Thermo Fisher Scientific Inc. (TSX:TMO)
Canada · Delayed Price · Currency is CAD 24.72
+0.55 (2.28%)
Nov 6, 2026, 4:00 PM EST
Thermo Fisher Scientific Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 26, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 47,350 | 44,557 | 42,879 | 42,857 | 44,915 | 39,211 |
Other Revenue | 1 | -1 | - | - | - | - |
| 47,351 | 44,556 | 42,879 | 42,857 | 44,915 | 39,211 | |
Revenue Growth | 8.27% | 3.91% | 0.05% | -4.58% | 14.55% | 21.70% |
Cost of Revenue | 27,814 | 26,254 | 25,130 | 25,757 | 25,944 | 19,573 |
Gross Profit | 19,537 | 18,302 | 17,749 | 17,100 | 18,971 | 19,638 |
Selling, General & Admin | 9,014 | 8,527 | 8,602 | 8,440 | 8,940 | 7,857 |
Research & Development | 1,404 | 1,397 | 1,390 | 1,337 | 1,471 | 1,406 |
Other Operating Expenses | 93 | 20 | 30 | 1 | - | 3 |
Operating Expenses | 10,511 | 9,944 | 10,022 | 9,778 | 10,411 | 9,266 |
Operating Income | 9,026 | 8,358 | 7,727 | 7,322 | 8,560 | 10,372 |
Interest Expense | -1,537 | -1,419 | -1,390 | -1,375 | -726 | -536 |
Interest & Investment Income | 951 | 993 | 1,078 | 879 | 272 | 43 |
Earnings From Equity Investments | -64 | -41 | -42 | -59 | -172 | -4 |
Currency Exchange Gain (Loss) | 16 | 66 | -16 | -29 | 102 | 162 |
Other Non Operating Income (Expenses) | -32 | -89 | 5 | 5 | -35 | -161 |
EBT Excluding Unusual Items | 8,360 | 7,868 | 7,362 | 6,743 | 8,001 | 9,876 |
Merger & Restructuring Charges | -306 | -201 | -110 | -220 | -68 | -72 |
Gain (Loss) on Sale of Investments | 21 | -38 | 21 | -46 | -161 | 66 |
Gain (Loss) on Sale of Assets | -172 | - | - | - | - | - |
Asset Writedown | -94 | -94 | -252 | -219 | -46 | -122 |
Legal Settlements | - | - | - | -19 | - | - |
Other Unusual Items | 28 | -267 | -26 | - | -63 | -911 |
Pretax Income | 7,837 | 7,268 | 6,995 | 6,239 | 7,663 | 8,837 |
Income Tax Expense | 743 | 547 | 657 | 284 | 703 | 1,109 |
Earnings From Continuing Operations | 7,094 | 6,721 | 6,338 | 5,955 | 6,960 | 7,728 |
Net Income to Company | 7,094 | 6,721 | 6,338 | 5,955 | 6,960 | 7,728 |
Minority Interest in Earnings | -22 | -17 | -3 | 40 | -10 | -3 |
Net Income | 7,072 | 6,704 | 6,335 | 5,995 | 6,950 | 7,725 |
Net Income to Common | 7,072 | 6,704 | 6,335 | 5,995 | 6,950 | 7,725 |
Net Income Growth | 7.64% | 5.83% | 5.67% | -13.74% | -10.03% | 21.18% |
Shares Outstanding (Basic) | 372 | 377 | 382 | 386 | 392 | 394 |
Shares Outstanding (Diluted) | 373 | 378 | 383 | 388 | 394 | 397 |
Shares Change | -1.91% | -1.31% | -1.29% | -1.52% | -0.76% | -0.50% |
EPS (Basic) | 19.02 | 17.78 | 16.58 | 15.53 | 17.73 | 19.61 |
EPS (Diluted) | 18.97 | 17.74 | 16.53 | 15.45 | 17.63 | 19.46 |
EPS Growth | 9.57% | 7.32% | 6.99% | -12.37% | -9.40% | 21.93% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 26, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 7,596 | 6,293 | 7,267 | 6,927 | 6,911 | 6,789 |
Free Cash Flow Per Share | 20.38 | 16.65 | 18.97 | 17.85 | 17.54 | 17.10 |
Dividend Per Share | 1.840 | 1.720 | 1.560 | 1.400 | 1.200 | 1.040 |
Dividend Growth | 9.52% | 10.26% | 11.43% | 16.67% | 15.38% | 18.18% |
Gross Margin | 41.26% | 41.08% | 41.39% | 39.90% | 42.24% | 50.08% |
Operating Margin | 19.06% | 18.76% | 18.02% | 17.09% | 19.06% | 26.45% |
Profit Margin | 14.94% | 15.05% | 14.77% | 13.99% | 15.47% | 19.70% |
Free Cash Flow Margin | 16.04% | 14.12% | 16.95% | 16.16% | 15.39% | 17.31% |
EBITDA | 12,132 | 11,138 | 10,835 | 10,728 | 11,941 | 12,964 |
EBITDA Margin | 25.62% | 25.00% | 25.27% | 25.03% | 26.59% | 33.06% |
D&A For EBITDA | 3,106 | 2,780 | 3,108 | 3,406 | 3,381 | 2,592 |
EBIT | 9,026 | 8,358 | 7,727 | 7,322 | 8,560 | 10,372 |
EBIT Margin | 19.06% | 18.76% | 18.02% | 17.09% | 19.06% | 26.45% |
Effective Tax Rate | 9.48% | 7.53% | 9.39% | 4.55% | 9.17% | 12.55% |
Revenue as Reported | 47,351 | 44,556 | 42,879 | 42,857 | 44,915 | 39,211 |