DANAHER CORP /DE/

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11	Dec-10	Dec-09	Dec-08	Dec-07	Dec-06
Total revenue	24.57	23.88	23.89	26.64	29.45	22.28	17.91	17.05	18.33	16.88	14.43	19.91	19.12	18.26	16.09	13.20	11.18	12.70	11.03	9.60
Cost of revenue	9.60	9.67	12.22	10.46	11.50	9.81	7.93	7.54	8.10	7.50	6.52	9.43	9.13	8.81	7.85	6.58	5.78	6.72	5.99	5.35
Gross profit	14.97	14.21	14.03	16.19	17.95	12.48	9.98	9.51	10.23	9.38	7.91	10.49	9.98	9.45	8.24	6.63	5.40	5.97	5.04	4.24
Total operating expenses +	9.83	9.02	8.83	8.65	9.90	8.16	6.62	6.44	7.08	6.40	5.50	6.89	6.62	6.25	5.51	4.39	3.67	4.02	3.31	2.74
Selling, general and administrative	8.24	7.76	8.68	8.52	8.20	6.90	5.59	6.47	6.04	5.61	6.05	5.70	5.43	5.18	4.61	3.67	3.19	3.35	2.71	2.74
Research and development	1.60	1.58	1.50	1.53	1.74	1.35	1.13	1.06	1.13	0.98	0.86	1.31	1.25	1.14	1.02	0.81	0.63	0.73	0.60	0.45
Other operating expenses	0.00	-0.32	-1.35	-1.39	-0.04	-0.08	-0.09	-1.10	-0.09	-0.19	-1.42	-0.13	-0.07	-0.07	-0.12	-0.09	-0.15	-0.05	0.00	-0.45
Operating income	5.14	5.18	5.20	7.54	8.05	4.31	3.36	3.07	3.15	2.99	2.42	3.60	3.37	3.20	2.74	2.23	1.73	1.95	1.73	1.51
Non-operating income (net)	-0.90	-0.54	-0.16	-0.39	-0.45	0.18	-0.06	-0.11	-0.21	-0.38	-0.38	-0.12	0.20	-0.19	-0.29	0.11	-0.31	-0.20	-0.09	-0.06
Income before tax	4.23	4.65	5.04	7.15	7.60	4.50	3.31	2.96	2.94	2.61	2.04	3.48	3.57	3.01	2.45	2.34	1.42	1.75	1.64	1.45
Income tax expense	0.62	0.75	0.30	0.82	1.25	0.85	0.87	0.56	0.47	0.46	0.29	0.88	0.87	0.71	0.51	0.55	0.27	0.43	0.42	0.32
Net income	3.61	3.90	4.74	7.21	6.43	3.65	2.56	2.65	2.49	2.55	2.60	2.60	2.70	2.30	1.97	1.79	1.15	1.32	1.22	1.12

Show Quarterly Income Statement

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23	Sep-23	Jun-23	Mar-23	Dec-22	Sep-22	Jun-22	Mar-22	Dec-21	Sep-21	Jun-21	Mar-21	Dec-20	Sep-20	Jun-20	Mar-20	Dec-19	Sep-19	Jun-19	Mar-19	Dec-18	Sep-18	Jun-18	Mar-18	Dec-17	Sep-17	Jun-17	Mar-17	Dec-16	Sep-16	Jun-16	Mar-16	Dec-15	Sep-15	Jun-15	Mar-15	Dec-14	Sep-14	Jun-14	Mar-14	Dec-13	Sep-13	Jun-13	Mar-13	Dec-12	Sep-12	Jun-12	Mar-12	Dec-11	Sep-11	Jun-11	Mar-11	Dec-10	Sep-10	Jun-10	Mar-10	Dec-09	Sep-09	Jun-09	Mar-09	Dec-08	Sep-08	Jun-08	Mar-08	Dec-07	Sep-07	Jun-07	Mar-07	Dec-06	Sep-06	Jun-06	Mar-06
Total revenue	5.95	6.84	6.05	5.94	5.74	6.54	5.80	5.74	5.80	6.41	5.62	7.16	5.95	7.13	7.66	7.75	7.69	8.15	7.23	7.22	6.86	6.76	5.88	5.30	4.34	4.87	4.38	4.44	4.22	4.60	4.85	4.98	4.70	5.09	4.53	4.51	4.21	4.58	4.13	5.79	5.39	5.88	5.02	5.13	4.87	5.42	4.87	4.96	4.66	5.27	4.67	4.74	4.44	4.98	4.42	4.55	4.32	4.52	4.52	3.71	3.35	3.61	3.19	3.31	3.09	3.13	2.75	2.67	2.63	3.18	3.21	3.28	3.03	3.14	2.73	2.67	2.56	2.66	2.44	2.35	2.14
Cost of revenue	2.36	2.87	2.53	1.98	2.22	2.65	2.40	2.32	2.31	2.63	2.35	3.12	2.29	2.91	3.08	3.03	2.98	3.21	2.87	2.82	2.61	2.81	2.66	2.44	1.90	2.16	1.94	1.96	1.87	2.07	2.16	2.16	2.05	2.25	1.99	2.01	1.87	2.08	1.85	2.64	2.52	2.87	2.39	2.37	2.27	2.61	2.30	2.34	2.21	2.56	2.24	2.24	2.12	2.43	2.14	2.20	2.08	2.25	2.31	1.77	1.58	1.77	1.54	1.67	1.59	1.69	1.43	1.41	1.37	1.72	1.70	1.72	1.61	1.69	1.48	1.46	1.40	1.47	1.34	1.32	1.23
Gross profit	3.59	3.97	3.52	3.96	3.53	3.89	3.40	3.43	3.49	3.78	3.28	4.04	3.66	4.23	4.58	4.72	4.71	4.94	4.36	4.40	4.25	3.95	3.23	2.85	2.44	2.70	2.44	2.48	2.35	2.53	2.69	2.82	2.64	2.84	2.54	2.50	2.33	2.50	2.29	3.15	2.86	3.01	2.64	2.76	2.60	2.80	2.57	2.62	2.45	2.71	2.42	2.50	2.33	2.55	2.28	2.36	2.24	2.27	2.20	1.94	1.76	1.84	1.65	1.64	1.50	1.44	1.32	1.26	1.26	1.45	1.51	1.56	1.42	1.45	1.25	1.22	1.15	1.19	1.10	1.03	0.92
Total operating expenses +	2.25	2.46	2.37	2.76	2.24	2.14	2.44	2.26	2.18	2.37	2.09	2.61	2.15	2.23	2.57	2.52	2.53	2.79	2.48	2.39	2.25	2.35	2.12	2.01	1.74	1.74	1.67	1.67	1.64	1.67	1.86	1.93	1.90	1.84	1.78	1.74	1.71	1.77	1.59	2.11	1.98	2.03	1.84	1.83	1.83	1.92	1.70	1.73	1.66	1.82	1.61	1.65	1.59	1.70	1.52	1.56	1.52	1.59	1.55	1.32	1.17	1.23	1.08	1.11	1.06	1.04	0.86	0.92	0.92	1.03	0.99	1.05	1.00	0.99	0.79	0.77	0.78	0.75	0.71	0.65	0.62
Selling, general and administrative	1.86	2.03	1.99	2.36	1.86	2.02	2.06	1.87	1.81	0.77	2.15	2.19	2.15	2.19	2.15	2.09	2.09	2.29	2.06	1.97	1.88	11.84	1.80	1.69	1.46	0.58	1.65	1.39	1.37	1.67	1.56	1.64	1.60	1.59	1.50	1.52	1.44	1.50	1.35	1.43	1.33	1.71	1.20	0.76	1.41	1.58	1.30	1.25	1.35	1.49	1.30	1.34	1.30	1.41	1.25	1.28	1.24	1.27	1.27	1.09	0.96	1.00	0.85	0.90	0.87	0.89	0.78	0.76	0.76	0.86	0.81	0.86	0.82	0.77	0.66	0.64	0.65	0.75	0.58	0.67	0.62
Research and development	0.39	0.44	0.38	0.40	0.38	0.44	0.38	0.39	0.37	0.41	0.36	0.42	0.37	0.40	0.42	0.43	0.44	0.50	0.44	0.43	0.38	0.40	0.34	0.32	0.29	0.29	0.28	0.28	0.27	0.28	0.30	0.31	0.30	0.30	0.28	0.28	0.27	0.27	0.24	0.34	0.32	0.33	0.31	0.34	0.34	0.34	0.33	0.34	0.31	0.33	0.31	0.31	0.30	0.29	0.29	0.28	0.27	0.28	0.29	0.24	0.22	0.22	0.20	0.20	0.19	0.15	0.16	0.16	0.16	0.17	0.18	0.19	0.19	0.22	0.13	0.13	0.12	0.11	0.12	0.21	0.00
Other operating expenses	0.00	0.00	0.00	0.00	0.00	-0.32	0.00	0.00	0.00	1.19	-0.42	0.00	-0.38	-0.36	0.00	0.00	0.00	0.00	-0.03	0.00	-0.01	-9.88	-0.01	0.00	-0.01	0.87	-0.27	0.00	0.00	-0.28	0.00	-0.02	0.00	-0.06	0.00	-0.06	0.00	0.00	0.00	0.35	0.33	0.00	0.33	0.72	0.07	0.00	0.07	0.15	0.00	0.00	0.00	0.00	0.00	0.00	-0.02	0.00	0.00	0.04	-0.02	-0.01	-0.01	0.00	0.02	0.01	0.01	0.00	-0.09	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.01	0.01	-0.11	0.01	-0.23	0.00
Operating income	1.34	1.50	1.15	1.19	1.29	1.75	0.96	1.17	1.31	1.41	1.19	1.43	1.52	2.00	2.02	2.21	2.17	2.15	1.88	2.01	2.01	1.60	1.10	0.84	0.71	0.96	0.78	0.81	0.72	0.86	0.83	0.88	0.74	1.00	0.76	0.76	0.62	0.73	0.70	1.03	0.88	0.98	0.80	0.93	0.77	0.89	0.87	0.89	0.79	0.89	0.81	0.84	0.73	0.86	0.76	0.81	0.73	0.74	0.66	0.63	0.59	0.63	0.57	0.53	0.43	0.39	0.46	0.34	0.34	0.42	0.52	0.51	0.41	0.46	0.46	0.45	0.37	0.45	0.39	0.38	0.30
Non-operating income (net)	-0.11	-0.13	-0.08	-0.54	-0.16	-0.43	0.02	-0.09	-0.04	-0.18	-0.04	-0.04	0.01	-0.10	-0.08	-0.14	-0.07	-0.07	-0.50	0.04	0.08	-0.06	-0.08	0.38	0.01	0.01	0.01	0.01	0.00	-0.02	-0.03	-0.05	-0.03	-0.02	-0.03	-0.11	-0.04	-0.03	-0.22	-0.07	0.16	-0.06	-0.03	-0.03	-0.03	0.08	0.01	-0.01	-0.03	0.17	-0.03	-0.04	0.19	-0.04	-0.04	-0.04	-0.04	-0.04	-0.08	-0.03	-0.03	-0.03	0.26	-0.03	-0.03	-0.03	-0.03	-0.03	-0.02	-0.02	-0.03	-0.03	-0.04	-0.03	-0.02	-0.02	-0.03	-0.02	-0.03	-0.01	-0.01
Income before tax	1.24	1.37	1.08	0.66	1.13	1.32	0.98	1.08	1.27	1.23	1.15	1.39	1.52	1.90	1.93	2.07	2.10	2.09	1.39	2.04	2.08	1.54	1.02	1.22	0.71	0.98	0.79	0.82	0.72	0.85	0.80	0.84	0.71	0.98	0.73	0.64	0.59	0.70	0.48	0.97	1.04	0.92	0.77	0.90	0.75	0.96	0.88	0.88	0.76	1.06	0.78	0.81	0.92	0.82	0.72	0.77	0.70	0.71	0.58	0.60	0.56	0.60	0.83	0.51	0.40	0.36	0.43	0.31	0.32	0.40	0.49	0.48	0.38	0.43	0.44	0.42	0.35	0.42	0.37	0.37	0.29
Income tax expense	0.21	0.18	0.17	0.10	0.18	0.23	0.16	0.18	0.18	0.11	0.21	0.29	0.28	-0.12	0.36	0.39	0.37	0.30	0.23	0.34	0.38	0.30	0.14	0.29	0.12	0.18	0.16	0.15	0.39	0.16	0.14	0.16	0.15	0.12	0.16	0.09	0.10	-0.05	0.07	0.31	0.29	0.18	0.18	0.21	0.18	0.30	0.20	0.20	0.18	0.27	0.18	0.19	0.23	0.19	0.17	0.17	0.18	0.17	0.06	0.15	0.14	0.13	0.19	0.13	0.10	0.09	0.08	0.02	0.08	0.10	0.12	0.11	0.10	0.11	0.10	0.11	0.09	0.10	0.10	0.05	0.07
Net income	1.03	1.20	0.91	0.56	0.95	1.09	0.82	0.91	1.09	1.08	1.13	1.11	1.45	2.23	1.57	1.68	1.73	1.79	1.16	1.79	1.70	1.24	0.88	0.93	0.60	0.82	0.67	0.73	0.33	0.75	0.66	0.67	0.57	0.86	0.57	0.56	0.51	0.75	0.39	0.66	0.76	0.69	1.40	0.70	0.57	0.66	0.68	0.68	0.58	0.79	0.60	0.62	0.69	0.63	0.55	0.60	0.61	0.57	0.52	0.65	0.43	0.47	0.65	0.37	0.30	0.27	0.35	0.30	0.24	0.31	0.37	0.36	0.28	0.32	0.48	0.31	0.25	0.32	0.27	0.31	0.22

about 2 hours ago

Ask a follow up

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11	Dec-10	Dec-09	Dec-08	Dec-07	Dec-06
Total cash and short-term investments +	4.62	2.08	5.86	6.00	2.59	6.04	19.91	0.79	0.63	0.96	0.79	3.01	3.12	1.68	0.54	1.63	1.72	0.39	0.24	0.32
Cash and cash equivalents	4.62	2.08	5.86	6.00	2.59	6.04	19.91	0.79	0.63	0.96	0.79	3.01	3.12	1.68	0.54	1.63	1.72	0.39	0.24	0.32
Short-term investments									0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Accounts receivable, net	3.91	4.39	4.64	5.06	5.44	4.81	3.27	3.11	3.52	3.19	2.99	3.63	3.45	3.27	3.05	2.22	1.92	1.89	1.98	1.67
Inventories	2.49	2.33	2.59	2.77	2.77	2.29	1.63	1.63	1.84	1.71	1.57	1.83	1.78	1.81	1.78	1.23	0.99	1.14	1.19	1.01
Other current assets	1.74	0.70	0.84	2.06	0.85	0.67	0.79	1.56	0.86	0.81	2.49	0.96	0.76	0.83	0.90	0.65	0.59	0.76	0.63	0.40
Total current assets	12.76	9.50	13.94	15.88	11.65	13.80	25.60	7.09	6.85	6.67	7.84	9.43	9.11	7.59	6.27	5.73	5.22	4.19	4.05	3.39
Total non-current assets +	70.71	68.05	70.55	68.47	71.54	62.36	36.49	40.74	39.80	38.63	40.39	27.56	25.56	25.35	23.68	16.49	14.37	13.30	13.42	9.47
Property, plant and equipment, net	5.53	6.07	5.61	3.96	3.79	3.26	2.30	2.51	2.45	2.35	2.83	2.20	2.21	2.14	2.10	1.19	1.14	1.11	1.11	0.87
Goodwill	43.15	40.50	41.61	37.28	41.18	35.42	22.71	22.58	25.14	23.83	21.01	16.96	16.04	15.46	14.47	10.76	9.82	9.21	9.24	6.60
Intangible assets	17.82	18.57	20.75	19.82	22.84	21.28	9.75	10.28	11.67	11.82	10.55	7.37	6.25	6.34	5.84	3.32	2.66	2.52	2.56	1.70
Long-term investments							0.03	0.04	0.05	0.17	0.40	0.26		0.55		0.51
Other non-current assets
Total assets	83.46	77.54	84.49	84.35	83.18	76.16	62.08	47.83	46.65	45.30	48.22	36.99	34.67	32.94	29.95	22.22	19.60	17.49	17.47	12.86

Total current liabilities +	6.81	6.80	8.27	8.39	8.14	7.40	4.93	4.84	4.79	6.87	6.17	5.40	4.56	4.21	4.17	3.30	2.76	2.75	2.90	2.46
Accounts payable	1.84	1.75	1.77	1.86	2.57	2.05	1.51	1.50	1.51	1.49	1.39	1.88	1.78	1.55	1.42	1.22	1.05	1.11	1.13	0.95
Short-term debt	0.00	0.68	1.88	0.76	0.22	0.20	0.37	0.05	0.19	2.59	0.85	0.07	0.06	0.06	0.10	0.04	0.04	0.07	0.33	0.01
Current portion of long-term debt	0.00	0.51	1.70	0.59	0.01	0.01	0.21	0.05	0.19	2.59	0.85	0.07
Deferred revenue
Other current liabilities	4.96	3.07	2.59	3.63	3.04	3.39	2.00	2.38	2.04	1.96	3.05	2.12	1.78	1.68	2.01	2.05	1.67	1.57	1.44	1.50
Total non-current liabilities +	24.12	21.19	22.72	25.87	29.87	28.98	26.87	14.76	15.49	15.34	18.29	8.15	7.66	9.65	8.81	5.14	5.20	4.94	5.49	3.76
Long-term debt	18.42	15.50	16.71	19.09	22.17	21.19	21.52	9.69	10.33	9.67	12.03	3.40	3.44	5.29	5.21	2.78	2.89	2.55	3.40	2.42
Capital lease obligations	1.28	1.14	1.13	1.06	1.10	0.97	0.80
Other non-current liabilities	0.18	0.21	0.23	6.79	7.70	7.79	5.35	5.08	5.16	5.67	6.26	4.74	4.26	4.36		2.36
Total liabilities	30.93	27.99	31.00	34.26	38.01	36.38	31.80	19.61	20.28	22.22	24.46	13.54	12.22	13.86	12.98	8.44	7.97	7.68	8.39	6.22

Total stockholders' equity +	52.53	49.54	53.49	50.08	45.17	39.77	30.27	28.21	26.36	23.00	23.69	23.38	22.39	19.02	16.90	13.71	11.63	9.81	9.09	6.64
Common stock and paid-in capital	5.64	5.36	12.41	10.88	12.34	12.61	6.10	3.05	3.55	2.30	2.68	3.06	4.38	3.64	3.85	2.77	2.43	1.71	2.26	1.22
Retained earnings	46.89	44.19	41.07	39.21	32.83	27.16	24.17	25.16	22.81	20.70	21.01	20.32	18.01	15.38	13.06	10.95	9.21	8.10	6.82	5.42
Common shares outstanding	711	737	743	737	737	719	726	710	706	700	709	716	711	713	701	683	671	672	659	651

Show Quarterly Balance Sheet

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23	Sep-23	Jun-23	Mar-23	Dec-22	Sep-22	Jun-22	Mar-22	Dec-21	Sep-21	Jun-21	Mar-21	Dec-20	Sep-20	Jun-20	Mar-20	Dec-19	Sep-19	Jun-19	Mar-19	Dec-18	Sep-18	Jun-18	Mar-18	Dec-17	Sep-17	Jun-17	Mar-17	Dec-16	Sep-16	Jun-16	Mar-16	Dec-15	Sep-15	Jun-15	Mar-15	Dec-14	Sep-14	Jun-14	Mar-14	Dec-13	Sep-13	Jun-13	Mar-13	Dec-12	Sep-12	Jun-12	Mar-12	Dec-11	Sep-11	Jun-11	Mar-11	Dec-10	Sep-10	Jun-10	Mar-10	Dec-09	Sep-09	Jun-09	Mar-09	Dec-08	Sep-08	Jun-08	Mar-08	Dec-07	Sep-07	Jun-07	Mar-07	Dec-06	Sep-06	Jun-06	Mar-06
Total cash and short-term investments +	5.70	4.62	1.53	2.96	1.99	2.08	2.63	2.37	7.03	5.86	12.28	8.58	7.38	6.00	5.15	3.98	3.72	2.59	2.55	7.32	6.33	6.04	5.69	5.54	4.37	19.91	14.25	5.43	3.91	0.79	0.78	0.90	1.05	0.63	0.65	0.73	0.80	0.96	0.97	4.10	0.66	0.79	1.83	3.34	2.51	3.01	4.03	3.32	3.35	3.12	2.00	2.32	2.15	1.68	1.54	1.12	1.04	0.54	0.48	0.55	1.59	1.63	1.64	1.23	0.81	1.72	1.64	1.26	0.98	0.39	0.29	0.28	0.23	0.24	0.21	0.17	0.20	0.32	0.26	0.28	0.26
Cash and cash equivalents	5.70	4.62	1.53	2.96	1.99	2.08	2.63	2.37	7.03	5.86	12.28	8.58	7.38	6.00	5.15	3.98	3.72	2.59	2.55	7.32	6.33	6.04	5.69	5.54	4.37	19.91	14.25	5.43	3.91	0.79	0.78	0.90	1.05	0.63	0.65	0.73	0.80	0.96	0.97	4.10	0.66	0.79	1.83	3.34	2.51	3.01	4.03	3.32	3.35	3.12	2.00	2.32	2.15	1.68	1.54	1.12	1.04	0.54	0.48	0.55	1.59	1.63	1.64	1.23	0.81	1.72	1.64	1.26	0.98	0.39	0.29	0.28	0.23	0.24	0.21	0.17	0.20	0.32	0.26	0.28	0.26
Short-term investments																															0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00		0.00	0.00	0.00	0.00
Accounts receivable, net	3.82	3.91	3.76	4.52	4.31	4.39	3.51	3.30	3.38	4.64	4.20	4.20	4.31	5.06	4.41	4.53	4.41	5.44	4.28	4.20	4.03	4.81	3.56	3.47	3.55	3.27	3.54	3.57	3.51	3.11	3.42	3.39	3.36	3.52	3.25	3.21	3.03	3.19	3.08	3.99	3.87	2.99	3.91	3.57	3.45	3.45	3.50	3.63	3.47	3.45	3.37	3.28	3.12	3.27	2.98	3.09	3.00	3.05	3.01	3.10	2.21	2.22	2.03	2.03	1.98	1.92	1.84	1.75	1.71	1.89	2.10	2.09	2.10	1.98	1.83	1.73	1.68	1.65	1.60	1.56	1.39
Inventories	2.61	2.49	2.67	2.69	2.53	2.33	2.68	2.67	2.65	2.59	3.02	3.18	3.38	2.77	3.24	3.26	3.07	2.77	2.74	2.55	2.42	2.29	2.42	2.59	2.58	1.63	2.02	2.06	2.03	1.63	2.03	1.98	1.95	1.84	1.89	1.79	1.76	1.71	1.71	2.24	2.24	1.57	2.34	1.91	1.90	1.83	1.87	1.89	1.87	1.78	1.97	1.91	1.87	1.81	1.88	1.86	1.89	1.78	1.97	2.07	1.28	1.23	1.24	1.24	1.19	0.99	1.07	1.07	1.13	1.14	1.27	1.30	1.29	1.19	1.08	1.05	1.05	1.01	1.02	1.01	0.89
Other current assets	1.81	1.74	1.65	0.84	0.69	0.70	1.25	1.27	1.32	0.84	1.70	1.50	1.46	2.06	1.46	1.46	1.47	0.85	1.21	1.33	1.23	0.67	0.87	0.75	0.65	0.79	0.53	0.55	0.64	1.56	0.60	0.63	0.72	0.86	0.46	0.52	0.72	0.81	0.73	0.90	0.97	2.49	0.85	0.84	0.92	1.20	0.59	0.66	0.72	0.76	0.69	1.43	1.55	1.66	0.50	0.54	0.61	0.90	0.85	0.84	1.04	0.65	0.55	0.55	0.57	0.59	0.65	0.71	0.68	0.76	0.46	0.52	0.53	0.63	0.27	0.32	0.38	0.48	0.35	0.39	0.47
Total current assets	13.94	12.76	9.61	11.00	9.53	9.50	10.06	9.61	14.37	13.94	21.21	17.46	16.53	15.88	14.25	13.23	12.67	11.65	10.78	15.39	14.01	13.80	12.54	12.34	11.14	25.60	20.35	11.60	10.08	7.09	6.83	6.91	7.08	6.85	6.26	6.26	6.32	6.67	6.49	11.23	7.75	7.84	8.93	9.65	8.77	9.43	9.99	9.51	9.40	9.11	8.02	8.23	7.91	7.59	6.91	6.61	6.54	6.27	6.31	6.55	6.13	5.73	5.46	5.04	4.54	5.22	5.20	4.79	4.50	4.19	4.12	4.19	4.16	4.05	3.39	3.28	3.31	3.39	3.23	3.24	3.00
Total non-current assets +	69.61	70.71	70.29	70.62	69.59	68.05	70.56	68.95	69.03	70.55	66.53	67.44	68.51	68.47	66.78	68.58	70.72	71.54	71.72	62.64	61.41	62.36	60.35	58.92	57.79	36.49	41.18	41.72	41.69	40.74	40.89	41.14	40.07	39.80	39.59	39.39	38.93	38.63	34.80	40.27	40.64	40.39	40.78	27.33	27.30	27.56	25.55	26.14	25.64	25.56	25.70	24.88	24.56	25.35	24.68	24.56	23.88	23.68	24.30	24.96	16.90	16.49	16.04	15.03	15.34	14.37	13.96	13.53	13.18	13.30	13.50	13.80	13.70	13.42	10.39	9.87	9.78	9.47	8.79	8.67	6.35
Property, plant and equipment, net		5.53	6.58	6.41	6.21	6.07	6.04				5.30	4.18	4.07	3.96	3.72	3.79	3.82	3.79	3.64	4.38	3.27	3.26	3.05	2.97	2.99	2.30	2.52	2.54	2.50	2.51	2.46	2.49	2.48	2.45	2.42	2.42	2.41	2.35	2.26	2.78	2.87	2.83	2.79	2.16	2.14	2.20	2.16	2.23	2.18	2.21	2.18	2.15	2.11	2.14	2.06	2.07	2.10	2.10	2.15	2.23	1.18	1.19	1.15	1.16	1.18	1.14	1.10	1.10	1.08	1.11	1.11	1.13	1.13	1.11	0.90	0.89	0.89	0.87	0.85	0.86	0.75
Goodwill	42.77	43.15	42.95	42.99	41.66	40.50	42.17	40.81	40.85	41.61	39.16	39.58	39.86	37.28	38.25	39.28	40.66	41.18	41.24	35.59	34.88	35.42	34.27	33.23	33.73	22.71	25.72	26.07	26.00	22.58	26.04	25.92	25.44	25.14	24.78	24.52	24.02	23.83	21.58	25.38	25.49	21.01	25.13	16.94	16.71	16.96	15.98	16.40	16.15	16.04	16.02	15.54	15.36	15.46	15.06	14.93	14.57	14.47	14.43	14.74	10.93	10.76	10.48	10.23	10.35	9.82	9.63	9.36	9.12	9.21	9.27	9.46	9.48	9.24	7.34	6.88	6.86	6.60	6.16	6.36	4.56
Intangible assets	17.17	17.82	18.10	18.63	18.89	18.57	19.85	19.55	19.89	20.75	18.79	19.32	19.98	19.82	19.96	20.91	22.15	22.84	23.38	20.52	20.39	21.28	20.85	20.44	18.51	9.75	11.15	11.42	11.54	10.28	11.81	12.19	11.58	11.67	11.69	11.75	11.82	11.82	10.31	11.08	11.26	10.55	11.69	7.10	7.36	7.37	6.21	6.37	6.21	6.25	6.34	6.20	6.15	6.34	6.10	6.18	5.86	5.84	6.04	6.21	3.54	3.32	3.07	2.90	2.95	2.66	2.55	2.54	2.47	2.52	2.62	2.70	2.59	2.56	1.84	1.76	1.74	1.70	1.58	1.27	5.44
Long-term investments																										0.03	0.04	0.04	0.04	0.04	0.04	0.05	0.04	0.05				0.17				0.40				0.26								0.55					0.53	0.53	0.52	0.51
Other non-current assets
Total assets	83.54	83.46	79.90	81.62	79.12	77.54	80.62	78.56	83.40	84.49	87.73	84.90	85.04	84.35	81.03	81.81	83.39	83.18	82.50	78.03	75.43	76.16	72.89	71.27	68.93	62.08	61.53	53.32	51.77	47.83	47.72	48.06	47.15	46.65	45.85	45.65	45.25	45.30	41.30	51.50	48.39	48.22	49.71	36.99	36.07	36.99	35.54	35.65	35.04	34.67	33.72	33.11	32.47	32.94	31.59	31.17	30.42	29.95	30.62	31.51	23.03	22.22	21.50	20.08	19.88	19.60	19.16	18.32	17.67	17.49	17.62	17.99	17.85	17.47	13.78	13.15	13.09	12.86	12.02	11.91	9.35

Total current liabilities +	7.46	6.81	6.32	6.79	6.65	6.80	7.34	6.70	7.78	8.27	9.37	8.40	8.73	8.39	8.00	7.56	7.55	8.14	7.26	6.83	6.82	7.40	6.04	5.60	8.47	4.93	5.93	5.01	4.63	4.84	4.47	4.61	4.44	4.79	4.39	4.20	6.00	6.87	4.76	8.03	5.32	6.17	8.63	5.06	4.95	5.40	4.47	4.41	4.30	4.56	4.28	4.13	3.93	4.21	3.93	4.03	3.91	4.17	4.12	4.28	3.32	3.30	3.08	2.99	2.86	2.76	2.68	2.51	2.47	2.75	3.01	3.09	2.98	2.90	2.09	2.03	2.10	2.46	2.36	2.54	2.16
Accounts payable	1.79	1.84	1.70	1.73	1.72	1.75	1.60	1.65	1.68	1.77	1.89	1.96	2.08	1.86	2.19	2.42	2.36	2.57	2.13	1.97	1.99	2.05	1.68	1.60	1.75	1.51	1.61	1.66	1.68	1.50	1.57	1.59	1.58	1.51	1.50	1.43	1.40	1.49	1.35	1.99	1.92	1.39	1.82	1.74	1.73	1.83	1.68	1.73	1.69	1.78	1.68	1.62	1.53	1.55	1.49	1.51	1.47	1.42	1.47	1.52	1.24	1.22	1.18	1.22	1.16	1.05	0.97	0.91	0.93	1.11	1.15	1.19	1.14	1.13	1.02	0.99	0.95	0.93	0.84	0.82	0.81
Short-term debt	0.92	0.00	0.02	1.70	1.60	0.68	2.50	1.90	2.85	1.88	3.65	2.69	2.67	0.76	0.71	0.01	0.01	0.22	0.01	0.02	0.01	0.20	0.02	0.02	3.23	0.37	1.25	0.34	0.22	0.05	0.06	0.18	0.10	0.19	0.18	0.17	2.22	2.59	0.81	2.64	0.20	0.85	3.49	0.11	0.12	0.07	0.07	0.05	0.06	0.06	0.06	0.05	0.07	0.06	0.06	0.06	0.06	0.10	0.08	0.05	0.06	0.04	0.04	0.07	0.06	0.04	0.05	0.04	0.08	0.07	0.32	0.31	0.30	0.33	0.02	0.03	0.03	0.01	0.01	0.28	0.01
Current portion of long-term debt	0.92	0.00	0.02	0.50	0.50	0.51	1.20	0.70	1.75	1.70	2.55	1.59	1.57	0.59	0.71	0.01	0.01	0.01	0.01	0.02	0.01	0.01	0.02	0.02	3.23	0.21	1.07	0.15	0.04	0.05	0.06	0.18	0.10	0.19	10.91	11.59	2.22	2.59	0.81	2.64		0.85				0.07
Deferred revenue
Other current liabilities	4.75	4.96	4.60	3.37	3.32	3.07	3.24	3.16	3.25	2.59	3.83	3.76	3.98	3.63	5.11	5.13	5.18	3.04	5.12	4.84	4.83	3.39	4.34	3.98	3.48	2.00	3.08	3.01	2.73	2.38	2.84	2.84	2.77	2.04	2.70	2.61	2.38	1.96	2.60	3.39	3.21	3.05	3.32	3.20	3.10	2.93	2.72	2.62	2.55	2.46	2.54	2.46	2.33	1.68	2.39	2.46	2.38	1.77	2.57	2.72	2.03	2.05	1.86	1.70	1.63	1.67	1.65	1.56	1.47	1.57	1.55	1.59	1.54	1.44	1.06	1.02	1.12	1.52	1.51	1.44	1.34
Total non-current liabilities +	23.14	24.12	22.50	22.49	21.61	21.19	21.97	21.95	22.18	22.72	25.95	24.77	24.82	25.87	26.04	27.65	29.48	29.87	31.78	28.44	28.17	28.98	28.88	29.40	29.40	26.87	22.40	16.10	15.57	14.76	15.57	16.23	15.50	15.49	16.08	16.85	15.45	15.34	13.27	18.36	18.49	18.29	17.90	7.76	7.73	8.15	7.25	7.46	7.71	7.66	8.07	8.61	8.79	9.65	8.70	8.77	8.62	8.81	9.93	10.68	4.99	5.14	5.25	5.03	5.17	5.20	5.27	5.21	5.20	4.94	4.44	4.83	5.30	5.49	3.63	3.78	3.94	3.76	3.51	3.52	1.82
Long-term debt	17.56	18.42	16.83	16.85	15.98	15.50	16.32	16.31	16.42	16.71	19.51	18.29	18.26	19.09	18.54	20.05	21.77	22.17	23.59	20.40	20.27	21.19	21.81	22.37	22.74	21.52	16.54	10.14	9.46	9.69	10.56	11.15	10.41	10.33	10.73	11.42	9.73	9.67	7.50	12.01	12.19	12.03	11.52	3.05	3.05	3.40	2.96	3.02	3.42	3.44	3.45	4.10	4.40	5.29	4.66	4.85	4.86	5.21	5.81	6.52	2.67	2.78	2.82	2.75	2.82	2.89	2.90	2.86	2.84	2.55	2.39	2.74	3.20	3.40	1.93	2.13	2.29	2.42	2.26	2.38	0.86
Capital lease obligations		1.28				1.14				1.13				1.06				1.10				0.97				0.80
Other non-current liabilities	5.57	0.18	5.66	5.63	5.64	0.21	5.65	5.64	5.76	0.23	6.44	6.49	6.56	6.79	7.49	7.60	7.72	7.70	8.19	8.04	7.91	7.79	7.07	7.03	6.66	5.35	5.87	5.96	6.11	5.08	5.01	5.08	5.09	5.16	5.36	5.43	5.72	5.67	5.77	6.35	6.29	6.26	6.38	4.71	4.68	4.74	4.29	4.44	4.29	4.26	4.63	4.51	4.39	4.36					4.12	4.15	2.32	2.36
Total liabilities	30.60	30.93	28.83	29.28	28.26	27.99	29.31	28.65	29.96	31.00	35.32	33.18	33.55	34.26	34.04	35.21	37.03	38.01	39.04	35.26	35.00	36.38	34.92	35.00	37.86	31.80	28.34	21.11	20.21	19.61	20.03	20.83	19.94	20.28	20.47	21.05	21.45	22.22	18.03	26.38	23.81	24.46	26.52	12.81	12.68	13.54	11.73	11.86	12.01	12.22	12.35	12.74	12.72	13.86	12.63	12.80	12.53	12.98	14.06	14.96	8.31	8.44	8.33	8.02	8.03	7.97	7.95	7.72	7.67	7.68	7.45	7.92	8.28	8.39	5.72	5.81	6.04	6.22	5.87	6.05	3.98

Total stockholders' equity +	52.95	52.53	51.07	52.33	50.85	49.54	51.30	49.90	53.44	53.49	52.41	51.72	51.48	50.08	46.99	46.59	46.36	45.17	43.45	42.76	40.42	39.77	37.96	36.26	31.06	30.27	32.50	32.20	31.56	28.21	27.67	27.21	27.19	26.36	25.38	24.59	23.79	23.00	23.19	25.05	24.50	23.69	23.11	24.10	23.32	23.38	23.74	23.72	22.96	22.39	21.30	20.30	19.68	19.02	18.89	18.30	17.82	16.90	16.50	16.49	14.66	13.71	13.17	12.06	11.85	11.63	11.21	10.60	10.00	9.81	10.17	10.07	9.57	9.09	8.05	7.33	7.05	6.64	6.15	5.86	5.37
Common stock and paid-in capital	5.31	5.64	5.15	7.10	5.94	5.36	8.00	7.22	11.48	12.41	10.14	10.37	11.04	10.88	9.81	10.79	12.02	12.34	12.22	12.49	11.75	12.61	11.87	10.89	6.45	6.10	6.02	6.25	6.19	3.05	3.14	3.24	3.77	3.55	3.33	3.02	2.67	2.30	3.15	2.84	2.84	2.68	2.70	2.70	2.52	3.06	4.01	4.60	4.45	4.38	4.07	3.64	3.63	3.64	4.12	4.07	4.17	3.85	3.99	4.49	3.30	2.77	2.69	2.21	2.36	2.43	2.26	1.99	1.68	1.71	2.37	2.64	2.49	2.26	1.54	1.30	1.31	1.22	1.05	1.02	0.84
Retained earnings	47.64	46.89	45.92	45.24	44.91	44.19	43.30	42.67	41.96	41.07	42.27	41.34	40.44	39.21	37.18	35.81	34.33	32.83	31.23	30.26	28.67	27.16	26.09	25.37	24.61	24.17	26.48	25.96	25.37	25.16	24.53	23.98	23.42	22.81	22.05	21.57	21.11	20.70	20.04	22.21	21.66	21.01	20.42	21.40	20.80	20.32	19.73	19.12	18.52	18.01	17.23	16.65	16.05	15.38	14.77	14.24	13.65	13.06	12.50	12.00	11.36	10.95	10.49	9.85	9.49	9.21	8.95	8.61	8.32	8.10	7.80	7.44	7.08	6.82	6.51	6.04	5.73	5.42	5.10	4.84	4.53
Common shares outstanding	711	711	714	719	721	737	729	742	749	746	746	745	737	746	737	736	738	738	727	736	735	725	724	718	708	726	729	728	719	711	711	710	710	708	706	705	706	702	701	699	697	697	699	720	719	718	716	716	715	714	712	710	708	710	714	715	714	714	710	695	688	691	683	682	680	673	673	669	667	675	675	673	672	672	656	655	656	656	651	648	648

about 2 hours ago

Ask a follow up

	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11	Dec-10	Dec-09	Dec-08	Dec-07	Dec-06
Operating cash flow +	6.42	6.69	7.16	8.52	8.36	6.21	3.95	4.02	3.48	3.52	3.80	3.76	3.59	3.42	2.63	2.08	1.80	1.86	1.65	1.55
Net income
Depreciation, depletion and amortization	2.45	2.35	2.17	2.22	2.17	1.78	1.19	1.31	1.24	1.13	1.05	0.94	0.90	0.84	0.63	0.40	0.34	0.34	0.27	0.22
Stock-based compensation	0.30	0.29	0.31	0.34	0.22	0.19	0.16	0.15	0.14	0.13	0.14	0.12	0.12	0.11	0.10	0.09	0.09	0.09
Change in inventory	-0.06	0.15	0.19	-0.49	-0.50	-0.12	-0.02	-0.14	-0.03	0.01	0.12	0.05	0.06	0.07	0.16	-0.17	0.21	0.03	0.04	0.00
Other working capital changes	3.73	3.90	4.51	6.45	6.47	4.37	2.63	2.71	2.13	2.25	2.49	2.65	2.51	2.40	1.73	1.77	1.16	1.40	1.34	1.33
Cash flow from investing +	-1.20	-1.98	-7.08	-2.23	-12.99	-21.24	-1.24	-2.95	-0.84	-5.24	-14.95	-3.44	-0.55	-1.89	-5.85	-2.29	-0.94	-0.57	-3.45	-2.77
Capital expenditures	-1.16	-1.39	-1.38	-1.15	-1.29	-0.79	-0.64	-0.58	-0.57	-0.59	-0.51	-0.47	-0.54	-0.46	-0.33	-0.22	-0.19	-0.19	-0.16	-0.14
Others incl. marketable securities changes	-0.04	-0.59	-5.70	-1.08	-11.69	-20.45	-0.60	-2.37	-0.27	-4.65	-14.44	-2.98	-0.01	-1.43	-5.51	-2.07	-0.75	-0.37	-3.28	-2.63
Cash flow from financing +	-2.96	-8.39	-0.27	-2.57	1.30	1.01	16.37	-0.80	-3.10	2.04	9.05	-0.22	-1.61	-0.39	2.09	0.12	0.41	-1.12	1.71	1.22
Dividend payout	-0.88	-0.77	-0.82	-0.82	-0.74	-0.62	-0.75	-0.43	-0.38	-0.40	-0.35	-0.23	-0.05	-0.09	-0.06	-0.05	-0.04	-0.04	-0.03	-0.02
Common stock repurchases	-3.09	-5.98	1.01	0.93	3.25	5.70	16.51	0.41	0.60	2.50	-0.21	0.28	0.79	-0.65	-2,086.55	0.01	0.41	-0.07	-0.12	1.22
Net Debt Issuance	1.01	-1.64	-0.46	-2.69	-1.21	-4.08	0.60	-0.78	-3.32	-0.06	9.62	-0.27	-2.34	0.35	2,088.70	0.16	0.04	-1.01	1.86	0.03

Change in cash	2.26	-3.68	-0.19	3.72	-3.33	-14.03	19.12	0.16	-0.33	0.17	-2.21	-0.11	1.44	1.14	-1.13	-0.09	1.27	0.17	-0.09	0.00
Change in exchange rate							0.05	-0.12	0.13	-0.15	-0.12	-0.21	0.01	0.00		0.00

Show Quarterly Cash Flow

	Mar-26	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	Sep-24	Jun-24	Mar-24	Dec-23	Sep-23	Jun-23	Mar-23	Dec-22	Sep-22	Jun-22	Mar-22	Dec-21	Sep-21	Jun-21	Mar-21	Dec-20	Sep-20	Jun-20	Mar-20	Dec-19	Sep-19	Jun-19	Mar-19	Dec-18	Sep-18	Jun-18	Mar-18	Dec-17	Sep-17	Jun-17	Mar-17	Dec-16	Sep-16	Jun-16	Mar-16	Dec-15	Sep-15	Jun-15	Mar-15	Dec-14	Sep-14	Jun-14	Mar-14	Dec-13	Sep-13	Jun-13	Mar-13	Dec-12	Sep-12	Jun-12	Mar-12	Dec-11	Sep-11	Jun-11	Mar-11	Dec-10	Sep-10	Jun-10	Mar-10	Dec-09	Sep-09	Jun-09	Mar-09	Dec-08	Sep-08	Jun-08	Mar-08	Dec-07	Sep-07	Jun-07	Mar-07	Dec-06	Sep-06	Jun-06	Mar-06
Operating cash flow +	1.32	2.12	1.66	1.34	1.30	2.02	1.51	1.42	1.74	1.62	1.67	1.93	1.95	2.54	2.01	2.00	1.97	2.33	2.03	2.12	1.87	2.22	1.72	1.45	0.82	1.11	0.97	1.17	0.70	1.24	0.92	1.04	0.83	0.83	1.07	1.01	0.56	0.65	0.82	1.28	0.77	1.23	0.95	1.09	0.52	1.24	1.02	0.99	0.51	1.08	0.97	0.90	0.64	0.80	0.96	1.01	0.65	0.83	0.70	0.66	0.44	0.57	0.58	0.54	0.39	0.50	0.50	0.49	0.32	0.51	0.43	0.58	0.33	0.57	0.38	0.37	0.32	0.46	0.43	0.31	0.34
Net income
Depreciation, depletion and amortization	0.63	0.52	0.62	0.61	0.59	0.60	0.59	0.58	0.59	0.49	0.55	0.56	0.56	0.57	0.54	0.55	0.57	0.59	0.55	0.53	0.50	0.51	0.49	0.48	0.30	0.20	0.30	0.30	0.30	0.33	0.32	0.33	0.32	0.32	0.31	0.30	0.31	0.31	0.19	0.32	0.31	0.32	0.24	0.25	0.25	0.24	0.24	0.24	0.22	0.23	0.23	0.22	0.22	0.22	0.21	0.21	0.20	0.20	0.21	0.12	0.11	0.11	0.10	0.10	0.09	0.09	0.09	0.09	0.08	0.08	0.08	0.08	0.09	0.08	0.06	0.06	0.06	0.06	0.06	0.05	0.05
Stock-based compensation	0.06	0.15	0.08	0.09	0.06	0.06	0.08	0.09	0.06	0.03	0.09	0.11	0.08	0.07	0.09	0.10	0.08	0.06	0.05	0.05	0.05	0.05	0.05	0.05	0.05	0.03	0.04	0.04	0.04	0.04	0.04	0.04	0.03	0.03	0.03	0.04	0.03	0.03	0.03	0.04	0.03	0.04	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.02	0.02	0.03	0.02	0.02	0.02	0.03	0.02	0.02	0.02	0.02	0.02	0.02				0.02				17.43				0.01
Change in inventory	-0.13	0.18	0.01	-0.08	-0.17	0.26	0.04	-0.03	-0.12	0.21	0.10	0.13	-0.26	0.24	-0.06	-0.24	-0.43	-0.06	-0.15	-0.12	-0.17	0.12	-0.17	0.11	-0.18	0.15	0.00	-0.04	-0.13	0.11	-0.06	-0.07	-0.13	0.07	-0.05	0.01	-0.06	0.15	0.00	-0.03	-0.11	0.22	0.01	0.01	-0.12	0.13	-0.02	0.01	-0.07	0.18	-0.01	-0.02	-0.09	0.12	-0.03	0.05	-0.08	0.15	0.04	0.01	-0.04	0.04	-0.04	-0.09	-0.08	0.10	0.02	0.09	0.00	0.10	0.00	-0.01	-0.06	0.07	-0.02	0.01	-0.03	0.05	-0.01	0.01	-0.05
Other working capital changes	0.77	1.27	0.95	0.72	0.81	1.10	0.80	0.78	1.21	0.89	0.92	1.13	1.57	1.67	1.44	1.58	1.75	1.75	1.57	1.66	1.49	1.54	1.36	0.82	0.65	0.73	0.63	0.87	0.50	0.75	0.62	0.73	0.60	0.41	0.78	0.66	0.28	0.16	0.59	0.96	0.54	0.66	0.67	0.81	0.36	0.84	0.76	0.72	0.32	0.63	0.72	0.67	0.48	0.43	0.75	0.73	0.50	0.45	0.42	0.51	0.35	0.40	0.50	0.50	0.36	0.29	0.37	0.28	0.21	0.33	0.35	0.51	0.29	0.42	0.34	0.29	-17.14	0.35	0.38	0.26	0.32
Cash flow from investing +	-0.25	-0.38	-0.31	-0.26	-0.24	-0.69	-0.61	-0.36	-0.32	-6.02	-1.06	-0.43	-0.30	-2.23	-0.52	-0.40	-0.50	-0.88	-10.05	-1.07	-0.99	-0.58	-0.33	0.54	-20.87	-0.27	-0.24	-0.23	-0.50	-0.30	-0.29	-2.24	-0.12	-0.32	-0.16	-0.21	-0.16	-4.92	-0.15	-0.17	0.01	-0.26	-13.75	-0.25	-0.69	-2.45	-0.15	-0.56	-0.28	0.02	-0.68	-0.44	0.55	-0.94	-0.12	-0.99	0.17	-0.24	-0.12	-4.92	-0.56	-0.62	-0.18	-0.19	-1.30	-0.50	-0.17	-0.20	-0.07	-0.26	-0.17	-0.08	-0.05	-2.84	-0.17	-0.10	-0.33	-0.52	-0.08	-1.93	-0.24
Capital expenditures	-0.24	-0.37	-0.29	-0.25	-0.25	-0.52	-0.30	-0.29	-0.29	-0.40	-0.37	-0.34	-0.28	-0.33	-0.28	-0.30	-0.25	-0.42	-0.32	-0.31	-0.25	-0.32	-0.19	-0.16	-0.13	-0.18	-0.16	-0.15	-0.14	-0.14	-0.15	-0.15	-0.14	-0.17	-0.14	-0.15	-0.16	-0.17	-0.15	-0.15	-0.12	-0.16	-0.10	-0.14	-0.12	-0.17	-0.13	-0.15	-0.13	-0.16	-0.14	-0.14	-0.12	-0.12	-0.10	-0.11	-0.12	-0.12	-0.11	-0.06	-0.05	-0.07	-0.05	-0.05	-0.04	-0.07	-0.03	-0.05	-0.04	-0.08	-0.03	-0.04	-0.04	-0.06	-0.03	-0.04	-0.03	-0.04	-0.04	-0.03	-0.03
Others incl. marketable securities changes	-0.01	-0.01	-0.02	-0.01	0.00	-0.18	-0.31	-0.07	-0.03	-5.62	-0.70	-0.09	-0.03	-1.91	-0.24	-0.10	-0.25	-0.46	-9.73	-0.76	-0.74	-0.27	-0.14	0.69	-20.74	-0.09	-0.08	-0.07	-0.36	-0.15	-0.14	-2.09	0.02	-0.14	-0.02	-0.06	-0.01	-4.76	-0.01	-0.02	0.13	-0.10	-13.65	-0.11	-0.57	-2.27	-0.02	-0.42	-0.15	0.18	-0.54	-0.31	0.67	-0.82	-0.02	-0.88	0.28	-0.13	-0.01	-4.86	-0.52	-0.55	-0.12	-0.13	-1.26	-0.43	-0.14	-0.16	-0.03	-0.18	-0.14	-0.04	-0.01	-2.78	-0.14	-0.06	-0.30	-0.48	-0.04	-1.90	-0.21
Cash flow from financing +	0.05	1.27	-2.72	-0.25	-1.26	-1.69	-0.85	-5.72	-0.13	-2.25	2.44	-0.21	-0.26	-0.91	-0.23	-1.16	-0.27	-1.42	3.31	-0.14	-0.45	-1.42	-1.32	-0.89	4.63	4.75	8.13	0.61	2.88	-0.91	-0.73	1.17	-0.32	-0.55	-1.03	-0.93	-0.59	4.35	-3.78	2.36	-0.89	-1.98	11.33	-0.04	-0.26	0.28	-0.06	-0.46	0.01	0.02	-0.64	-0.28	-0.71	0.28	-0.42	0.07	-0.31	-0.53	-0.65	3.22	0.05	0.05	-0.02	0.08	0.01	0.06	0.05	-0.03	0.33	-0.13	-0.26	-0.45	-0.29	2.30	-0.18	-0.29	-0.11	0.11	-0.37	1.64	-0.15
Dividend payout	-0.23	-0.23	-0.23	-0.23	-0.19	-0.20	-0.20	-0.20	-0.18	-0.20	-0.20	-0.22	-0.20	-0.20	-0.20	-0.22	-0.19	-0.19	-0.19	-0.19	-0.17	-0.17	-0.16	-0.15	-0.14	-0.14	-0.15	-0.12	-0.11	-0.11	-0.11	-0.11	-0.10	-0.10	-0.10	-0.10	-0.09	-0.09	-0.11	-0.11	-0.09	-0.09	-0.10	-0.10	-0.07	-0.07	-0.07	-0.07	-0.02	-0.02	-0.02	-0.02	-0.07	-0.03	-0.02	-0.02	-0.02	-0.02	-0.02	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01	-0.01
Common stock repurchases	-0.01	-0.03	-1.99	-1.06	-1.08	-0.81	-0.64	-4.53	0.00	-0.04	0.05	0.00	0.04	0.05	0.01	-0.02	-0.05	0.01	0.06	0.03	-0.01	0.93	1.19	3.46	0.38	0.88	0.00	0.05	3.08	-0.01	0.47	0.03	0.02	0.09	0.01	0.55	-0.04	0.12	2.03	0.40	-0.04	-0.02	-0.07	-0.07	-0.06	-0.05	-0.01	0.37	-0.03	-0.03	0.62	0.25	0.01	-0.39	-0.04	-0.03	310.24	-2,086.55	0.01	-49.25	-32.52	0.01	0.02	-6.84	10.44	-0.24	0.05	-0.31	0.43		0.03	0.02	0.03		0.10	-0.09	0.04	1.22	0.02		-0.16
Net Debt Issuance	0.28	1.52	-0.51	1.05	0.02	-0.69	-0.01	-0.99	0.04	-2.01	2.59	0.01	-0.10	-0.75	-0.04	-0.92	-0.04	-1.24	3.43	0.03	-0.27	-2.18	-2.35	-4.20	4.39	4.02	8.28	0.68	-0.09	-0.79	-1.09	1.26	-0.25	-0.54	-0.95	-1.37	-0.46	4.32	-5.69	2.07	-0.75	-1.87	11.49	0.13	-0.13	0.40	0.03	-0.76	0.06	0.06	-1.24	-0.51	-0.66	0.70	-0.37	0.12	-310.53	2,086.03	-0.64	52.48	32.59	0.05	-0.03	6.93	-10.42	0.31	0.01	0.29	-0.09	-0.12	-0.28	-0.45	-0.30	2.31	-0.28	-0.19	-0.15	-1.10	-0.38	1.64	0.01

Change in cash	1.12	3.00	-1.37	0.83	-0.20	-0.37	0.06	-4.66	1.29	-6.64	3.05	1.29	1.38	-0.60	1.27	0.44	1.19	0.03	-4.71	0.91	0.43	0.22	0.07	1.10	-15.42	5.66	8.82	1.52	3.12	0.01	-0.13	-0.14	0.42	-0.02	-0.08	-0.08	-0.16	-0.01	-3.13	3.43	-0.13	-1.01	-1.51	0.83	-0.49	-0.93	0.70	-0.03	0.23	1.11	-0.35	0.18	0.47	0.13	0.41	0.09	0.50	0.05	-0.07	-1.04	-0.04	0.00	0.38	0.43	-0.90	0.06	0.38	0.26	0.57	0.12	0.00	0.05	-0.01	0.03	0.03	-0.02	-0.12	0.05	-0.02	0.02	-0.06
Change in exchange rate																										0.06	-0.03	-0.02	0.04	-0.01	-0.03	-0.11	0.03	0.02	0.03	0.05	0.03	-0.08	-0.01	-0.04	-0.02		-0.04	0.02	-0.07		-0.11	0.01	-0.01				-0.01						0.00	0.00	0.04

about 2 hours ago

Ask a follow up

DANAHER CORP /DE/

Income Statement - DANAHER CORP /DE/ (DHR)

Income Statement - DANAHER CORP /DE/ (DHR)

Balance Sheet - DANAHER CORP /DE/ (DHR)

Balance Sheet - DANAHER CORP /DE/ (DHR)

Cash Flow - DANAHER CORP /DE/ (DHR)

Cash Flow - DANAHER CORP /DE/ (DHR)