%, MTD +0.41%, and IDXX -0.34%, pointing to a company-specific setup rather than a broad sector move.
Previous Earnings Reports
| Date | Event | Sentiment | Move | Catalyst |
|---|---|---|---|---|
| Oct 21 | Q3 2025 earnings | Positive | +5.9% | Q3 2025 revenue and core growth with reaffirmed full‑year guidance. |
| Jul 22 | Q2 2025 earnings | Positive | +1.0% | Q2 2025 revenue growth and raised full‑year adjusted EPS guidance. |
| Apr 22 | Q1 2025 earnings | Positive | +3.8% | Q1 2025 strong EPS and cash flow with stable full‑year outlook. |
| Jan 29 | FY 2024 earnings | Negative | -9.7% | Q4 and 2024 results with flat revenue and declining core revenue. |
| Oct 22 | Q3 2024 earnings | Neutral | -4.0% | Q3 2024 modest revenue growth and low core growth commentary. |
Recent earnings releases have generally seen positive single‑digit percentage moves, often aligning with revenue growth and stable or raised guidance.
Over the last five earnings cycles (Q3 2024 through Q3 2025), Danaher has reported steady revenue growth and solid cash generation. Quarterly revenues ranged from $5.7B to $6.1B, with core revenue typically in the low single‑digit growth range. Adjusted EPS has trended upward, and full‑year 2025 guidance of $7.70–$7.80 was maintained or raised through the year. The current Q4 and full‑year 2025 release, including 2026 guidance, extends this pattern of measured growth and cash flow strength.
Historical Comparison
In the last five earnings reports, DHR’s average move was about 4.89%. Today’s Q4 and full‑year 2025 results, with 2026 guidance, arrive against that backdrop of typically single‑digit post‑earnings swings.
Earnings from Q1–Q3 2025 showed steady revenue growth, rising adjusted EPS, and maintained or raised 2025 guidance, setting up this Q4 and full‑year 2025 report as a continuation of that trajectory.
Market Pulse Summary
The stock is down -5.4% following this news. A negative reaction despite these results would contrast with past earnings, which have averaged moves of about 4.89%, often on the upside. Markets may reassess the 2026 core growth outlook of 3–6% or the step‑up from 2025 adjusted EPS of $7.80 toward $8.35–$8.50. In such a scenario, investors would likely focus on whether cash generation, including $5.3B of 2025 free cash flow, remains durable against any shifting end‑market trends.
Key Terms
non-gaap financial
core revenue financial
operating cash flow financial
free cash flow financial
fda clearance regulatory
pcr test medical
AI-generated analysis. Not financial advice.
Key Fourth Quarter 2025 Results
- Net earnings were
, or$1.2 billion per diluted common share.$1.66 - Non-GAAP adjusted diluted net earnings per common share grew
4.0% to .$2.23 - Revenues increased
4.5% year-over-year to and non-GAAP core revenue increased$6.8 billion 2.5% year-over-year. - Operating cash flow was
and non-GAAP free cash flow was$2.1 billion .$1.8 billion
Key Full Year 2025 Results
- Net earnings were
, or$3.6 billion per diluted common share.$5.03 - Non-GAAP adjusted diluted net earnings per common share grew
4.5% to .$7.80 - Revenues increased
3.0% year-over-year to and non-GAAP core revenue increased$24.6 billion 2.0% year-over-year. - Operating cash flow was
and non-GAAP free cash flow was$6.4 billion .$5.3 billion
2025 Innovation Highlights
- Launched innovative new products and solutions, which strengthened Danaher's position as a trusted leader in life sciences and diagnostics.
- Cytiva expanded its Xcellerex X-platform bioreactor with 500L and 2,000L formats, helping customers improve yields while reducing the time and cost of biologic manufacturing.
- SCIEX introduced the ZenoTOF 8600 high-resolution mass spectrometer, helping researchers accelerate drug development timelines.
- Beckman Coulter Diagnostics expanded the assay menu of the DxI 9000 immunoassay platform, with notable progress in neurodegenerative disease assays.
- Cepheid received FDA clearance for its Xpert GI Panel, a rapid multiplex PCR test that detects 11 common gastrointestinal pathogens from a single patient sample.
Rainer M. Blair, President and Chief Executive Officer, stated, "We delivered a strong finish to the year with better-than-expected performance across our portfolio. We were particularly encouraged by continued strength in our bioprocessing business, along with improved momentum in Diagnostics and Life Sciences. Our teams' disciplined execution also enabled us to exceed our fourth quarter margin, earnings, and cash flow expectations."
Mr. Blair continued, "Looking ahead, we expect the gradual improvement in our end markets we saw through 2025 to continue, and we believe the combination of our differentiated portfolio, the power of the Danaher Business System, and the strength of our balance sheet positions Danaher for long-term value creation as we move into 2026 and beyond."
First Quarter and Full Year 2026 Outlook
The Company does not reconcile non-GAAP forecasted core sales growth, adjusted operating profit margin and adjusted diluted net earnings per common share to their respective, comparable measure prepared in accordance with
For the first quarter 2026, the Company anticipates that non-GAAP core revenue will increase in the low-single digit percent range year-over-year.
For full year 2026, the Company expects that non-GAAP core revenue will increase in the
Conference Call and Webcast Information
Danaher will discuss its fourth quarter results and financial guidance for the first quarter and full year 2026, including as applicable key assumptions with respect thereto, during its investor conference call today starting at 8:00 a.m. ET. The call and an accompanying slide presentation will be webcast on the "Investors" section of Danaher's website, www.danaher.com, under the subheading "Events & Presentations." A replay of the webcast will be available in the same section of Danaher's website shortly after the conclusion of the presentation and will remain available until the next quarterly earnings call.
The conference call can be accessed by dialing 800-245-3047 within the
ABOUT DANAHER
Danaher is a leading global life sciences and diagnostics innovator, committed to accelerating the power of science and technology to improve human health. Our businesses partner closely with customers to solve many of the most important health challenges impacting patients around the world. Danaher's advanced science and technology - and proven ability to innovate - help enable faster, more accurate diagnoses and help reduce the time and cost needed to sustainably discover, develop and deliver life-changing therapies. Focused on scientific excellence, innovation and continuous improvement, our approximately 60,000 associates worldwide help ensure that Danaher is improving quality of life for billions of people today, while setting the foundation for a healthier, more sustainable tomorrow. Explore more at www.danaher.com.
NON-GAAP MEASURES AND SUPPLEMENTAL MATERIALS
In addition to the financial measures prepared in accordance with GAAP, this earnings release also contains non-GAAP financial measures. Calculations of these measures, explanations of what these measures represent and the reasons why we believe these measures provide useful information to investors, a reconciliation of these measures to the most directly comparable GAAP measures, where applicable, and other information relating to these non-GAAP measures are included in the supplemental reconciliation schedule attached.
In addition, this earnings release, the slide presentation accompanying the related earnings call, non-GAAP reconciliations and a note containing details of historical and anticipated, future financial performance have been posted to the "Investors" section of Danaher's website (www.danaher.com).
FORWARD-LOOKING STATEMENTS AND OTHER INFORMATION
Statements in this release that are not strictly historical, including the statements regarding the Company's anticipated financial results for the first quarter and full year 2026, the impact of recently-launched products, the anticipated improvement in end-markets, Danaher's long-term competitive positioning, and any other statements regarding events or developments that we believe or anticipate will or may occur in the future are "forward-looking" statements within the meaning of the federal securities laws. There are a number of important factors that could cause actual results, developments and business decisions to differ materially from those suggested or indicated by such forward-looking statements and you should not place undue reliance on any such forward-looking statements. These factors include, among other things: the impact of tariffs and related actions implemented by the
This press release may include descriptions of certain products and/or devices that have applications submitted and pending for certain regulatory approvals, or are available only in certain markets.
DANAHER CORPORATION | |||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES | |||||||
Diluted Net Earnings Per Common Share and Adjusted Diluted Net Earnings Per Common Share | |||||||
Three-Month Period Ended | Year Ended | ||||||
December 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2024 | ||||
Diluted Net Earnings Per Common Share | $ 1.66 | $ 1.49 | $ 5.03 | $ 5.29 | |||
Amortization of acquisition-related intangible assetsA | 0.60 | 0.56 | 2.37 | 2.21 | |||
Fair value net (gains) losses on investmentsB | 0.14 | 0.09 | 0.35 | 0.08 | |||
ImpairmentsC | 0.02 | 0.06 | 0.78 | 0.36 | |||
Gain on sale of a facilityD | (0.02) | — | (0.02) | — | |||
Resolution of an acquisition contingencyE | (0.01) | — | (0.01) | — | |||
Contract termination expenseF | — | 0.08 | — | 0.08 | |||
Gain on a product line dispositionG | — | — | (0.01) | — | |||
Acquisition-related itemsH | — | — | — | 0.03 | |||
Tax effect of the above adjustmentsI | (0.13) | (0.13) | (0.67) | (0.51) | |||
Discrete tax adjustmentsJ | (0.04) | (0.01) | (0.02) | (0.07) | |||
Rounding | 0.01 | — | — | 0.01 | |||
Adjusted Diluted Net Earnings Per | $ 2.23 | $ 2.14 | $ 7.80 | $ 7.48 | |||
Notes to Above Reconciliation | |
A | Amortization of acquisition-related intangible assets in the following historical periods ($ in millions) (only the pretax amounts set forth below are reflected in the amortization line item above): |
Three-Month Period Ended | Year Ended | ||||||
December 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2024 | ||||
Pretax | $ 428 | $ 408 | $ 1,697 | $ 1,631 | |||
After-tax | 359 | 338 | 1,412 | 1,346 | |||
B | Net (gains) losses, including impairments, on the Company's equity and limited partnership investments recorded in the following historical periods ($ in millions) (only the pretax amounts set forth below are reflected in the fair value net (gains) losses on investments line above): |
Three-Month Period Ended | Year Ended | ||||||
December 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2024 | ||||
Pretax | $ 99 | $ 64 | $ 248 | $ 57 | |||
After-tax | 75 | 48 | 188 | 39 | |||
C | Impairment charges related to a facility in the Life Sciences segment recorded in the three-month period and year ended December 31, 2025 ( |
D | Gain on the sale of a facility in the three-month period and year ended December 31, 2025 ( |
E | Resolution of an acquisition contingency in the three-month period and year ended December 31, 2025 ( |
F | Loss on the termination of a commercial agreement in the Diagnostics segment in the three-month period and year ended December 31, 2024 ( |
G | Gain on a product line disposition in the year ended December 31, 2025 ( |
H | Costs incurred for the fair value adjustment to inventory related to the acquisition of Abcam plc ("Abcam") for the year ended December 31, 2024 ( |
I | This line item reflects the aggregate tax effect of all non-tax adjustments reflected in the preceding line items of the table. In addition, the footnotes above indicate the after-tax amount of each individual adjustment item. Danaher estimates the tax effect of each adjustment item by applying Danaher's overall estimated effective tax rate to the pretax amount, unless the nature of the item and/or the tax jurisdiction in which the item has been recorded requires application of a specific tax rate or tax treatment, in which case the tax effect of such item is estimated by applying such specific tax rate or tax treatment. |
J | Discrete tax adjustments and other tax-related adjustments for the three-month period ended December 31, 2025, include the impact of net discrete tax benefits of |
DANAHER CORPORATION | |||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES | |||||||
(continued) | |||||||
Sales Growth by Segment, Core Sales Growth (Decline) by Segment | |||||||
% Change Three-Month Period Ended December 31, 2025 vs. Comparable | |||||||
Segments | |||||||
Total Company | Biotechnology | Life Sciences | Diagnostics | ||||
Total sales growth (GAAP) | 4.5 % | 9.0 % | 2.5 % | 3.0 % | |||
Impact of: | |||||||
Acquisitions/divestitures | 0.5 % | — % | — % | 1.0 % | |||
Currency exchange rates | (2.5) % | (3.0) % | (2.0) % | (2.0) % | |||
Core sales growth (non-GAAP) | 2.5 % | 6.0 % | 0.5 % | 2.0 % | |||
% Change Year Ended December 31, 2025 vs. Comparable 2024 Period | |||||||
Segments | |||||||
Total Company | Biotechnology | Life Sciences | Diagnostics | ||||
Total sales growth (GAAP) | 3.0 % | 8.0 % | — % | 1.5 % | |||
Impact of: | |||||||
Acquisitions/divestitures | — % | — % | (0.5) % | 0.5 % | |||
Currency exchange rates | (1.0) % | (1.5) % | (1.0) % | (0.5) % | |||
Core sales growth (decline) (non-GAAP) | 2.0 % | 6.5 % | (1.5) % | 1.5 % | |||
Other Supplemental Information | ||
($ in millions) | ||
Three-Month Period Ended | ||
Cepheid respiratory revenue | ||
Forecasted Core Sales Growth (Decline) by Segment and Adjusted Diluted Net Earnings Per Common Share. | |||
% Change Three-Month Period | % Change Year Ending December | ||
Biotechnology | +High-single digit | ~+ | |
Life Sciences | Flat/ -Low-single digit | Flat | |
Diagnostics | -Low-single digit | +Low-single digit | |
Total Company core sales growth (non-GAAP) | +Low-single digit | + | |
Year Ending December 31, 2026 | ||
Adjusted diluted net earnings per common share (non-GAAP) |
Supplemental Forward-Looking Information | |||
($ in millions) | |||
Three-Month Period Ending March | Year Ending December 31, 2026 | ||
Adjusted operating profit margin (non-GAAP) | ~ | ||
Impact of currency exchange rates on sales1 | ~+ | ~+ | |
Corporate expense2 | |||
Interest expense, net3 | ~( | ||
Effective tax rate | ~ | ~ | |
Average adjusted diluted shares | ~714.0 | ~717.0 | |
1 | Impact of currency exchange rates on sales for the first quarter and full year 2026 assumes the currency exchange rates in effect as of December 31, 2025. |
2 | Corporate expense represents the operating profit (GAAP) for the Other segment, which consists of unallocated corporate costs and other costs not considered part of management's evaluation of reportable segment operating performance. |
3 | Interest expense, net is defined as interest expense net of interest income. This line item is an assumption rather than a forecast. The estimated interest expense, net is calculated assuming the currency exchange rates in effect as of December 31, 2025 are to prevail throughout the remainder of the period indicated and no change in the amount of commercial paper outstanding. |
DANAHER CORPORATION | ||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES | ||||||||
(continued) | ||||||||
Operating Profit Margins and Year-Over-Year Core Operating Margin Changes | ||||||||
Segments | ||||||||
Total Company | Biotechnology | Life Sciences | Diagnostics | |||||
Three-Month Period Ended December 31, 2024 Operating | 21.80 % | 27.20 % | 18.50 % | 23.70 % | ||||
Fourth quarter 2025 impact from operating profit margins | (0.10) | — | (0.05) | (0.20) | ||||
Fourth quarter 2025 resolution of an acquisition | 0.15 | — | — | 0.35 | ||||
Fourth quarter 2024 impairment charge related to a trade | 0.45 | — | (0.70) | 1.60 | ||||
Fourth quarter 2024 loss on the termination of a | 0.85 | — | — | 2.15 | ||||
Year-over-year core operating profit margin changes for | (1.15) | (0.60) | (1.65) | (1.40) | ||||
Three-Month Period Ended December 31, 2025 Operating | 22.00 % | 26.60 % | 16.10 % | 26.20 % | ||||
Segments | ||||||||
Total Company | Biotechnology | Life Sciences | Diagnostics | |||||
Year Ended December 31, 2024 Operating Profit Margins | 20.40 % | 24.90 % | 12.00 % | 26.80 % | ||||
Full year 2025 impact from operating profit margins of | (0.20) | — | (0.30) | (0.15) | ||||
Full year 2025 resolution of an acquisition contingency in | 0.05 | — | — | 0.10 | ||||
Full year 2025 impairment charges related to trade | (1.20) | (1.30) | (3.05) | 0.30 | ||||
Full year 2024 loss on the termination of a commercial | 0.25 | — | — | 0.60 | ||||
Full year 2024 acquisition-related fair value adjustment to | 0.10 | — | 0.35 | — | ||||
Year-over-year core operating profit margin changes for | (0.30) | 2.00 | (1.90) | (0.95) | ||||
Year Ended December 31, 2025 Operating Profit Margins | 19.10 % | 25.60 % | 7.10 % | 26.70 % | ||||
DANAHER CORPORATION | |||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES | |||||||
(continued) | |||||||
Cash Flow from Continuing Operations and Free Cash Flow from Continuing Operations and Related Measures | |||||||
($ in millions) | |||||||
Three-Month Period Ended | Year Ended | ||||||
December 31, | December 31, | December 31, | December 31, | ||||
Total Cash Flows from Continuing Operations: | |||||||
Total cash provided by operating activities from continuing | $ 2,117 | $ 2,019 | $ 6,416 | $ 6,688 | |||
Total cash used in investing activities from continuing | $ (384) | $ (694) | $ (1,196) | $ (1,981) | |||
Total cash provided by (used in) financing activities from | $ 1,322 | $ (1,692) | $ (2,961) | $ (8,385) | |||
Free Cash Flow from Continuing Operations: | |||||||
Total cash provided by operating activities from continuing | $ 2,117 | $ 2,019 | $ 6,416 | $ 6,688 | |||
Less: payments for additions to property, plant & equipment | (371) | (516) | (1,156) | (1,392) | |||
Plus: proceeds from sales of property, plant & equipment | 23 | 1 | 33 | 13 | |||
Free cash flow from continuing operations (non-GAAP) | $ 1,769 | $ 1,504 | $ 5,293 | $ 5,309 | |||
Operating Cash Flow from Continuing Operations to Net | |||||||
Total cash provided by operating activities from continuing | $ 2,117 | $ 2,019 | $ 6,416 | $ 6,688 | |||
Net earnings from continuing operations (GAAP) | 1,183 | 1,086 | 3,600 | 3,899 | |||
Operating cash flow from continuing operations to net | 1.79 | 1.86 | 1.78 | 1.72 | |||
Free Cash Flow from Continuing Operations to Net | |||||||
Free cash flow from continuing operations from above (non- | $ 1,769 | $ 1,504 | $ 5,293 | $ 5,309 | |||
Net earnings from continuing operations (GAAP) | 1,183 | 1,086 | 3,600 | 3,899 | |||
Free cash flow from continuing operations to net earnings | 1.50 | 1.38 | 1.47 | 1.36 | |||
Note: The Company defines free cash flow as operating cash flows from continuing operations, less payments for additions to property, plant and equipment from continuing operations ("capital expenditures") plus the proceeds from sales of plant, property and equipment from continuing operations ("capital disposals"). All amounts presented above reflect only continuing operations. |
Statement Regarding Non-GAAP Measures
Each of the non-GAAP measures set forth above should be considered in addition to, and not as a replacement for or superior to, the comparable GAAP measure, and may not be comparable to similarly titled measures reported by other companies. Management believes that these measures provide useful information to investors by offering additional ways of viewing Danaher Corporation's ("Danaher" or the "Company") results that, when reconciled to the corresponding GAAP measure, help our investors:
- with respect to the profitability-related non-GAAP measures, understand the long-term profitability trends of our business and compare our profitability to prior and future periods and to our peers;
- with respect to core sales, identify underlying growth trends in our business and compare our sales performance with prior and future periods and to our peers; and
- with respect to free cash flow from continuing operations and related non-GAAP cash flow measures (the "FCF Measure"), understand Danaher's ability to generate cash without external financings, strengthen its balance sheet, invest in its business and grow its business through acquisitions and other strategic opportunities (although a limitation of the FCF Measure is that it does not take into account the Company's debt service requirements and other non-discretionary expenditures, and as a result the entire free cash flow amount is not necessarily available for discretionary expenditures).
Management uses the non-GAAP measures referenced above to measure the Company's operating and financial performance, and uses core sales and non-GAAP measures similar to Adjusted Diluted Net Earnings Per Common Share from Continuing Operations and the FCF Measure in the Company's executive compensation program.
- The items excluded from the non-GAAP measures set forth above have been excluded for the following reasons:
- Amortization of Intangible Assets: We exclude the amortization of acquisition-related intangible assets because the amount and timing of such charges are significantly impacted by the timing, size, number and nature of the acquisitions we consummate. While we have a history of significant acquisition activity we do not acquire businesses on a predictable cycle, and the amount of an acquisition's purchase price allocated to intangible assets and the related amortization term are unique to each acquisition and can vary significantly from acquisition to acquisition. Exclusion of this amortization expense facilitates more consistent comparisons of operating results over time between our newly acquired and long-held businesses, and with both acquisitive and non-acquisitive peer companies. We believe however that it is important for investors to understand that such intangible assets contribute to sales generation and that intangible asset amortization related to past acquisitions will recur in future periods until such intangible assets have been fully amortized.
- Restructuring Charges: We exclude costs incurred pursuant to discrete restructuring plans that are fundamentally different (in terms of the size, strategic nature and planning requirements, as well as the inconsistent frequency, of such plans) from the ongoing productivity improvements that result from application of the Danaher Business System. Because these restructuring plans are incremental to the core activities that arise in the ordinary course of our business and we believe are not indicative of Danaher's ongoing operating costs in a given period, we exclude these costs to facilitate a more consistent comparison of operating results over time.
- Other Adjustments: With respect to the other items excluded from Adjusted Diluted Net Earnings Per Common Share from Continuing Operations, we exclude these items because they are of a nature and/or size that occur with inconsistent frequency, occur for reasons that may be unrelated to Danaher's commercial performance during the period and/or we believe that such items may obscure underlying business trends and make comparisons of long-term performance difficult.
- With respect to core operating profit margin changes, in addition to the explanation set forth in the bullets above relating to "restructuring charges" and "other adjustments", we exclude the impact of businesses owned for less than one year (or disposed of during such period and not treated as discontinued operations) because the timing, size, number and nature of such transactions can vary significantly from period to period and may obscure underlying business trends and make comparisons of long-term performance difficult.
- With respect to core sales, (1) we exclude the impact of currency translation because it is not under management's control, is subject to volatility and can obscure underlying business trends, and (2) we exclude the effect of acquisitions and divested product lines because the timing, size, number and nature of such transactions can vary significantly from period-to-period and between us and our peers, which we believe may obscure underlying business trends and make comparisons of long-term performance difficult.
- With respect to the FCF Measure, we deduct payments for additions to property, plant and equipment (net of the proceeds from capital disposals) to demonstrate the amount of operating cash flow for the period that remains after accounting for the Company's capital expenditure requirements.
DANAHER CORPORATION AND SUBSIDIARIES | |||
CONSOLIDATED BALANCE SHEETS (unaudited) | |||
($ in millions, except per share amount) | |||
As of December 31 | |||
2025 | 2024 | ||
ASSETS | |||
Current assets: | |||
Cash and equivalents | $ 4,615 | $ 2,078 | |
Trade accounts receivable, less allowance for doubtful accounts of | 3,913 | 3,537 | |
Inventories | 2,489 | 2,330 | |
Prepaid expenses and other current assets | 1,739 | 1,552 | |
Total current assets | 12,756 | 9,497 | |
Property, plant and equipment, net | 5,531 | 4,990 | |
Other long-term assets | 4,209 | 3,990 | |
Goodwill | 43,151 | 40,497 | |
Other intangible assets, net | 17,817 | 18,568 | |
Total assets | $ 83,464 | $ 77,542 | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |||
Current liabilities: | |||
Notes payable and current portion of long-term debt | $ 2 | $ 505 | |
Trade accounts payable | 1,844 | 1,753 | |
Accrued expenses and other liabilities | 4,961 | 4,540 | |
Total current liabilities | 6,807 | 6,798 | |
Other long-term liabilities | 5,700 | 5,694 | |
Long-term debt | 18,416 | 15,500 | |
Stockholders' equity: | |||
Common stock - | 9 | 9 | |
Additional paid-in capital | 17,194 | 16,727 | |
Treasury stock | (11,353) | (8,163) | |
Retained earnings | 46,891 | 44,188 | |
Accumulated other comprehensive income (loss) | (207) | (3,218) | |
Total Danaher stockholders' equity | 52,534 | 49,543 | |
Noncontrolling interests | 7 | 7 | |
Total stockholders' equity | 52,541 | 49,550 | |
Total liabilities and stockholders' equity | $ 83,464 | $ 77,542 | |
This information is presented for reference only. Final audited financial statements will include footnotes, which should be | |||
DANAHER CORPORATION AND SUBSIDIARIES | ||||||||
CONSOLIDATED STATEMENTS OF EARNINGS (unaudited) | ||||||||
($ and shares in millions, except per share amounts) | ||||||||
Three-Month Period Ended | Year Ended | |||||||
December 31, | December 31, | December 31, | December 31, | |||||
Sales | $ 6,838 | $ 6,538 | $ 24,568 | $ 23,875 | ||||
Cost of sales | (2,872) | (2,648) | (10,045) | (9,669) | ||||
Gross profit | 3,966 | 3,890 | 14,523 | 14,206 | ||||
Operating costs: | ||||||||
Selling, general and administrative expenses | (2,026) | (2,023) | (8,235) | (7,759) | ||||
Research and development expenses | (438) | (442) | (1,598) | (1,584) | ||||
Operating profit | 1,502 | 1,425 | 4,690 | 4,863 | ||||
Nonoperating income (expense): | ||||||||
Other income (expense), net | (87) | (63) | (222) | (56) | ||||
Interest expense | (55) | (61) | (265) | (278) | ||||
Interest income | 13 | 14 | 30 | 117 | ||||
Earnings from continuing operations before | 1,373 | 1,315 | 4,233 | 4,646 | ||||
Income taxes | (190) | (229) | (633) | (747) | ||||
Net earnings from continuing operations | 1,183 | 1,086 | 3,600 | 3,899 | ||||
Earnings from discontinued operations, net of | 14 | — | 14 | — | ||||
Net earnings | 1,197 | 1,086 | 3,614 | 3,899 | ||||
Net earnings per common share from | ||||||||
Basic | $ 1.67 | $ 1.50 | $ 5.05 | $ 5.33 | ||||
Diluted | $ 1.66 | $ 1.49 | $ 5.03 | (a) | $ 5.29 | (a) | ||
Net earnings per common share from | ||||||||
Basic | $ 0.02 | $ — | $ 0.02 | $ — | ||||
Diluted | $ 0.02 | $ — | $ 0.02 | $ — | ||||
Net earnings per common share: | ||||||||
Basic | $ 1.69 | $ 1.50 | $ 5.07 | $ 5.33 | ||||
Diluted | $ 1.68 | $ 1.49 | $ 5.05 | (a) | $ 5.29 | (a) | ||
Average common stock and common | ||||||||
Basic | 707.3 | 722.7 | 712.7 | 731.0 | ||||
Diluted | 711.0 | 728.2 | 716.1 | 737.2 | ||||
(a) Net earnings per common share amount for the relevant three-month periods do not add to the full year period amount due to rounding. | ||||||||
This information is presented for reference only. Final audited financial statements will include footnotes, which should be | ||||||||
DANAHER CORPORATION AND SUBSIDIARIES | |||
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) | |||
($ in millions) | |||
Year Ended December 31 | |||
2025 | 2024 | ||
Cash flows from operating activities: | |||
Net earnings | $ 3,614 | $ 3,899 | |
Less: earnings from discontinued operations, net of income taxes | (14) | — | |
Net earnings from continuing operations | 3,600 | 3,899 | |
Noncash items: | |||
Depreciation | 750 | 721 | |
Amortization of intangible assets | 1,697 | 1,631 | |
Amortization of acquisition-related inventory fair value step-up | — | 25 | |
Stock-based compensation expense | 298 | 288 | |
Investment losses, pretax gain on sale of product line and other | 228 | 57 | |
Impairment charges | 562 | 265 | |
Change in deferred income taxes | (440) | (483) | |
Change in trade accounts receivable, net | (216) | 331 | |
Change in inventories | (58) | 147 | |
Change in trade accounts payable | 9 | 19 | |
Change in prepaid expenses and other assets | (55) | 274 | |
Change in accrued expenses and other liabilities | 41 | (486) | |
Total operating cash provided by continuing operations | 6,416 | 6,688 | |
Cash flows from investing activities: | |||
Cash paid for acquisitions | — | (558) | |
Payments for additions to property, plant and equipment | (1,156) | (1,392) | |
Proceeds from sales of property, plant and equipment | 33 | 13 | |
Payments for purchases of investments | (127) | (331) | |
Proceeds from sales of investments | 12 | 253 | |
Proceeds from sale of product line | 9 | — | |
All other investing activities | 33 | 34 | |
Total cash used in investing activities from continuing operations | (1,196) | (1,981) | |
Cash flows from financing activities: | |||
Proceeds from the issuance of common stock in connection with stock-based | 85 | 162 | |
Payment of dividends | (878) | (768) | |
Net (repayments of) proceeds from borrowings (maturities of 90 days or less) | (11) | 5 | |
Borrowings (maturities longer than 90 days) | 1,556 | — | |
Repayments of borrowings (maturities longer than 90 days) | (500) | (1,674) | |
Payments for repurchase of common stock | (3,088) | (5,979) | |
All other financing activities | (125) | (131) | |
Net cash used in financing activities for continuing operations | (2,961) | (8,385) | |
Effect of exchange rate changes on cash and equivalents | 278 | (108) | |
Net change in cash and equivalents | 2,537 | (3,786) | |
Beginning balance of cash and equivalents | 2,078 | 5,864 | |
Ending balance of cash and equivalents | $ 4,615 | $ 2,078 | |
This information is presented for reference only. Final audited financial statements will include footnotes, which should be | |||
DANAHER CORPORATION AND SUBSIDIARIES | ||||||||
SEGMENT INFORMATION (unaudited) | ||||||||
($ in millions) | ||||||||
Three-Month Period Ended | Year Ended | |||||||
December 31, 2025 | December 31, 2024 | December 31, 2025 | December 31, 2024 | |||||
Sales (GAAP): | ||||||||
Biotechnology | $ 2,033 | $ 1,869 | $ 7,293 | $ 6,759 | ||||
Life Sciences | 2,085 | 2,032 | 7,334 | 7,329 | ||||
Diagnostics | 2,720 | 2,637 | 9,941 | 9,787 | ||||
Total Company | $ 6,838 | $ 6,538 | $ 24,568 | $ 23,875 | ||||
Operating Profit (GAAP): | ||||||||
Biotechnology | $ 540 | $ 508 | $ 1,864 | $ 1,685 | ||||
Life Sciences | 336 | 376 | 520 | 879 | ||||
Diagnostics | 713 | 624 | 2,650 | 2,625 | ||||
Other | (87) | (83) | (344) | (326) | ||||
Total Company | $ 1,502 | $ 1,425 | $ 4,690 | $ 4,863 | ||||
Operating Profit Margins (GAAP): | ||||||||
Biotechnology | 26.6 % | 27.2 % | 25.6 % | 24.9 % | ||||
Life Sciences | 16.1 % | 18.5 % | 7.1 % | 12.0 % | ||||
Diagnostics | 26.2 % | 23.7 % | 26.7 % | 26.8 % | ||||
Total Company | 22.0 % | 21.8 % | 19.1 % | 20.4 % | ||||
Amortization of Intangible Assets (GAAP): | ||||||||
Biotechnology | $ 230 | $ 213 | $ 902 | $ 863 | ||||
Life Sciences | 151 | 148 | 604 | 576 | ||||
Diagnostics | 47 | 47 | 191 | 192 | ||||
Total Company | $ 428 | $ 408 | $ 1,697 | $ 1,631 | ||||
Other Operating Profit Adjustments4: | ||||||||
Biotechnology | $ — | $ — | $ 101 | C | $ — | |||
Life Sciences | 14 | C | — | 446 | C | 247 | C, H | |
Diagnostics | (10) | E | 99 | C, F | 5 | C, E | 99 | C, F |
Total Company | $ 4 | $ 99 | $ 552 | $ 346 | ||||
Adjusted Operating Profit (non-GAAP)5: | ||||||||
Biotechnology | $ 770 | $ 721 | $ 2,867 | $ 2,548 | ||||
Life Sciences | 501 | 524 | 1,570 | 1,702 | ||||
Diagnostics | 750 | 770 | 2,846 | 2,916 | ||||
Other | (87) | (83) | (344) | (326) | ||||
Total Company | $ 1,934 | $ 1,932 | $ 6,939 | $ 6,840 | ||||
Depreciation (GAAP): | ||||||||
Biotechnology | $ 39 | $ 38 | $ 149 | $ 151 | ||||
Life Sciences | 48 | 44 | 185 | 167 | ||||
Diagnostics | 106 | 102 | 407 | 394 | ||||
Other | 2 | 3 | 9 | 9 | ||||
Total Company | $ 195 | $ 187 | $ 750 | $ 721 | ||||
4 Refer to the Reconciliation of Adjusted Diluted Net Earnings per Common Share for footnotes containing descriptions of the components of Other | ||||||||
5 Adjusted Operating Profit (non-GAAP) is defined as Operating Profit (GAAP) plus amortization of intangible assets (GAAP) plus (minus) Other Operating | ||||||||
This information is presented for reference only. Final audited financial statements will include footnotes, which should be | ||||||||
View original content:https://www.prnewswire.com/news-releases/danaher-reports-fourth-quarter-and-full-year-2025-results-302671883.html
SOURCE Danaher Corporation